{ "ticker": { "uuid": "e7eea263-0bc0-40eb-92d5-b7593b255eef", "symbol": "OGCP", "name": "Empire State Realty OP LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/e7eea263-0bc0-40eb-92d5-b7593b255eef/", "api_url": "https://sharemaestro.com/factors/api/tickers/e7eea263-0bc0-40eb-92d5-b7593b255eef/" }, "ticker_metadata": { "id": 2983, "uuid": "e7eea263-0bc0-40eb-92d5-b7593b255eef", "symbol": "OGCP", "name": "Empire State Realty OP LP", "asset_type": "equity", "market_cap": 1525581000, "stock_exchange_id": 3, "industry": "Reit - Office", "sector": "Real Estate", "description": "Empire State Realty OP, L.P. is a subsidiary of Empire State Realty Trust, Inc.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e7eea263-0bc0-40eb-92d5-b7593b255eef", "symbol": "OGCP", "name": "Empire State Realty OP LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/e7eea263-0bc0-40eb-92d5-b7593b255eef/", "api_url": "https://sharemaestro.com/factors/api/tickers/e7eea263-0bc0-40eb-92d5-b7593b255eef/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.08, "value": 0.33, "quality": 0.28, "momentum": 0.08, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 5.19, "market_cap": 1397916120, "pe_ratio": 35.2867, "earnings_yield": 0.0283, "ebitda_to_ev": 0.1096, "shareholder_yield": 0.0219, "roe": 0.0372, "piotroski_f_score": 6, "momentum_12_1": -0.3175, "volatility_252d": 0.3266 }, "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": "2026-06-07T06:52:53.888689+00:00", "batch_id": "" }, "size": { "price_close": 5.19, "market_cap": 1397916120, "market_cap_usd": 1397916120, "enterprise_value": 3311397120, "shares_outstanding": 269348000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 35.2867, "pb_ratio": 1.3136, "ptbv_ratio": 5.1949, "ps_ratio": 1.7967, "pcf_ratio": 5.9532, "pfcf_ratio": 3.4142, "ev_ebitda": 9.1262, "ev_ebit": 19.8711, "ev_sales": 4.2559, "ev_fcf": 8.0877, "earnings_yield": 0.0283, "fcf_yield": 0.1236, "price_to_sales": 1.7967, "price_to_book": 1.3136, "price_to_cashflow": 5.9532, "ebitda_to_ev": 0.1096, "sales_yield": 0.235 }, "yield": { "dividend_yield": 0.0219, "buyback_yield": 0, "shareholder_yield": 0.0219, "debt_paydown_yield": null, "total_yield": 0.0219 }, "quality": { "gross_margin": -0.1034, "operating_margin": 0.2142, "net_margin": 0.0509, "ebitda_margin": 0.4663, "fcf_margin": 0.5262, "roe": 0.0372, "roa": 0.009, "roic": 0.0541, "roc_greenblatt": null, "asset_turnover": 0.1766, "cash_conversion": 10.3351, "accruals_ratio": -0.0443, "sbc_to_revenue": 0.0788, "piotroski_f_score": 6, "altman_z_score": 0.6476, "earnings_stability_5y": 0.4931, "revenue_stability_5y": 0.0969, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0183, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.4259, "net_debt_to_ebitda": 5.2735, "debt_to_assets": 0.4499, "interest_coverage": 1.5972, "current_ratio": 1.4542, "quick_ratio": 1.4542, "net_debt": 1913481000, "local_beta": -0.0003, "volatility_252d": 0.3266, "volatility_60d": 0.7484, "max_drawdown_12m": -0.4421, "risk_adjusted_momentum": -0.972 }, "growth": { "revenue_growth_1y": 0.0147, "revenue_growth_3y_cagr": 0.0281, "revenue_growth_5y_cagr": 0.0475, "eps_growth_1y": -0.2684, "eps_growth_3y_cagr": 0.0541, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0456, "book_value_growth_1y": 0.0245, "revenue_growth": 0.0147, "earnings_growth": -0.2684 }, "momentum": { "price_return_1m": -0.0495, "price_return_3m": -0.0358, "price_return_6m": -0.198, "price_return_9m": -0.318, "price_return_12m": -0.3512, "price_return_12m_ex1m": -0.3175, "momentum_6m": -0.198, "momentum_12m": -0.3512, "momentum_12_1": -0.3175, "distance_from_52w_high": -0.3968, "distance_from_52w_low": 0.0813, "relative_strength": -0.4512 }, "raw_ttm": { "revenue_ttm": 778065000, "gross_profit_ttm": -80447000, "ebit_ttm": 166644000, "ebitda_ttm": 362846000, "net_income_ttm": 39616000, "eps_diluted_ttm": 0.1471, "operating_cash_flow_ttm": 234816000, "capital_expenditure_ttm": 174620999, "fcf_ttm": 409436999, "dividends_paid_ttm": 30650000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 104332000, "cash_and_equivalents": 68820000, "total_current_assets": 416611000, "total_current_liabilities": 286483000, "net_ppe": null, "total_assets": 4405724000, "total_debt": 1982301000, "total_equity": 1064195000, "net_working_capital": 151308000, "book_value_per_share": 3.951, "retained_earnings": -44435000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 269095000, "tangible_book_per_share": 0.9991 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 76, "rank_pb": 32, "rank_ptbv": 70, "rank_ps": 44, "rank_pcf": 22, "rank_ev_ebitda": 33, "rank_ev_ebit": 69, "rank_earnings_yield": 75, "rank_fcf_yield": 32, "rank_dividend_yield": 33, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 63, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 97, "rank_fcf_margin": 14, "rank_piotroski": 36, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 87 }, "composites": { "value_composite": 67, "quality_composite": 72, "momentum_composite": 92, "growth_composite": 92, "yield_composite": 23, "svqf_composite": 88, "vc1_composite": 24, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 92, "quality_value_composite": 0.304, "os_score": 0.08, "value_percentile": 0.33, "quality_percentile": 0.28, "momentum_percentile": 0.08, "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": 25, "small_cap_core_rank": 28, "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": 4020, "ticker_id": 2983, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:53.888689+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.19, "market_cap": 1397916120, "market_cap_usd": 1397916120, "enterprise_value": 3311397120, "shares_outstanding": 269348000, "fx_rate_to_usd": null, "pe_ratio": 35.28665489, "pb_ratio": 1.3135902, "ptbv_ratio": 5.19487958, "ps_ratio": 1.79665725, "pcf_ratio": 5.95324049, "pfcf_ratio": 3.41423985, "ev_ebitda": 9.12617783, "ev_ebit": 19.87108519, "ev_sales": 4.25593893, "ev_fcf": 8.08768413, "earnings_yield": 0.02833933, "fcf_yield": 0.12364479, "dividend_yield": 0.02192549, "buyback_yield": 0, "shareholder_yield": 0.02192549, "debt_paydown_yield": null, "total_yield": 0.02192549, "gross_margin": -0.10339368, "operating_margin": 0.21417748, "net_margin": 0.05091605, "ebitda_margin": 0.46634407, "fcf_margin": 0.52622467, "roe": 0.03722626, "roa": 0.00899194, "roic": 0.0540649, "roc_greenblatt": null, "asset_turnover": 0.17660321, "cash_conversion": 10.33514234, "accruals_ratio": -0.044306, "sbc_to_revenue": 0.07876848, "debt_to_equity": 2.42585804, "net_debt_to_ebitda": 5.27353478, "debt_to_assets": 0.44993763, "interest_coverage": 1.59724725, "current_ratio": 1.45422591, "quick_ratio": 1.45422591, "net_debt": 1913481000, "revenue_growth_1y": 0.01467769, "revenue_growth_3y_cagr": 0.02808647, "revenue_growth_5y_cagr": 0.04748257, "eps_growth_1y": -0.26840259, "eps_growth_3y_cagr": 0.05408777, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.04564515, "book_value_growth_1y": 0.02454479, "piotroski_f_score": 6, "altman_z_score": 0.64764418, "earnings_stability_5y": 0.493065, "revenue_stability_5y": 0.09685, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04945055, "price_return_3m": -0.03578196, "price_return_6m": -0.19796013, "price_return_9m": -0.31803847, "price_return_12m": -0.35122567, "price_return_12m_ex1m": -0.31747441, "distance_from_52w_high": -0.39675012, "distance_from_52w_low": 0.08125, "relative_strength": -0.45118925, "local_beta": -0.0003, "volatility_252d": 0.326634, "volatility_60d": 0.748388, "max_drawdown_12m": -0.44208104, "revenue_ttm": 778065000, "gross_profit_ttm": -80447000, "ebit_ttm": 166644000, "ebitda_ttm": 362846000, "net_income_ttm": 39616000, "eps_diluted_ttm": 0.1470811, "operating_cash_flow_ttm": 234816000, "capital_expenditure_ttm": 174620999, "fcf_ttm": 409436999, "dividends_paid_ttm": 30650000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 104332000, "cash_and_equivalents": 68820000, "total_current_assets": 416611000, "total_current_liabilities": 286483000, "net_ppe": null, "total_assets": 4405724000, "total_debt": 1982301000, "total_equity": 1064195000, "net_working_capital": 151308000, "book_value_per_share": 3.95100391, "retained_earnings": -44435000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 269095000, "tangible_book_per_share": 0.99906069, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 76, "rank_pb": 32, "rank_ptbv": 70, "rank_ps": 44, "rank_pcf": 22, "rank_ev_ebitda": 33, "rank_ev_ebit": 69, "rank_earnings_yield": 75, "rank_fcf_yield": 32, "rank_dividend_yield": 33, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 63, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 97, "rank_fcf_margin": 14, "rank_piotroski": 36, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 87, "value_composite": 67, "quality_composite": 72, "momentum_composite": 92, "growth_composite": 92, "yield_composite": 23, "svqf_composite": 88, "vc1_composite": 24, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 28, "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": 5.19, "os": 0.08, "value": 0.33, "quality": 0.28, "momentum": 0.08, "confidence": 1, "coverage": 1, "pe_ratio": 35.2867, "earnings_yield": 0.0283, "shareholder_yield": 0.0219, "roe": 0.0372, "momentum_12_1": -0.3175, "complete_fields": { "id": 4020, "ticker_id": 2983, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:53.888689+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.19, "market_cap": 1397916120, "market_cap_usd": 1397916120, "enterprise_value": 3311397120, "shares_outstanding": 269348000, "fx_rate_to_usd": null, "pe_ratio": 35.28665489, "pb_ratio": 1.3135902, "ptbv_ratio": 5.19487958, "ps_ratio": 1.79665725, "pcf_ratio": 5.95324049, "pfcf_ratio": 3.41423985, "ev_ebitda": 9.12617783, "ev_ebit": 19.87108519, "ev_sales": 4.25593893, "ev_fcf": 8.08768413, "earnings_yield": 0.02833933, "fcf_yield": 0.12364479, "dividend_yield": 0.02192549, "buyback_yield": 0, "shareholder_yield": 0.02192549, "debt_paydown_yield": null, "total_yield": 0.02192549, "gross_margin": -0.10339368, "operating_margin": 0.21417748, "net_margin": 0.05091605, "ebitda_margin": 0.46634407, "fcf_margin": 0.52622467, "roe": 0.03722626, "roa": 0.00899194, "roic": 0.0540649, "roc_greenblatt": null, "asset_turnover": 0.17660321, "cash_conversion": 10.33514234, "accruals_ratio": -0.044306, "sbc_to_revenue": 0.07876848, "debt_to_equity": 2.42585804, "net_debt_to_ebitda": 5.27353478, "debt_to_assets": 0.44993763, "interest_coverage": 1.59724725, "current_ratio": 1.45422591, "quick_ratio": 1.45422591, "net_debt": 1913481000, "revenue_growth_1y": 0.01467769, "revenue_growth_3y_cagr": 0.02808647, "revenue_growth_5y_cagr": 0.04748257, "eps_growth_1y": -0.26840259, "eps_growth_3y_cagr": 0.05408777, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.04564515, "book_value_growth_1y": 0.02454479, "piotroski_f_score": 6, "altman_z_score": 0.64764418, "earnings_stability_5y": 0.493065, "revenue_stability_5y": 0.09685, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04945055, "price_return_3m": -0.03578196, "price_return_6m": -0.19796013, "price_return_9m": -0.31803847, "price_return_12m": -0.35122567, "price_return_12m_ex1m": -0.31747441, "distance_from_52w_high": -0.39675012, "distance_from_52w_low": 0.08125, "relative_strength": -0.45118925, "local_beta": -0.0003, "volatility_252d": 0.326634, "volatility_60d": 0.748388, "max_drawdown_12m": -0.44208104, "revenue_ttm": 778065000, "gross_profit_ttm": -80447000, "ebit_ttm": 166644000, "ebitda_ttm": 362846000, "net_income_ttm": 39616000, "eps_diluted_ttm": 0.1470811, "operating_cash_flow_ttm": 234816000, "capital_expenditure_ttm": 174620999, "fcf_ttm": 409436999, "dividends_paid_ttm": 30650000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 104332000, "cash_and_equivalents": 68820000, "total_current_assets": 416611000, "total_current_liabilities": 286483000, "net_ppe": null, "total_assets": 4405724000, "total_debt": 1982301000, "total_equity": 1064195000, "net_working_capital": 151308000, "book_value_per_share": 3.95100391, "retained_earnings": -44435000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 269095000, "tangible_book_per_share": 0.99906069, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 76, "rank_pb": 32, "rank_ptbv": 70, "rank_ps": 44, "rank_pcf": 22, "rank_ev_ebitda": 33, "rank_ev_ebit": 69, "rank_earnings_yield": 75, "rank_fcf_yield": 32, "rank_dividend_yield": 33, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 63, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 97, "rank_fcf_margin": 14, "rank_piotroski": 36, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 87, "value_composite": 67, "quality_composite": 72, "momentum_composite": 92, "growth_composite": 92, "yield_composite": 23, "svqf_composite": 88, "vc1_composite": 24, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 768270000, "cost_of_revenue": 754541000, "gross_profit": 13729000, "ebit": 179318000, "ebitda": 374080000, "pretax_income": 75538000, "tax_provision": 2558000, "net_income": 47601000, "net_income_to_common": 47601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166511000, "total_current_assets": 188574000, "total_assets": 4468961000, "short_term_debt": 55461000, "long_term_debt": 1889937000, "total_debt": 1945398000, "total_liabilities": 2646769000, "total_equity": 1060002000, "shares_outstanding": 270040000, "goodwill_and_intangibles": 797058000 }, "cash_flow": { "operating_cash_flow": 249052000, "capital_expenditure": 198498000, "free_cash_flow": 447550000, "dividends_paid": 27927000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308558, "ticker_id": 2983, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "179318000", "ebitda": "374080000", "netIncome": "47601000", "grossProfit": "13729000", "depreciation": "None", "totalRevenue": "768270000", "costOfRevenue": "754541000", "interestIncome": "8748000", "incomeBeforeTax": "75538000", "interestExpense": "103780000", "operatingIncome": "135649000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2558000", "reportedCurrency": "USD", "netInterestIncome": "-95032000", "nonInterestIncome": "None", "operatingExpenses": "-121920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "754541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194762000", "sellingGeneralAndAdministrative": "72842000", "netIncomeFromContinuingOperations": "72980000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1705000", "currentDebt": "None", "investments": "None", "totalAssets": "4468961000", "longTermDebt": "1889937000", "shortTermDebt": "55461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "305579000", "reportedCurrency": "USD", "retainedEarnings": "-39648000", "totalLiabilities": "2646769000", "otherCurrentAssets": "-255270000", "totalCurrentAssets": "188574000", "currentLongTermDebt": "481794000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4280387000", "currentAccountsPayable": "64491000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2439442000", "totalShareholderEquity": "1060002000", "capitalLeaseObligations": "67711000", "otherCurrentLiabilities": "-119952000", "totalCurrentLiabilities": "59901000", "otherNonCurrentLiabilities": "59901000", "totalNonCurrentLiabilities": "2586868000", "cashAndShortTermInvestments": "166511000", "commonStockSharesOutstanding": "270040000", "intangibleAssetsExcludingGoodwill": "305579000", "cashAndCashEquivalentsAtCarryingValue": "166511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47601000", "profitLoss": "None", "dividendPayout": "27927000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "249052000", "capitalExpenditures": "198498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38169000", "cashflowFromInvestment": "-550012000", "stockBasedCompensation": "25171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27927000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 768270000, "cost_of_revenue": 754541000, "gross_profit": 13729000, "research_and_development": null, "selling_general_admin": 72842000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 179318000, "depreciation_amortisation": 194762000, "ebitda": 374080000, "interest_expense": 103780000, "interest_income": null, "other_non_operating": null, "pretax_income": 75538000, "tax_provision": 2558000, "effective_tax_rate": null, "net_income": 47601000, "net_income_continuing_ops": 72980000, "net_income_to_common": 47601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166511000, "short_term_investments": null, "net_receivables": 277333000, "inventory": null, "other_current_assets": null, "total_current_assets": 188574000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 305579000, "goodwill_and_intangibles": 797058000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4280387000, "total_assets": 4468961000, "short_term_debt": 55461000, "accounts_payable": 64491000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59901000, "long_term_debt": 1889937000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2586868000, "total_liabilities": 2646769000, "total_debt": 1945398000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -39648000, "total_equity": 1060002000, "shares_outstanding": 270040000, "operating_cash_flow": 249052000, "stock_based_compensation": 25171000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198498000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -550012000, "dividends_paid": 27927000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38169000, "free_cash_flow": 447550000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "179318000", "ebitda": "374080000", "netIncome": "47601000", "grossProfit": "13729000", "depreciation": "None", "totalRevenue": "768270000", "costOfRevenue": "754541000", "interestIncome": "8748000", "incomeBeforeTax": "75538000", "interestExpense": "103780000", "operatingIncome": "135649000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2558000", "reportedCurrency": "USD", "netInterestIncome": "-95032000", "nonInterestIncome": "None", "operatingExpenses": "-121920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "754541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194762000", "sellingGeneralAndAdministrative": "72842000", "netIncomeFromContinuingOperations": "72980000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1705000", "currentDebt": "None", "investments": "None", "totalAssets": "4468961000", "longTermDebt": "1889937000", "shortTermDebt": "55461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "305579000", "reportedCurrency": "USD", "retainedEarnings": "-39648000", "totalLiabilities": "2646769000", "otherCurrentAssets": "-255270000", "totalCurrentAssets": "188574000", "currentLongTermDebt": "481794000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4280387000", "currentAccountsPayable": "64491000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2439442000", "totalShareholderEquity": "1060002000", "capitalLeaseObligations": "67711000", "otherCurrentLiabilities": "-119952000", "totalCurrentLiabilities": "59901000", "otherNonCurrentLiabilities": "59901000", "totalNonCurrentLiabilities": "2586868000", "cashAndShortTermInvestments": "166511000", "commonStockSharesOutstanding": "270040000", "intangibleAssetsExcludingGoodwill": "305579000", "cashAndCashEquivalentsAtCarryingValue": "166511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47601000", "profitLoss": "None", "dividendPayout": "27927000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "249052000", "capitalExpenditures": "198498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38169000", "cashflowFromInvestment": "-550012000", "stockBasedCompensation": "25171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27927000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 763152000, "cost_of_revenue": 354161000, "gross_profit": 408991000, "ebit": 158710000, "ebitda": 343528000, "pretax_income": 83047000, "tax_provision": 2688000, "net_income": 51642000, "net_income_to_common": 51642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385465000, "total_current_assets": 878902000, "total_assets": 4510287000, "short_term_debt": 566398000, "long_term_debt": 2066904000, "total_debt": 2633302000, "total_liabilities": 2728325000, "total_equity": 1030696000, "shares_outstanding": 269019000, "goodwill_and_intangibles": 804889000 }, "cash_flow": { "operating_cash_flow": 260892000, "capital_expenditure": 172906000, "free_cash_flow": 433798000, "dividends_paid": 27422000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308563, "ticker_id": 2983, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158710000", "ebitda": "343528000", "netIncome": "51642000", "grossProfit": "408991000", "depreciation": "None", "totalRevenue": "763152000", "costOfRevenue": "354161000", "interestIncome": "21298000", "incomeBeforeTax": "83047000", "interestExpense": "109710000", "operatingIncome": "158710000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2688000", "reportedCurrency": "USD", "netInterestIncome": "-88412000", "nonInterestIncome": "None", "operatingExpenses": "250281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "354161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184818000", "sellingGeneralAndAdministrative": "70234000", "netIncomeFromContinuingOperations": "80359000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "4510287000", "longTermDebt": "2066904000", "shortTermDebt": "566398000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "313410000", "reportedCurrency": "USD", "retainedEarnings": "-58888000", "totalLiabilities": "2728325000", "otherCurrentAssets": "43837000", "totalCurrentAssets": "878902000", "currentLongTermDebt": "388731000", "longTermInvestments": "None", "shortTermInvestments": "11800000", "currentNetReceivables": "449600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3631385000", "currentAccountsPayable": "54779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2483832000", "totalShareholderEquity": "1030696000", "capitalLeaseObligations": "47694000", "otherCurrentLiabilities": "82670000", "totalCurrentLiabilities": "766486000", "otherNonCurrentLiabilities": "62639000", "totalNonCurrentLiabilities": "1961839000", "cashAndShortTermInvestments": "385465000", "commonStockSharesOutstanding": "269019000", "intangibleAssetsExcludingGoodwill": "313410000", "cashAndCashEquivalentsAtCarryingValue": "385465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80359000", "profitLoss": "None", "dividendPayout": "27422000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "260892000", "capitalExpenditures": "172906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "158576000", "cashflowFromInvestment": "-397122000", "stockBasedCompensation": "21696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27422000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 763152000, "cost_of_revenue": 354161000, "gross_profit": 408991000, "research_and_development": null, "selling_general_admin": 70234000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158710000, "depreciation_amortisation": 184818000, "ebitda": 343528000, "interest_expense": 109710000, "interest_income": null, "other_non_operating": null, "pretax_income": 83047000, "tax_provision": 2688000, "effective_tax_rate": null, "net_income": 51642000, "net_income_continuing_ops": 80359000, "net_income_to_common": 51642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 385465000, "short_term_investments": 11800000, "net_receivables": 449600000, "inventory": null, "other_current_assets": null, "total_current_assets": 878902000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 313410000, "goodwill_and_intangibles": 804889000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3631385000, "total_assets": 4510287000, "short_term_debt": 566398000, "accounts_payable": 54779000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 766486000, "long_term_debt": 2066904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1961839000, "total_liabilities": 2728325000, "total_debt": 2633302000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -58888000, "total_equity": 1030696000, "shares_outstanding": 269019000, "operating_cash_flow": 260892000, "stock_based_compensation": 21696000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172906000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -397122000, "dividends_paid": 27422000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 158576000, "free_cash_flow": 433798000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158710000", "ebitda": "343528000", "netIncome": "51642000", "grossProfit": "408991000", "depreciation": "None", "totalRevenue": "763152000", "costOfRevenue": "354161000", "interestIncome": "21298000", "incomeBeforeTax": "83047000", "interestExpense": "109710000", "operatingIncome": "158710000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2688000", "reportedCurrency": "USD", "netInterestIncome": "-88412000", "nonInterestIncome": "None", "operatingExpenses": "250281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "354161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184818000", "sellingGeneralAndAdministrative": "70234000", "netIncomeFromContinuingOperations": "80359000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "4510287000", "longTermDebt": "2066904000", "shortTermDebt": "566398000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "313410000", "reportedCurrency": "USD", "retainedEarnings": "-58888000", "totalLiabilities": "2728325000", "otherCurrentAssets": "43837000", "totalCurrentAssets": "878902000", "currentLongTermDebt": "388731000", "longTermInvestments": "None", "shortTermInvestments": "11800000", "currentNetReceivables": "449600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3631385000", "currentAccountsPayable": "54779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2483832000", "totalShareholderEquity": "1030696000", "capitalLeaseObligations": "47694000", "otherCurrentLiabilities": "82670000", "totalCurrentLiabilities": "766486000", "otherNonCurrentLiabilities": "62639000", "totalNonCurrentLiabilities": "1961839000", "cashAndShortTermInvestments": "385465000", "commonStockSharesOutstanding": "269019000", "intangibleAssetsExcludingGoodwill": "313410000", "cashAndCashEquivalentsAtCarryingValue": "385465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80359000", "profitLoss": "None", "dividendPayout": "27422000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "260892000", "capitalExpenditures": "172906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "158576000", "cashflowFromInvestment": "-397122000", "stockBasedCompensation": "21696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27422000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 739572000, "cost_of_revenue": 339016000, "gross_profit": 400556000, "ebit": 188606000, "ebitda": 383933000, "pretax_income": 87122000, "tax_provision": 2715000, "net_income": 84339000, "net_income_to_common": 84339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 346620000, "total_current_assets": 702420000, "total_assets": 4219333000, "short_term_debt": 86536000, "long_term_debt": 2240546000, "total_debt": 2327082000, "total_liabilities": 2488288000, "total_equity": 1731045000, "shares_outstanding": 265633000, "goodwill_and_intangibles": 812720000 }, "cash_flow": { "operating_cash_flow": 232491000, "capital_expenditure": 12000, "free_cash_flow": 232503000, "dividends_paid": 41323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308568, "ticker_id": 2983, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "188606000", "ebitda": "383933000", "netIncome": "84339000", "grossProfit": "400556000", "depreciation": "None", "totalRevenue": "739572000", "costOfRevenue": "339016000", "interestIncome": "15136000", "incomeBeforeTax": "87122000", "interestExpense": "101484000", "operatingIncome": "146706000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2715000", "reportedCurrency": "USD", "netInterestIncome": "-86348000", "nonInterestIncome": "None", "operatingExpenses": "253850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339016000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195327000", "sellingGeneralAndAdministrative": "63939000", "netIncomeFromContinuingOperations": "84407000" }, "balance": { "goodwill": "491479000", "inventory": "-11800000", "commonStock": "1631000", "currentDebt": "None", "investments": "None", "totalAssets": "4219333000", "longTermDebt": "2240546000", "shortTermDebt": "86536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "321241000", "reportedCurrency": "USD", "retainedEarnings": "-83108000", "totalLiabilities": "2488288000", "otherCurrentAssets": "60336000", "totalCurrentAssets": "702420000", "currentLongTermDebt": "389286000", "longTermInvestments": "None", "shortTermInvestments": "11800000", "currentNetReceivables": "295464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3516913000", "currentAccountsPayable": "44169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2268985000", "totalShareholderEquity": "1731045000", "capitalLeaseObligations": "28439000", "otherCurrentLiabilities": "-130705000", "totalCurrentLiabilities": "70298000", "otherNonCurrentLiabilities": "13750000", "totalNonCurrentLiabilities": "2417990000", "cashAndShortTermInvestments": "346620000", "commonStockSharesOutstanding": "265633000", "intangibleAssetsExcludingGoodwill": "321241000", "cashAndCashEquivalentsAtCarryingValue": "346620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53245000", "profitLoss": "None", "dividendPayout": "41323000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "232491000", "capitalExpenditures": "12000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62873000", "cashflowFromInvestment": "-77340000", "stockBasedCompensation": "20026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189911000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 739572000, "cost_of_revenue": 339016000, "gross_profit": 400556000, "research_and_development": 0.12, "selling_general_admin": 63939000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188606000, "depreciation_amortisation": 195327000, "ebitda": 383933000, "interest_expense": 101484000, "interest_income": null, "other_non_operating": null, "pretax_income": 87122000, "tax_provision": 2715000, "effective_tax_rate": null, "net_income": 84339000, "net_income_continuing_ops": 84407000, "net_income_to_common": 84339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 346620000, "short_term_investments": 11800000, "net_receivables": 295464000, "inventory": -11800000, "other_current_assets": null, "total_current_assets": 702420000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 321241000, "goodwill_and_intangibles": 812720000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3516913000, "total_assets": 4219333000, "short_term_debt": 86536000, "accounts_payable": 44169000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70298000, "long_term_debt": 2240546000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2417990000, "total_liabilities": 2488288000, "total_debt": 2327082000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -83108000, "total_equity": 1731045000, "shares_outstanding": 265633000, "operating_cash_flow": 232491000, "stock_based_compensation": 20026000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77340000, "dividends_paid": 41323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62873000, "free_cash_flow": 232503000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "188606000", "ebitda": "383933000", "netIncome": "84339000", "grossProfit": "400556000", "depreciation": "None", "totalRevenue": "739572000", "costOfRevenue": "339016000", "interestIncome": "15136000", "incomeBeforeTax": "87122000", "interestExpense": "101484000", "operatingIncome": "146706000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2715000", "reportedCurrency": "USD", "netInterestIncome": "-86348000", "nonInterestIncome": "None", "operatingExpenses": "253850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339016000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195327000", "sellingGeneralAndAdministrative": "63939000", "netIncomeFromContinuingOperations": "84407000" }, "balance": { "goodwill": "491479000", "inventory": "-11800000", "commonStock": "1631000", "currentDebt": "None", "investments": "None", "totalAssets": "4219333000", "longTermDebt": "2240546000", "shortTermDebt": "86536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "321241000", "reportedCurrency": "USD", "retainedEarnings": "-83108000", "totalLiabilities": "2488288000", "otherCurrentAssets": "60336000", "totalCurrentAssets": "702420000", "currentLongTermDebt": "389286000", "longTermInvestments": "None", "shortTermInvestments": "11800000", "currentNetReceivables": "295464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3516913000", "currentAccountsPayable": "44169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2268985000", "totalShareholderEquity": "1731045000", "capitalLeaseObligations": "28439000", "otherCurrentLiabilities": "-130705000", "totalCurrentLiabilities": "70298000", "otherNonCurrentLiabilities": "13750000", "totalNonCurrentLiabilities": "2417990000", "cashAndShortTermInvestments": "346620000", "commonStockSharesOutstanding": "265633000", "intangibleAssetsExcludingGoodwill": "321241000", "cashAndCashEquivalentsAtCarryingValue": "346620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53245000", "profitLoss": "None", "dividendPayout": "41323000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "232491000", "capitalExpenditures": "12000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62873000", "cashflowFromInvestment": "-77340000", "stockBasedCompensation": "20026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189911000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 707009000, "cost_of_revenue": 321354000, "gross_profit": 385655000, "ebit": 165964000, "ebitda": 382858000, "pretax_income": 64758000, "tax_provision": 1546000, "net_income": 40643000, "net_income_to_common": 40643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 264434000, "total_current_assets": 614506000, "total_assets": 4163594000, "short_term_debt": 388773000, "long_term_debt": 2246137000, "total_debt": 2634910000, "total_liabilities": 2480503000, "total_equity": 954375000, "shares_outstanding": 269948000, "goodwill_and_intangibles": 820552000 }, "cash_flow": { "operating_cash_flow": 211173000, "capital_expenditure": 126268000, "free_cash_flow": 337441000, "dividends_paid": 38585000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308573, "ticker_id": 2983, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "165964000", "ebitda": "382858000", "netIncome": "40643000", "grossProfit": "385655000", "depreciation": "None", "totalRevenue": "707009000", "costOfRevenue": "321354000", "interestIncome": "4948000", "incomeBeforeTax": "64758000", "interestExpense": "101206000", "operatingIncome": "127028000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1546000", "reportedCurrency": "USD", "netInterestIncome": "-96258000", "nonInterestIncome": "None", "operatingExpenses": "258627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "321354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "216894000", "sellingGeneralAndAdministrative": "61765000", "netIncomeFromContinuingOperations": "63212000" }, "balance": { "goodwill": "491479000", "inventory": "85782000", "commonStock": "1611000", "currentDebt": "None", "investments": "None", "totalAssets": "4163594000", "longTermDebt": "2246137000", "shortTermDebt": "388773000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "329073000", "reportedCurrency": "USD", "retainedEarnings": "-109468000", "totalLiabilities": "2480503000", "otherCurrentAssets": "85782000", "totalCurrentAssets": "614506000", "currentLongTermDebt": "388773000", "longTermInvestments": "None", "shortTermInvestments": "17936000", "currentNetReceivables": "264290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3549088000", "currentAccountsPayable": "32927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2442852000", "shortLongTermDebtTotal": "2274807000", "totalShareholderEquity": "954375000", "capitalLeaseObligations": "28670000", "otherCurrentLiabilities": "53745000", "totalCurrentLiabilities": "551536000", "otherNonCurrentLiabilities": "42933000", "totalNonCurrentLiabilities": "1928967000", "cashAndShortTermInvestments": "264434000", "commonStockSharesOutstanding": "269948000", "intangibleAssetsExcludingGoodwill": "329073000", "cashAndCashEquivalentsAtCarryingValue": "264434000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63212000", "profitLoss": "None", "dividendPayout": "38585000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "5306000", "operatingCashflow": "211173000", "capitalExpenditures": "126268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140242000", "cashflowFromInvestment": "-230891000", "stockBasedCompensation": "21011000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38585000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219966000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 707009000, "cost_of_revenue": 321354000, "gross_profit": 385655000, "research_and_development": 0.09, "selling_general_admin": 61765000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 165964000, "depreciation_amortisation": 216894000, "ebitda": 382858000, "interest_expense": 101206000, "interest_income": null, "other_non_operating": null, "pretax_income": 64758000, "tax_provision": 1546000, "effective_tax_rate": null, "net_income": 40643000, "net_income_continuing_ops": 63212000, "net_income_to_common": 40643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 264434000, "short_term_investments": 17936000, "net_receivables": 264290000, "inventory": 85782000, "other_current_assets": null, "total_current_assets": 614506000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 329073000, "goodwill_and_intangibles": 820552000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3549088000, "total_assets": 4163594000, "short_term_debt": 388773000, "accounts_payable": 32927000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 551536000, "long_term_debt": 2246137000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1928967000, "total_liabilities": 2480503000, "total_debt": 2634910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -109468000, "total_equity": 954375000, "shares_outstanding": 269948000, "operating_cash_flow": 211173000, "stock_based_compensation": 21011000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126268000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230891000, "dividends_paid": 38585000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140242000, "free_cash_flow": 337441000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "165964000", "ebitda": "382858000", "netIncome": "40643000", "grossProfit": "385655000", "depreciation": "None", "totalRevenue": "707009000", "costOfRevenue": "321354000", "interestIncome": "4948000", "incomeBeforeTax": "64758000", "interestExpense": "101206000", "operatingIncome": "127028000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1546000", "reportedCurrency": "USD", "netInterestIncome": "-96258000", "nonInterestIncome": "None", "operatingExpenses": "258627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "321354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "216894000", "sellingGeneralAndAdministrative": "61765000", "netIncomeFromContinuingOperations": "63212000" }, "balance": { "goodwill": "491479000", "inventory": "85782000", "commonStock": "1611000", "currentDebt": "None", "investments": "None", "totalAssets": "4163594000", "longTermDebt": "2246137000", "shortTermDebt": "388773000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "329073000", "reportedCurrency": "USD", "retainedEarnings": "-109468000", "totalLiabilities": "2480503000", "otherCurrentAssets": "85782000", "totalCurrentAssets": "614506000", "currentLongTermDebt": "388773000", "longTermInvestments": "None", "shortTermInvestments": "17936000", "currentNetReceivables": "264290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3549088000", "currentAccountsPayable": "32927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2442852000", "shortLongTermDebtTotal": "2274807000", "totalShareholderEquity": "954375000", "capitalLeaseObligations": "28670000", "otherCurrentLiabilities": "53745000", "totalCurrentLiabilities": "551536000", "otherNonCurrentLiabilities": "42933000", "totalNonCurrentLiabilities": "1928967000", "cashAndShortTermInvestments": "264434000", "commonStockSharesOutstanding": "269948000", "intangibleAssetsExcludingGoodwill": "329073000", "cashAndCashEquivalentsAtCarryingValue": "264434000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63212000", "profitLoss": "None", "dividendPayout": "38585000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "5306000", "operatingCashflow": "211173000", "capitalExpenditures": "126268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140242000", "cashflowFromInvestment": "-230891000", "stockBasedCompensation": "21011000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38585000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219966000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 607864000, "cost_of_revenue": 279485000, "gross_profit": 328379000, "ebit": 79623000, "ebitda": 281429000, "pretax_income": -14771000, "tax_provision": -1734000, "net_income": -6510000, "net_income_to_common": -6510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 423695000, "total_current_assets": 718207000, "total_assets": 4282447000, "short_term_debt": 388223000, "long_term_debt": 2310365000, "total_debt": 2698588000, "total_liabilities": 2598115000, "total_equity": 998128000, "shares_outstanding": 274983000, "goodwill_and_intangibles": 828383000 }, "cash_flow": { "operating_cash_flow": 212486000, "capital_expenditure": 212742000, "free_cash_flow": 425228000, "dividends_paid": 28563000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308578, "ticker_id": 2983, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79623000", "ebitda": "281429000", "netIncome": "-6510000", "grossProfit": "328379000", "depreciation": "None", "totalRevenue": "607864000", "costOfRevenue": "279485000", "interestIncome": "704000", "incomeBeforeTax": "-14771000", "interestExpense": "94394000", "operatingIncome": "79133000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1734000", "reportedCurrency": "USD", "netInterestIncome": "-93690000", "nonInterestIncome": "None", "operatingExpenses": "249246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "490000", "costofGoodsAndServicesSold": "279485000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201806000", "sellingGeneralAndAdministrative": "55947000", "netIncomeFromContinuingOperations": "-13037000" }, "balance": { "goodwill": "491479000", "inventory": "50943000", "commonStock": "1702000", "currentDebt": "None", "investments": "None", "totalAssets": "4282447000", "longTermDebt": "2310365000", "shortTermDebt": "388223000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "336904000", "reportedCurrency": "USD", "retainedEarnings": "-133610000", "totalLiabilities": "2598115000", "otherCurrentAssets": "50943000", "totalCurrentAssets": "718207000", "currentLongTermDebt": "388223000", "longTermInvestments": "None", "shortTermInvestments": "13000", "currentNetReceivables": "243569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3564240000", "currentAccountsPayable": "41664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2427979000", "shortLongTermDebtTotal": "2339257000", "totalShareholderEquity": "998128000", "capitalLeaseObligations": "28892000", "otherCurrentLiabilities": "53838000", "totalCurrentLiabilities": "568083000", "otherNonCurrentLiabilities": "53690000", "totalNonCurrentLiabilities": "2030032000", "cashAndShortTermInvestments": "423695000", "commonStockSharesOutstanding": "274983000", "intangibleAssetsExcludingGoodwill": "336904000", "cashAndCashEquivalentsAtCarryingValue": "423695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13037000", "profitLoss": "None", "dividendPayout": "28563000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2894000", "operatingCashflow": "212486000", "capitalExpenditures": "212742000", "changeInReceivables": "2894000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93045000", "cashflowFromInvestment": "-212742000", "stockBasedCompensation": "20260000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28563000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-93301000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46704000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 607864000, "cost_of_revenue": 279485000, "gross_profit": 328379000, "research_and_development": 0.02, "selling_general_admin": 55947000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79623000, "depreciation_amortisation": 201806000, "ebitda": 281429000, "interest_expense": 94394000, "interest_income": null, "other_non_operating": null, "pretax_income": -14771000, "tax_provision": -1734000, "effective_tax_rate": null, "net_income": -6510000, "net_income_continuing_ops": -13037000, "net_income_to_common": -6510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 423695000, "short_term_investments": 13000, "net_receivables": 243569000, "inventory": 50943000, "other_current_assets": null, "total_current_assets": 718207000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 336904000, "goodwill_and_intangibles": 828383000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3564240000, "total_assets": 4282447000, "short_term_debt": 388223000, "accounts_payable": 41664000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 568083000, "long_term_debt": 2310365000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2030032000, "total_liabilities": 2598115000, "total_debt": 2698588000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -133610000, "total_equity": 998128000, "shares_outstanding": 274983000, "operating_cash_flow": 212486000, "stock_based_compensation": 20260000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 212742000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -212742000, "dividends_paid": 28563000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93045000, "free_cash_flow": 425228000, "net_change_in_cash": -93301000 }, "raw_data": { "income": { "ebit": "79623000", "ebitda": "281429000", "netIncome": "-6510000", "grossProfit": "328379000", "depreciation": "None", "totalRevenue": "607864000", "costOfRevenue": "279485000", "interestIncome": "704000", "incomeBeforeTax": "-14771000", "interestExpense": "94394000", "operatingIncome": "79133000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1734000", "reportedCurrency": "USD", "netInterestIncome": "-93690000", "nonInterestIncome": "None", "operatingExpenses": "249246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "490000", "costofGoodsAndServicesSold": "279485000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201806000", "sellingGeneralAndAdministrative": "55947000", "netIncomeFromContinuingOperations": "-13037000" }, "balance": { "goodwill": "491479000", "inventory": "50943000", "commonStock": "1702000", "currentDebt": "None", "investments": "None", "totalAssets": "4282447000", "longTermDebt": "2310365000", "shortTermDebt": "388223000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "336904000", "reportedCurrency": "USD", "retainedEarnings": "-133610000", "totalLiabilities": "2598115000", "otherCurrentAssets": "50943000", "totalCurrentAssets": "718207000", "currentLongTermDebt": "388223000", "longTermInvestments": "None", "shortTermInvestments": "13000", "currentNetReceivables": "243569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3564240000", "currentAccountsPayable": "41664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2427979000", "shortLongTermDebtTotal": "2339257000", "totalShareholderEquity": "998128000", "capitalLeaseObligations": "28892000", "otherCurrentLiabilities": "53838000", "totalCurrentLiabilities": "568083000", "otherNonCurrentLiabilities": "53690000", "totalNonCurrentLiabilities": "2030032000", "cashAndShortTermInvestments": "423695000", "commonStockSharesOutstanding": "274983000", "intangibleAssetsExcludingGoodwill": "336904000", "cashAndCashEquivalentsAtCarryingValue": "423695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13037000", "profitLoss": "None", "dividendPayout": "28563000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2894000", "operatingCashflow": "212486000", "capitalExpenditures": "212742000", "changeInReceivables": "2894000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93045000", "cashflowFromInvestment": "-212742000", "stockBasedCompensation": "20260000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28563000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-93301000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46704000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 609228000, "cost_of_revenue": 291113000, "gross_profit": 318115000, "ebit": 60047000, "ebitda": 251053000, "pretax_income": -29860000, "tax_provision": -6971000, "net_income": -12515000, "net_income_to_common": -12515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526714000, "total_current_assets": 889170000, "total_assets": 4150695000, "short_term_debt": 387561000, "long_term_debt": 2136649000, "total_debt": 2524210000, "total_liabilities": 2419388000, "total_equity": 1055249000, "shares_outstanding": 283837000, "goodwill_and_intangibles": 836214000 }, "cash_flow": { "operating_cash_flow": 182293000, "capital_expenditure": 143118000, "free_cash_flow": 325411000, "dividends_paid": 60850000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308583, "ticker_id": 2983, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60047000", "ebitda": "251053000", "netIncome": "-12515000", "grossProfit": "318115000", "depreciation": "None", "totalRevenue": "609228000", "costOfRevenue": "291113000", "interestIncome": "2637000", "incomeBeforeTax": "-29860000", "interestExpense": "89907000", "operatingIncome": "58661000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-6971000", "reportedCurrency": "USD", "netInterestIncome": "-87270000", "nonInterestIncome": "None", "operatingExpenses": "259454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "2551000", "costofGoodsAndServicesSold": "291113000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191006000", "sellingGeneralAndAdministrative": "62244000", "netIncomeFromContinuingOperations": "-22889000" }, "balance": { "goodwill": "491479000", "inventory": "-35957000", "commonStock": "1715000", "currentDebt": "None", "investments": "None", "totalAssets": "4150695000", "longTermDebt": "2136649000", "shortTermDebt": "387561000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "344735000", "reportedCurrency": "USD", "retainedEarnings": "-65673000", "totalLiabilities": "2419388000", "otherCurrentAssets": "118407000", "totalCurrentAssets": "889170000", "currentLongTermDebt": "387561000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "244049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3261525000", "currentAccountsPayable": "32309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2192354000", "shortLongTermDebtTotal": "2165753000", "totalShareholderEquity": "1055249000", "capitalLeaseObligations": "29104000", "otherCurrentLiabilities": "62045000", "totalCurrentLiabilities": "570234000", "otherNonCurrentLiabilities": "60809000", "totalNonCurrentLiabilities": "1849154000", "cashAndShortTermInvestments": "526714000", "commonStockSharesOutstanding": "283837000", "intangibleAssetsExcludingGoodwill": "344735000", "cashAndCashEquivalentsAtCarryingValue": "526714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22889000", "profitLoss": "None", "dividendPayout": "60850000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3881000", "operatingCashflow": "182293000", "capitalExpenditures": "143118000", "changeInReceivables": "3881000", "changeInExchangeRate": "None", "cashflowFromFinancing": "257167000", "cashflowFromInvestment": "-143118000", "stockBasedCompensation": "25495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60850000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "296342000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 609228000, "cost_of_revenue": 291113000, "gross_profit": 318115000, "research_and_development": 0.05, "selling_general_admin": 62244000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60047000, "depreciation_amortisation": 191006000, "ebitda": 251053000, "interest_expense": 89907000, "interest_income": null, "other_non_operating": null, "pretax_income": -29860000, "tax_provision": -6971000, "effective_tax_rate": null, "net_income": -12515000, "net_income_continuing_ops": -22889000, "net_income_to_common": -12515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526714000, "short_term_investments": null, "net_receivables": 244049000, "inventory": -35957000, "other_current_assets": null, "total_current_assets": 889170000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 344735000, "goodwill_and_intangibles": 836214000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3261525000, "total_assets": 4150695000, "short_term_debt": 387561000, "accounts_payable": 32309000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 570234000, "long_term_debt": 2136649000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1849154000, "total_liabilities": 2419388000, "total_debt": 2524210000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -65673000, "total_equity": 1055249000, "shares_outstanding": 283837000, "operating_cash_flow": 182293000, "stock_based_compensation": 25495000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143118000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143118000, "dividends_paid": 60850000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 257167000, "free_cash_flow": 325411000, "net_change_in_cash": 296342000 }, "raw_data": { "income": { "ebit": "60047000", "ebitda": "251053000", "netIncome": "-12515000", "grossProfit": "318115000", "depreciation": "None", "totalRevenue": "609228000", "costOfRevenue": "291113000", "interestIncome": "2637000", "incomeBeforeTax": "-29860000", "interestExpense": "89907000", "operatingIncome": "58661000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-6971000", "reportedCurrency": "USD", "netInterestIncome": "-87270000", "nonInterestIncome": "None", "operatingExpenses": "259454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "2551000", "costofGoodsAndServicesSold": "291113000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191006000", "sellingGeneralAndAdministrative": "62244000", "netIncomeFromContinuingOperations": "-22889000" }, "balance": { "goodwill": "491479000", "inventory": "-35957000", "commonStock": "1715000", "currentDebt": "None", "investments": "None", "totalAssets": "4150695000", "longTermDebt": "2136649000", "shortTermDebt": "387561000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "344735000", "reportedCurrency": "USD", "retainedEarnings": "-65673000", "totalLiabilities": "2419388000", "otherCurrentAssets": "118407000", "totalCurrentAssets": "889170000", "currentLongTermDebt": "387561000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "244049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3261525000", "currentAccountsPayable": "32309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2192354000", "shortLongTermDebtTotal": "2165753000", "totalShareholderEquity": "1055249000", "capitalLeaseObligations": "29104000", "otherCurrentLiabilities": "62045000", "totalCurrentLiabilities": "570234000", "otherNonCurrentLiabilities": "60809000", "totalNonCurrentLiabilities": "1849154000", "cashAndShortTermInvestments": "526714000", "commonStockSharesOutstanding": "283837000", "intangibleAssetsExcludingGoodwill": "344735000", "cashAndCashEquivalentsAtCarryingValue": "526714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22889000", "profitLoss": "None", "dividendPayout": "60850000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3881000", "operatingCashflow": "182293000", "capitalExpenditures": "143118000", "changeInReceivables": "3881000", "changeInExchangeRate": "None", "cashflowFromFinancing": "257167000", "cashflowFromInvestment": "-143118000", "stockBasedCompensation": "25495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60850000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "296342000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 731343000, "cost_of_revenue": 333986000, "gross_profit": 397357000, "ebit": 162896000, "ebitda": 355384000, "pretax_income": 86719000, "tax_provision": 2429000, "net_income": 51188000, "net_income_to_common": 51188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233946000, "total_current_assets": 583433000, "total_assets": 3931834000, "short_term_debt": 264640000, "long_term_debt": 1668574000, "total_debt": 1933214000, "total_liabilities": 1983921000, "total_equity": 1228520000, "shares_outstanding": 297798000, "goodwill_and_intangibles": 844045000 }, "cash_flow": { "operating_cash_flow": 232591000, "capital_expenditure": 250254000, "free_cash_flow": 482845000, "dividends_paid": 126018000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308588, "ticker_id": 2983, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "162896000", "ebitda": "355384000", "netIncome": "51188000", "grossProfit": "397357000", "depreciation": "None", "totalRevenue": "731343000", "costOfRevenue": "333986000", "interestIncome": "11259000", "incomeBeforeTax": "86719000", "interestExpense": "79246000", "operatingIncome": "154706000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2429000", "reportedCurrency": "USD", "netInterestIncome": "-67987000", "nonInterestIncome": "None", "operatingExpenses": "242651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192488000", "sellingGeneralAndAdministrative": "61063000", "netIncomeFromContinuingOperations": "84290000" }, "balance": { "goodwill": "491479000", "inventory": "37651000", "commonStock": "1819000", "currentDebt": "None", "investments": "None", "totalAssets": "3931834000", "longTermDebt": "1668574000", "shortTermDebt": "264640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "352566000", "reportedCurrency": "USD", "retainedEarnings": "15764000", "totalLiabilities": "1983921000", "otherCurrentAssets": "103104000", "totalCurrentAssets": "583433000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "246383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3348401000", "currentAccountsPayable": "35084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2276206000", "shortLongTermDebtTotal": "1697881000", "totalShareholderEquity": "1228520000", "capitalLeaseObligations": "29307000", "otherCurrentLiabilities": "-299724000", "totalCurrentLiabilities": "72015000", "otherNonCurrentLiabilities": "39679000", "totalNonCurrentLiabilities": "1516810000", "cashAndShortTermInvestments": "233946000", "commonStockSharesOutstanding": "297798000", "intangibleAssetsExcludingGoodwill": "352566000", "cashAndCashEquivalentsAtCarryingValue": "233946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84290000", "profitLoss": "None", "dividendPayout": "126018000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4014999", "operatingCashflow": "232591000", "capitalExpenditures": "250254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-381551000", "cashflowFromInvestment": "149744000", "stockBasedCompensation": "20857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126018000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 731343000, "cost_of_revenue": 333986000, "gross_profit": 397357000, "research_and_development": 0.12, "selling_general_admin": 61063000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 162896000, "depreciation_amortisation": 192488000, "ebitda": 355384000, "interest_expense": 79246000, "interest_income": null, "other_non_operating": null, "pretax_income": 86719000, "tax_provision": 2429000, "effective_tax_rate": null, "net_income": 51188000, "net_income_continuing_ops": 84290000, "net_income_to_common": 51188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233946000, "short_term_investments": 0, "net_receivables": 246383000, "inventory": 37651000, "other_current_assets": null, "total_current_assets": 583433000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 352566000, "goodwill_and_intangibles": 844045000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3348401000, "total_assets": 3931834000, "short_term_debt": 264640000, "accounts_payable": 35084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72015000, "long_term_debt": 1668574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1516810000, "total_liabilities": 1983921000, "total_debt": 1933214000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15764000, "total_equity": 1228520000, "shares_outstanding": 297798000, "operating_cash_flow": 232591000, "stock_based_compensation": 20857000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 250254000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 149744000, "dividends_paid": 126018000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -381551000, "free_cash_flow": 482845000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "162896000", "ebitda": "355384000", "netIncome": "51188000", "grossProfit": "397357000", "depreciation": "None", "totalRevenue": "731343000", "costOfRevenue": "333986000", "interestIncome": "11259000", "incomeBeforeTax": "86719000", "interestExpense": "79246000", "operatingIncome": "154706000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2429000", "reportedCurrency": "USD", "netInterestIncome": "-67987000", "nonInterestIncome": "None", "operatingExpenses": "242651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192488000", "sellingGeneralAndAdministrative": "61063000", "netIncomeFromContinuingOperations": "84290000" }, "balance": { "goodwill": "491479000", "inventory": "37651000", "commonStock": "1819000", "currentDebt": "None", "investments": "None", "totalAssets": "3931834000", "longTermDebt": "1668574000", "shortTermDebt": "264640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "352566000", "reportedCurrency": "USD", "retainedEarnings": "15764000", "totalLiabilities": "1983921000", "otherCurrentAssets": "103104000", "totalCurrentAssets": "583433000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "246383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3348401000", "currentAccountsPayable": "35084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2276206000", "shortLongTermDebtTotal": "1697881000", "totalShareholderEquity": "1228520000", "capitalLeaseObligations": "29307000", "otherCurrentLiabilities": "-299724000", "totalCurrentLiabilities": "72015000", "otherNonCurrentLiabilities": "39679000", "totalNonCurrentLiabilities": "1516810000", "cashAndShortTermInvestments": "233946000", "commonStockSharesOutstanding": "297798000", "intangibleAssetsExcludingGoodwill": "352566000", "cashAndCashEquivalentsAtCarryingValue": "233946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84290000", "profitLoss": "None", "dividendPayout": "126018000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4014999", "operatingCashflow": "232591000", "capitalExpenditures": "250254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-381551000", "cashflowFromInvestment": "149744000", "stockBasedCompensation": "20857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126018000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 731511000, "cost_of_revenue": 319472000, "gross_profit": 412039000, "ebit": 190857000, "ebitda": 359365000, "pretax_income": 121895000, "tax_provision": 4642000, "net_income": 66539000, "net_income_to_common": 66539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204981000, "total_current_assets": 965498000, "total_assets": 4195780000, "short_term_debt": 90848000, "long_term_debt": 1918933000, "total_debt": 2009781000, "total_liabilities": 2204671000, "total_equity": 1991109000, "shares_outstanding": 297259000, "goodwill_and_intangibles": 851877000 }, "cash_flow": { "operating_cash_flow": 279022000, "capital_expenditure": 243023000, "free_cash_flow": 522045000, "dividends_paid": 71790000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308593, "ticker_id": 2983, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "190857000", "ebitda": "359365000", "netIncome": "66539000", "grossProfit": "412039000", "depreciation": "None", "totalRevenue": "731511000", "costOfRevenue": "319472000", "interestIncome": "10661000", "incomeBeforeTax": "121895000", "interestExpense": "79623000", "operatingIncome": "190857000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4642000", "reportedCurrency": "USD", "netInterestIncome": "-68962000", "nonInterestIncome": "None", "operatingExpenses": "221182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "319472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168508000", "sellingGeneralAndAdministrative": "52674000", "netIncomeFromContinuingOperations": "117253000" }, "balance": { "goodwill": "491479000", "inventory": "65832000", "commonStock": "1749000", "currentDebt": "None", "investments": "None", "totalAssets": "4195780000", "longTermDebt": "1918933000", "shortTermDebt": "90848000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "360398000", "reportedCurrency": "USD", "retainedEarnings": "41511000", "totalLiabilities": "2204671000", "otherCurrentAssets": "130177000", "totalCurrentAssets": "965498000", "currentLongTermDebt": "0", "longTermInvestments": "400000000", "shortTermInvestments": "400000000", "currentNetReceivables": "230340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3230282000", "currentAccountsPayable": "130676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2137182000", "shortLongTermDebtTotal": "1918933000", "totalShareholderEquity": "1991109000", "capitalLeaseObligations": "52450000", "otherCurrentLiabilities": "90848000", "totalCurrentLiabilities": "175486000", "otherNonCurrentLiabilities": "52450000", "totalNonCurrentLiabilities": "2029185000", "cashAndShortTermInvestments": "204981000", "commonStockSharesOutstanding": "297259000", "intangibleAssetsExcludingGoodwill": "360398000", "cashAndCashEquivalentsAtCarryingValue": "204981000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "66539000", "profitLoss": "None", "dividendPayout": "71790000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "279022000", "capitalExpenditures": "243023000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "104617000", "cashflowFromInvestment": "-643023000", "stockBasedCompensation": "18785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71790000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "495000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 731511000, "cost_of_revenue": 319472000, "gross_profit": 412039000, "research_and_development": 0.17, "selling_general_admin": 52674000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 190857000, "depreciation_amortisation": 168508000, "ebitda": 359365000, "interest_expense": 79623000, "interest_income": null, "other_non_operating": null, "pretax_income": 121895000, "tax_provision": 4642000, "effective_tax_rate": null, "net_income": 66539000, "net_income_continuing_ops": 117253000, "net_income_to_common": 66539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204981000, "short_term_investments": 400000000, "net_receivables": 230340000, "inventory": 65832000, "other_current_assets": null, "total_current_assets": 965498000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 360398000, "goodwill_and_intangibles": 851877000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3230282000, "total_assets": 4195780000, "short_term_debt": 90848000, "accounts_payable": 130676000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175486000, "long_term_debt": 1918933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2029185000, "total_liabilities": 2204671000, "total_debt": 2009781000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 41511000, "total_equity": 1991109000, "shares_outstanding": 297259000, "operating_cash_flow": 279022000, "stock_based_compensation": 18785000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 243023000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -643023000, "dividends_paid": 71790000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 104617000, "free_cash_flow": 522045000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "190857000", "ebitda": "359365000", "netIncome": "66539000", "grossProfit": "412039000", "depreciation": "None", "totalRevenue": "731511000", "costOfRevenue": "319472000", "interestIncome": "10661000", "incomeBeforeTax": "121895000", "interestExpense": "79623000", "operatingIncome": "190857000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4642000", "reportedCurrency": "USD", "netInterestIncome": "-68962000", "nonInterestIncome": "None", "operatingExpenses": "221182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "319472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168508000", "sellingGeneralAndAdministrative": "52674000", "netIncomeFromContinuingOperations": "117253000" }, "balance": { "goodwill": "491479000", "inventory": "65832000", "commonStock": "1749000", "currentDebt": "None", "investments": "None", "totalAssets": "4195780000", "longTermDebt": "1918933000", "shortTermDebt": "90848000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "360398000", "reportedCurrency": "USD", "retainedEarnings": "41511000", "totalLiabilities": "2204671000", "otherCurrentAssets": "130177000", "totalCurrentAssets": "965498000", "currentLongTermDebt": "0", "longTermInvestments": "400000000", "shortTermInvestments": "400000000", "currentNetReceivables": "230340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3230282000", "currentAccountsPayable": "130676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2137182000", "shortLongTermDebtTotal": "1918933000", "totalShareholderEquity": "1991109000", "capitalLeaseObligations": "52450000", "otherCurrentLiabilities": "90848000", "totalCurrentLiabilities": "175486000", "otherNonCurrentLiabilities": "52450000", "totalNonCurrentLiabilities": "2029185000", "cashAndShortTermInvestments": "204981000", "commonStockSharesOutstanding": "297259000", "intangibleAssetsExcludingGoodwill": "360398000", "cashAndCashEquivalentsAtCarryingValue": "204981000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "66539000", "profitLoss": "None", "dividendPayout": "71790000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "279022000", "capitalExpenditures": "243023000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "104617000", "cashflowFromInvestment": "-643023000", "stockBasedCompensation": "18785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71790000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "495000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 190325000, "cost_of_revenue": 192994000, "gross_profit": -2669000, "ebit": 30070000, "ebitda": 80289000, "pretax_income": 1933000, "tax_provision": -1062000, "net_income": 2285000, "net_income_to_common": 2285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68820000, "total_current_assets": 416611000, "total_assets": 4405724000, "short_term_debt": 90000000, "long_term_debt": 1892301000, "total_debt": 1982301000, "total_liabilities": 2581586000, "total_equity": 1064195000, "shares_outstanding": 269348000, "goodwill_and_intangibles": 795100000 }, "cash_flow": { "operating_cash_flow": 68910000, "capital_expenditure": 18186000, "free_cash_flow": 87096000, "dividends_paid": 9653000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308556, "ticker_id": 2983, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30070000", "ebitda": "80289000", "netIncome": "2285000", "grossProfit": "-2669000", "depreciation": "None", "totalRevenue": "190325000", "costOfRevenue": "192994000", "interestIncome": "613000", "incomeBeforeTax": "1933000", "interestExpense": "28137000", "operatingIncome": "29457000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1062000", "reportedCurrency": "USD", "netInterestIncome": "-27524000", "nonInterestIncome": "None", "operatingExpenses": "-32126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50219000", "sellingGeneralAndAdministrative": "18093000", "netIncomeFromContinuingOperations": "2995000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1721000", "currentDebt": "None", "investments": "None", "totalAssets": "4405724000", "longTermDebt": "1892301000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "303621000", "reportedCurrency": "USD", "retainedEarnings": "-44435000", "totalLiabilities": "2581586000", "otherCurrentAssets": "62849000", "totalCurrentAssets": "416611000", "currentLongTermDebt": "426972000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "284942000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3989113000", "currentAccountsPayable": "111918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2347155000", "totalShareholderEquity": "1064195000", "capitalLeaseObligations": "65830000", "otherCurrentLiabilities": "26964000", "totalCurrentLiabilities": "286483000", "otherNonCurrentLiabilities": "57601000", "totalNonCurrentLiabilities": "2295103000", "cashAndShortTermInvestments": "68820000", "commonStockSharesOutstanding": "269348000", "intangibleAssetsExcludingGoodwill": "303621000", "cashAndCashEquivalentsAtCarryingValue": "68820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2285000", "profitLoss": "None", "dividendPayout": "9653000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68910000", "capitalExpenditures": "18186000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64610000", "cashflowFromInvestment": "-64665000", "stockBasedCompensation": "5872000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9653000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190325000, "cost_of_revenue": 192994000, "gross_profit": -2669000, "research_and_development": null, "selling_general_admin": 18093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30070000, "depreciation_amortisation": 50219000, "ebitda": 80289000, "interest_expense": 28137000, "interest_income": null, "other_non_operating": null, "pretax_income": 1933000, "tax_provision": -1062000, "effective_tax_rate": null, "net_income": 2285000, "net_income_continuing_ops": 2995000, "net_income_to_common": 2285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68820000, "short_term_investments": null, "net_receivables": 284942000, "inventory": null, "other_current_assets": null, "total_current_assets": 416611000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 303621000, "goodwill_and_intangibles": 795100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3989113000, "total_assets": 4405724000, "short_term_debt": 90000000, "accounts_payable": 111918000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286483000, "long_term_debt": 1892301000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2295103000, "total_liabilities": 2581586000, "total_debt": 1982301000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -44435000, "total_equity": 1064195000, "shares_outstanding": 269348000, "operating_cash_flow": 68910000, "stock_based_compensation": 5872000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18186000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64665000, "dividends_paid": 9653000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64610000, "free_cash_flow": 87096000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30070000", "ebitda": "80289000", "netIncome": "2285000", "grossProfit": "-2669000", "depreciation": "None", "totalRevenue": "190325000", "costOfRevenue": "192994000", "interestIncome": "613000", "incomeBeforeTax": "1933000", "interestExpense": "28137000", "operatingIncome": "29457000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1062000", "reportedCurrency": "USD", "netInterestIncome": "-27524000", "nonInterestIncome": "None", "operatingExpenses": "-32126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50219000", "sellingGeneralAndAdministrative": "18093000", "netIncomeFromContinuingOperations": "2995000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1721000", "currentDebt": "None", "investments": "None", "totalAssets": "4405724000", "longTermDebt": "1892301000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "303621000", "reportedCurrency": "USD", "retainedEarnings": "-44435000", "totalLiabilities": "2581586000", "otherCurrentAssets": "62849000", "totalCurrentAssets": "416611000", "currentLongTermDebt": "426972000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "284942000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3989113000", "currentAccountsPayable": "111918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2347155000", "totalShareholderEquity": "1064195000", "capitalLeaseObligations": "65830000", "otherCurrentLiabilities": "26964000", "totalCurrentLiabilities": "286483000", "otherNonCurrentLiabilities": "57601000", "totalNonCurrentLiabilities": "2295103000", "cashAndShortTermInvestments": "68820000", "commonStockSharesOutstanding": "269348000", "intangibleAssetsExcludingGoodwill": "303621000", "cashAndCashEquivalentsAtCarryingValue": "68820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2285000", "profitLoss": "None", "dividendPayout": "9653000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68910000", "capitalExpenditures": "18186000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64610000", "cashflowFromInvestment": "-64665000", "stockBasedCompensation": "5872000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9653000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 199224000, "cost_of_revenue": 543100000, "gross_profit": -343412000, "ebit": 59106000, "ebitda": 108554000, "pretax_income": 33226000, "tax_provision": 1054000, "net_income": 20726000, "net_income_to_common": 20726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166511000, "total_current_assets": 188574000, "total_assets": 4468961000, "short_term_debt": 55461000, "long_term_debt": 1889937000, "total_debt": 1945398000, "total_liabilities": 2646769000, "total_equity": 1060002000, "shares_outstanding": 270328000, "goodwill_and_intangibles": 797058000 }, "cash_flow": { "operating_cash_flow": 33898000, "capital_expenditure": 42100999, "free_cash_flow": 75998999, "dividends_paid": 7031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308557, "ticker_id": 2983, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59106000", "ebitda": "108554000", "netIncome": "20726000", "grossProfit": "-343412000", "depreciation": "None", "totalRevenue": "199224000", "costOfRevenue": "543100000", "interestIncome": "1949000", "incomeBeforeTax": "33226000", "interestExpense": "25880000", "operatingIncome": "35406000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1054000", "reportedCurrency": "USD", "netInterestIncome": "-23931000", "nonInterestIncome": "None", "operatingExpenses": "-378828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49448000", "sellingGeneralAndAdministrative": "18474000", "netIncomeFromContinuingOperations": "32172000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1705000", "currentDebt": "None", "investments": "None", "totalAssets": "4468961000", "longTermDebt": "1889937000", "shortTermDebt": "55461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "305579000", "reportedCurrency": "USD", "retainedEarnings": "-39648000", "totalLiabilities": "2646769000", "otherCurrentAssets": "None", "totalCurrentAssets": "188574000", "currentLongTermDebt": "481794000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4280387000", "currentAccountsPayable": "64491000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2439442000", "totalShareholderEquity": "1060002000", "capitalLeaseObligations": "67711000", "otherCurrentLiabilities": "-119952000", "totalCurrentLiabilities": "59901000", "otherNonCurrentLiabilities": "59901000", "totalNonCurrentLiabilities": "2586868000", "cashAndShortTermInvestments": "166511000", "commonStockSharesOutstanding": "270328000", "intangibleAssetsExcludingGoodwill": "305579000", "cashAndCashEquivalentsAtCarryingValue": "166511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115921000", "profitLoss": "None", "dividendPayout": "7031000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33898000", "capitalExpenditures": "42100999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "296772000", "cashflowFromInvestment": "-532409000", "stockBasedCompensation": "42031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5974000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 199224000, "cost_of_revenue": 543100000, "gross_profit": -343412000, "research_and_development": null, "selling_general_admin": 18474000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59106000, "depreciation_amortisation": 49448000, "ebitda": 108554000, "interest_expense": 25880000, "interest_income": null, "other_non_operating": null, "pretax_income": 33226000, "tax_provision": 1054000, "effective_tax_rate": null, "net_income": 20726000, "net_income_continuing_ops": 32172000, "net_income_to_common": 20726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166511000, "short_term_investments": null, "net_receivables": 22063000, "inventory": null, "other_current_assets": null, "total_current_assets": 188574000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 305579000, "goodwill_and_intangibles": 797058000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4280387000, "total_assets": 4468961000, "short_term_debt": 55461000, "accounts_payable": 64491000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59901000, "long_term_debt": 1889937000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2586868000, "total_liabilities": 2646769000, "total_debt": 1945398000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -39648000, "total_equity": 1060002000, "shares_outstanding": 270328000, "operating_cash_flow": 33898000, "stock_based_compensation": 42031000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42100999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -532409000, "dividends_paid": 7031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 296772000, "free_cash_flow": 75998999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59106000", "ebitda": "108554000", "netIncome": "20726000", "grossProfit": "-343412000", "depreciation": "None", "totalRevenue": "199224000", "costOfRevenue": "543100000", "interestIncome": "1949000", "incomeBeforeTax": "33226000", "interestExpense": "25880000", "operatingIncome": "35406000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1054000", "reportedCurrency": "USD", "netInterestIncome": "-23931000", "nonInterestIncome": "None", "operatingExpenses": "-378828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49448000", "sellingGeneralAndAdministrative": "18474000", "netIncomeFromContinuingOperations": "32172000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1705000", "currentDebt": "None", "investments": "None", "totalAssets": "4468961000", "longTermDebt": "1889937000", "shortTermDebt": "55461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "305579000", "reportedCurrency": "USD", "retainedEarnings": "-39648000", "totalLiabilities": "2646769000", "otherCurrentAssets": "None", "totalCurrentAssets": "188574000", "currentLongTermDebt": "481794000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4280387000", "currentAccountsPayable": "64491000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2439442000", "totalShareholderEquity": "1060002000", "capitalLeaseObligations": "67711000", "otherCurrentLiabilities": "-119952000", "totalCurrentLiabilities": "59901000", "otherNonCurrentLiabilities": "59901000", "totalNonCurrentLiabilities": "2586868000", "cashAndShortTermInvestments": "166511000", "commonStockSharesOutstanding": "270328000", "intangibleAssetsExcludingGoodwill": "305579000", "cashAndCashEquivalentsAtCarryingValue": "166511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115921000", "profitLoss": "None", "dividendPayout": "7031000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33898000", "capitalExpenditures": "42100999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "296772000", "cashflowFromInvestment": "-532409000", "stockBasedCompensation": "42031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5974000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 197730000, "cost_of_revenue": 33241000, "gross_profit": 164489000, "ebit": 40479000, "ebitda": 88094000, "pretax_income": 15290000, "tax_provision": 1645000, "net_income": 9035000, "net_income_to_common": 9035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154113000, "total_current_assets": 484241000, "total_assets": 4106279000, "short_term_debt": 268959000, "long_term_debt": 1788544000, "total_debt": 2057503000, "total_liabilities": 2308059000, "total_equity": 1043515000, "shares_outstanding": 270357000, "goodwill_and_intangibles": 799016000 }, "cash_flow": { "operating_cash_flow": 105293000, "capital_expenditure": 32528000, "free_cash_flow": 137821000, "dividends_paid": 6996000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308559, "ticker_id": 2983, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40479000", "ebitda": "88094000", "netIncome": "9035000", "grossProfit": "164489000", "depreciation": "None", "totalRevenue": "197730000", "costOfRevenue": "33241000", "interestIncome": "1146000", "incomeBeforeTax": "15290000", "interestExpense": "25189000", "operatingIncome": "39333000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1645000", "reportedCurrency": "USD", "netInterestIncome": "-24043000", "nonInterestIncome": "None", "operatingExpenses": "125156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47615000", "sellingGeneralAndAdministrative": "18743000", "netIncomeFromContinuingOperations": "13645000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1699000", "currentDebt": "None", "investments": "None", "totalAssets": "4106279000", "longTermDebt": "1788544000", "shortTermDebt": "268959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "307537000", "reportedCurrency": "USD", "retainedEarnings": "-53062000", "totalLiabilities": "2308059000", "otherCurrentAssets": "43642000", "totalCurrentAssets": "484241000", "currentLongTermDebt": "268959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "286486000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3622038000", "currentAccountsPayable": "47662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2085510000", "totalShareholderEquity": "1043515000", "capitalLeaseObligations": "43882000", "otherCurrentLiabilities": "63953000", "totalCurrentLiabilities": "444765000", "otherNonCurrentLiabilities": "64191000", "totalNonCurrentLiabilities": "1863294000", "cashAndShortTermInvestments": "154113000", "commonStockSharesOutstanding": "270357000", "intangibleAssetsExcludingGoodwill": "307537000", "cashAndCashEquivalentsAtCarryingValue": "154113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13645000", "profitLoss": "None", "dividendPayout": "6996000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "105293000", "capitalExpenditures": "32528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11737000", "cashflowFromInvestment": "-32528000", "stockBasedCompensation": "6484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6996000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 197730000, "cost_of_revenue": 33241000, "gross_profit": 164489000, "research_and_development": null, "selling_general_admin": 18743000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40479000, "depreciation_amortisation": 47615000, "ebitda": 88094000, "interest_expense": 25189000, "interest_income": null, "other_non_operating": null, "pretax_income": 15290000, "tax_provision": 1645000, "effective_tax_rate": null, "net_income": 9035000, "net_income_continuing_ops": 13645000, "net_income_to_common": 9035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154113000, "short_term_investments": null, "net_receivables": 286486000, "inventory": null, "other_current_assets": null, "total_current_assets": 484241000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 307537000, "goodwill_and_intangibles": 799016000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3622038000, "total_assets": 4106279000, "short_term_debt": 268959000, "accounts_payable": 47662000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 444765000, "long_term_debt": 1788544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1863294000, "total_liabilities": 2308059000, "total_debt": 2057503000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53062000, "total_equity": 1043515000, "shares_outstanding": 270357000, "operating_cash_flow": 105293000, "stock_based_compensation": 6484000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32528000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32528000, "dividends_paid": 6996000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11737000, "free_cash_flow": 137821000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40479000", "ebitda": "88094000", "netIncome": "9035000", "grossProfit": "164489000", "depreciation": "None", "totalRevenue": "197730000", "costOfRevenue": "33241000", "interestIncome": "1146000", "incomeBeforeTax": "15290000", "interestExpense": "25189000", "operatingIncome": "39333000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1645000", "reportedCurrency": "USD", "netInterestIncome": "-24043000", "nonInterestIncome": "None", "operatingExpenses": "125156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47615000", "sellingGeneralAndAdministrative": "18743000", "netIncomeFromContinuingOperations": "13645000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1699000", "currentDebt": "None", "investments": "None", "totalAssets": "4106279000", "longTermDebt": "1788544000", "shortTermDebt": "268959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "307537000", "reportedCurrency": "USD", "retainedEarnings": "-53062000", "totalLiabilities": "2308059000", "otherCurrentAssets": "43642000", "totalCurrentAssets": "484241000", "currentLongTermDebt": "268959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "286486000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3622038000", "currentAccountsPayable": "47662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2085510000", "totalShareholderEquity": "1043515000", "capitalLeaseObligations": "43882000", "otherCurrentLiabilities": "63953000", "totalCurrentLiabilities": "444765000", "otherNonCurrentLiabilities": "64191000", "totalNonCurrentLiabilities": "1863294000", "cashAndShortTermInvestments": "154113000", "commonStockSharesOutstanding": "270357000", "intangibleAssetsExcludingGoodwill": "307537000", "cashAndCashEquivalentsAtCarryingValue": "154113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13645000", "profitLoss": "None", "dividendPayout": "6996000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "105293000", "capitalExpenditures": "32528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11737000", "cashflowFromInvestment": "-32528000", "stockBasedCompensation": "6484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6996000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 190786000, "cost_of_revenue": 89641000, "gross_profit": 101145000, "ebit": 36989000, "ebitda": 85909000, "pretax_income": 11863000, "tax_provision": 478000, "net_income": 7570000, "net_income_to_common": 7570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94643000, "total_current_assets": 420123000, "total_assets": 4078750000, "short_term_debt": 268883000, "long_term_debt": 1788795000, "total_debt": 2057678000, "total_liabilities": 2289502000, "total_equity": 1038209000, "shares_outstanding": 269951000, "goodwill_and_intangibles": 800974000 }, "cash_flow": { "operating_cash_flow": 26715000, "capital_expenditure": 81806000, "free_cash_flow": 108521000, "dividends_paid": 6970000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308560, "ticker_id": 2983, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36989000", "ebitda": "85909000", "netIncome": "7570000", "grossProfit": "101145000", "depreciation": "None", "totalRevenue": "190786000", "costOfRevenue": "89641000", "interestIncome": "1867000", "incomeBeforeTax": "11863000", "interestExpense": "25126000", "operatingIncome": "35122000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "478000", "reportedCurrency": "USD", "netInterestIncome": "-23259000", "nonInterestIncome": "None", "operatingExpenses": "66023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48920000", "sellingGeneralAndAdministrative": "18685000", "netIncomeFromContinuingOperations": "11385000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1693000", "currentDebt": "None", "investments": "None", "totalAssets": "4078750000", "longTermDebt": "1788795000", "shortTermDebt": "268883000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "309495000", "reportedCurrency": "USD", "retainedEarnings": "-55101000", "totalLiabilities": "2289502000", "otherCurrentAssets": "42084000", "totalCurrentAssets": "420123000", "currentLongTermDebt": "268883000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3658627000", "currentAccountsPayable": "49033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2085748000", "totalShareholderEquity": "1038209000", "capitalLeaseObligations": "45151000", "otherCurrentLiabilities": "55270000", "totalCurrentLiabilities": "428529000", "otherNonCurrentLiabilities": "55343000", "totalNonCurrentLiabilities": "1860973000", "cashAndShortTermInvestments": "94643000", "commonStockSharesOutstanding": "269951000", "intangibleAssetsExcludingGoodwill": "309495000", "cashAndCashEquivalentsAtCarryingValue": "94643000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11385000", "profitLoss": "None", "dividendPayout": "6970000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26715000", "capitalExpenditures": "81806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13893000", "cashflowFromInvestment": "-113507000", "stockBasedCompensation": "6900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6970000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2148000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190786000, "cost_of_revenue": 89641000, "gross_profit": 101145000, "research_and_development": null, "selling_general_admin": 18685000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36989000, "depreciation_amortisation": 48920000, "ebitda": 85909000, "interest_expense": 25126000, "interest_income": null, "other_non_operating": null, "pretax_income": 11863000, "tax_provision": 478000, "effective_tax_rate": null, "net_income": 7570000, "net_income_continuing_ops": 11385000, "net_income_to_common": 7570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94643000, "short_term_investments": null, "net_receivables": 283396000, "inventory": null, "other_current_assets": null, "total_current_assets": 420123000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 309495000, "goodwill_and_intangibles": 800974000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3658627000, "total_assets": 4078750000, "short_term_debt": 268883000, "accounts_payable": 49033000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 428529000, "long_term_debt": 1788795000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1860973000, "total_liabilities": 2289502000, "total_debt": 2057678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -55101000, "total_equity": 1038209000, "shares_outstanding": 269951000, "operating_cash_flow": 26715000, "stock_based_compensation": 6900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113507000, "dividends_paid": 6970000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13893000, "free_cash_flow": 108521000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36989000", "ebitda": "85909000", "netIncome": "7570000", "grossProfit": "101145000", "depreciation": "None", "totalRevenue": "190786000", "costOfRevenue": "89641000", "interestIncome": "1867000", "incomeBeforeTax": "11863000", "interestExpense": "25126000", "operatingIncome": "35122000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "478000", "reportedCurrency": "USD", "netInterestIncome": "-23259000", "nonInterestIncome": "None", "operatingExpenses": "66023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48920000", "sellingGeneralAndAdministrative": "18685000", "netIncomeFromContinuingOperations": "11385000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1693000", "currentDebt": "None", "investments": "None", "totalAssets": "4078750000", "longTermDebt": "1788795000", "shortTermDebt": "268883000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "309495000", "reportedCurrency": "USD", "retainedEarnings": "-55101000", "totalLiabilities": "2289502000", "otherCurrentAssets": "42084000", "totalCurrentAssets": "420123000", "currentLongTermDebt": "268883000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3658627000", "currentAccountsPayable": "49033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2085748000", "totalShareholderEquity": "1038209000", "capitalLeaseObligations": "45151000", "otherCurrentLiabilities": "55270000", "totalCurrentLiabilities": "428529000", "otherNonCurrentLiabilities": "55343000", "totalNonCurrentLiabilities": "1860973000", "cashAndShortTermInvestments": "94643000", "commonStockSharesOutstanding": "269951000", "intangibleAssetsExcludingGoodwill": "309495000", "cashAndCashEquivalentsAtCarryingValue": "94643000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11385000", "profitLoss": "None", "dividendPayout": "6970000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26715000", "capitalExpenditures": "81806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13893000", "cashflowFromInvestment": "-113507000", "stockBasedCompensation": "6900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6970000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2148000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 180066000, "cost_of_revenue": 88559000, "gross_profit": 91507000, "ebit": 25788000, "ebitda": 74567000, "pretax_income": 15159000, "tax_provision": -619000, "net_income": 10270000, "net_income_to_common": 10270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187823000, "total_current_assets": 518782000, "total_assets": 4114380000, "short_term_debt": 3912000, "long_term_debt": 1789028000, "total_debt": 1792940000, "total_liabilities": 2328505000, "total_equity": 1032060000, "shares_outstanding": 269529000, "goodwill_and_intangibles": 802931000 }, "cash_flow": { "operating_cash_flow": 83146000, "capital_expenditure": 42063000, "free_cash_flow": 125209000, "dividends_paid": 6930000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308561, "ticker_id": 2983, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25788000", "ebitda": "74567000", "netIncome": "10270000", "grossProfit": "91507000", "depreciation": "None", "totalRevenue": "180066000", "costOfRevenue": "88559000", "interestIncome": "3786000", "incomeBeforeTax": "15159000", "interestExpense": "27585000", "operatingIncome": "25778000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-619000", "reportedCurrency": "USD", "netInterestIncome": "-23799000", "nonInterestIncome": "None", "operatingExpenses": "65729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48779000", "sellingGeneralAndAdministrative": "16940000", "netIncomeFromContinuingOperations": "15778000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1681000", "currentDebt": "None", "investments": "None", "totalAssets": "4114380000", "longTermDebt": "1789028000", "shortTermDebt": "3912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "311452000", "reportedCurrency": "USD", "retainedEarnings": "-55548000", "totalLiabilities": "2328505000", "otherCurrentAssets": "49589000", "totalCurrentAssets": "518782000", "currentLongTermDebt": "268807000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "281370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3595598000", "currentAccountsPayable": "135298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2085969000", "totalShareholderEquity": "1032060000", "capitalLeaseObligations": "46440000", "otherCurrentLiabilities": "-61888000", "totalCurrentLiabilities": "135298000", "otherNonCurrentLiabilities": "61888000", "totalNonCurrentLiabilities": "2193207000", "cashAndShortTermInvestments": "187823000", "commonStockSharesOutstanding": "269529000", "intangibleAssetsExcludingGoodwill": "311452000", "cashAndCashEquivalentsAtCarryingValue": "187823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15778000", "profitLoss": "None", "dividendPayout": "6930000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83146000", "capitalExpenditures": "42063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232973000", "cashflowFromInvestment": "-42063000", "stockBasedCompensation": "4980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6930000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-897000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 180066000, "cost_of_revenue": 88559000, "gross_profit": 91507000, "research_and_development": null, "selling_general_admin": 16940000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25788000, "depreciation_amortisation": 48779000, "ebitda": 74567000, "interest_expense": 27585000, "interest_income": null, "other_non_operating": null, "pretax_income": 15159000, "tax_provision": -619000, "effective_tax_rate": null, "net_income": 10270000, "net_income_continuing_ops": 15778000, "net_income_to_common": 10270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187823000, "short_term_investments": null, "net_receivables": 281370000, "inventory": null, "other_current_assets": null, "total_current_assets": 518782000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 311452000, "goodwill_and_intangibles": 802931000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3595598000, "total_assets": 4114380000, "short_term_debt": 3912000, "accounts_payable": 135298000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135298000, "long_term_debt": 1789028000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2193207000, "total_liabilities": 2328505000, "total_debt": 1792940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -55548000, "total_equity": 1032060000, "shares_outstanding": 269529000, "operating_cash_flow": 83146000, "stock_based_compensation": 4980000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42063000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42063000, "dividends_paid": 6930000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -232973000, "free_cash_flow": 125209000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25788000", "ebitda": "74567000", "netIncome": "10270000", "grossProfit": "91507000", "depreciation": "None", "totalRevenue": "180066000", "costOfRevenue": "88559000", "interestIncome": "3786000", "incomeBeforeTax": "15159000", "interestExpense": "27585000", "operatingIncome": "25778000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-619000", "reportedCurrency": "USD", "netInterestIncome": "-23799000", "nonInterestIncome": "None", "operatingExpenses": "65729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48779000", "sellingGeneralAndAdministrative": "16940000", "netIncomeFromContinuingOperations": "15778000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1681000", "currentDebt": "None", "investments": "None", "totalAssets": "4114380000", "longTermDebt": "1789028000", "shortTermDebt": "3912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "311452000", "reportedCurrency": "USD", "retainedEarnings": "-55548000", "totalLiabilities": "2328505000", "otherCurrentAssets": "49589000", "totalCurrentAssets": "518782000", "currentLongTermDebt": "268807000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "281370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3595598000", "currentAccountsPayable": "135298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2085969000", "totalShareholderEquity": "1032060000", "capitalLeaseObligations": "46440000", "otherCurrentLiabilities": "-61888000", "totalCurrentLiabilities": "135298000", "otherNonCurrentLiabilities": "61888000", "totalNonCurrentLiabilities": "2193207000", "cashAndShortTermInvestments": "187823000", "commonStockSharesOutstanding": "269529000", "intangibleAssetsExcludingGoodwill": "311452000", "cashAndCashEquivalentsAtCarryingValue": "187823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15778000", "profitLoss": "None", "dividendPayout": "6930000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83146000", "capitalExpenditures": "42063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232973000", "cashflowFromInvestment": "-42063000", "stockBasedCompensation": "4980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6930000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-897000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 197602000, "cost_of_revenue": 91427000, "gross_profit": 106175000, "ebit": 42940000, "ebitda": 88305000, "pretax_income": 19944000, "tax_provision": 1151000, "net_income": 12218000, "net_income_to_common": 12218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385465000, "total_current_assets": 878902000, "total_assets": 4510287000, "short_term_debt": 566398000, "long_term_debt": 2066904000, "total_debt": 2633302000, "total_liabilities": 2728325000, "total_equity": 1030696000, "shares_outstanding": 269019000, "goodwill_and_intangibles": 804889000 }, "cash_flow": { "operating_cash_flow": 50032000, "capital_expenditure": 29012000, "free_cash_flow": 79044000, "dividends_paid": 6895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308562, "ticker_id": 2983, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42940000", "ebitda": "88305000", "netIncome": "12218000", "grossProfit": "106175000", "depreciation": "None", "totalRevenue": "197602000", "costOfRevenue": "91427000", "interestIncome": "5068000", "incomeBeforeTax": "19944000", "interestExpense": "29301000", "operatingIncome": "42940000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1151000", "reportedCurrency": "USD", "netInterestIncome": "-24233000", "nonInterestIncome": "None", "operatingExpenses": "63235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45365000", "sellingGeneralAndAdministrative": "17870000", "netIncomeFromContinuingOperations": "18793000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "4510287000", "longTermDebt": "2066904000", "shortTermDebt": "566398000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "313410000", "reportedCurrency": "USD", "retainedEarnings": "-58888000", "totalLiabilities": "2728325000", "otherCurrentAssets": "43837000", "totalCurrentAssets": "878902000", "currentLongTermDebt": "388731000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "449600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3631385000", "currentAccountsPayable": "54779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2483832000", "totalShareholderEquity": "1030696000", "capitalLeaseObligations": "47694000", "otherCurrentLiabilities": "82670000", "totalCurrentLiabilities": "766486000", "otherNonCurrentLiabilities": "62639000", "totalNonCurrentLiabilities": "1961839000", "cashAndShortTermInvestments": "385465000", "commonStockSharesOutstanding": "269019000", "intangibleAssetsExcludingGoodwill": "313410000", "cashAndCashEquivalentsAtCarryingValue": "385465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18793000", "profitLoss": "None", "dividendPayout": "6895000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50032000", "capitalExpenditures": "29012000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11997000", "cashflowFromInvestment": "-78652000", "stockBasedCompensation": "6107000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39491000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 197602000, "cost_of_revenue": 91427000, "gross_profit": 106175000, "research_and_development": null, "selling_general_admin": 17870000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42940000, "depreciation_amortisation": 45365000, "ebitda": 88305000, "interest_expense": 29301000, "interest_income": null, "other_non_operating": null, "pretax_income": 19944000, "tax_provision": 1151000, "effective_tax_rate": null, "net_income": 12218000, "net_income_continuing_ops": 18793000, "net_income_to_common": 12218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 385465000, "short_term_investments": null, "net_receivables": 449600000, "inventory": null, "other_current_assets": null, "total_current_assets": 878902000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 313410000, "goodwill_and_intangibles": 804889000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3631385000, "total_assets": 4510287000, "short_term_debt": 566398000, "accounts_payable": 54779000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 766486000, "long_term_debt": 2066904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1961839000, "total_liabilities": 2728325000, "total_debt": 2633302000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -58888000, "total_equity": 1030696000, "shares_outstanding": 269019000, "operating_cash_flow": 50032000, "stock_based_compensation": 6107000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29012000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78652000, "dividends_paid": 6895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11997000, "free_cash_flow": 79044000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42940000", "ebitda": "88305000", "netIncome": "12218000", "grossProfit": "106175000", "depreciation": "None", "totalRevenue": "197602000", "costOfRevenue": "91427000", "interestIncome": "5068000", "incomeBeforeTax": "19944000", "interestExpense": "29301000", "operatingIncome": "42940000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1151000", "reportedCurrency": "USD", "netInterestIncome": "-24233000", "nonInterestIncome": "None", "operatingExpenses": "63235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45365000", "sellingGeneralAndAdministrative": "17870000", "netIncomeFromContinuingOperations": "18793000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "4510287000", "longTermDebt": "2066904000", "shortTermDebt": "566398000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "313410000", "reportedCurrency": "USD", "retainedEarnings": "-58888000", "totalLiabilities": "2728325000", "otherCurrentAssets": "43837000", "totalCurrentAssets": "878902000", "currentLongTermDebt": "388731000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "449600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3631385000", "currentAccountsPayable": "54779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2483832000", "totalShareholderEquity": "1030696000", "capitalLeaseObligations": "47694000", "otherCurrentLiabilities": "82670000", "totalCurrentLiabilities": "766486000", "otherNonCurrentLiabilities": "62639000", "totalNonCurrentLiabilities": "1961839000", "cashAndShortTermInvestments": "385465000", "commonStockSharesOutstanding": "269019000", "intangibleAssetsExcludingGoodwill": "313410000", "cashAndCashEquivalentsAtCarryingValue": "385465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18793000", "profitLoss": "None", "dividendPayout": "6895000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50032000", "capitalExpenditures": "29012000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11997000", "cashflowFromInvestment": "-78652000", "stockBasedCompensation": "6107000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39491000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 199599000, "cost_of_revenue": 89982000, "gross_profit": 109617000, "ebit": 45346000, "ebitda": 91245000, "pretax_income": 24238000, "tax_provision": 1442000, "net_income": 14591000, "net_income_to_common": 14591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 421896000, "total_current_assets": 917122000, "total_assets": 4436937000, "short_term_debt": 388655000, "long_term_debt": 2067567000, "total_debt": 2456222000, "total_liabilities": 2679616000, "total_equity": 1045056000, "shares_outstanding": 269613000, "goodwill_and_intangibles": 806847000 }, "cash_flow": { "operating_cash_flow": 102810000, "capital_expenditure": 47377000, "free_cash_flow": 150187000, "dividends_paid": 6874000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308564, "ticker_id": 2983, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45346000", "ebitda": "91245000", "netIncome": "14591000", "grossProfit": "109617000", "depreciation": "None", "totalRevenue": "199599000", "costOfRevenue": "89982000", "interestIncome": "6960000", "incomeBeforeTax": "24238000", "interestExpense": "29330000", "operatingIncome": "45346000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1442000", "reportedCurrency": "USD", "netInterestIncome": "-22370000", "nonInterestIncome": "None", "operatingExpenses": "64271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45899000", "sellingGeneralAndAdministrative": "18372000", "netIncomeFromContinuingOperations": "22796000" }, "balance": { "goodwill": "491479000", "inventory": "1", "commonStock": "1665000", "currentDebt": "None", "investments": "None", "totalAssets": "4436937000", "longTermDebt": "2067567000", "shortTermDebt": "388655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "315368000", "reportedCurrency": "USD", "retainedEarnings": "-64211000", "totalLiabilities": "2679616000", "otherCurrentAssets": "48023000", "totalCurrentAssets": "917122000", "currentLongTermDebt": "388655000", "longTermInvestments": "None", "shortTermInvestments": "48023000", "currentNetReceivables": "447203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "519736000", "currentAccountsPayable": "41507000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2484479000", "totalShareholderEquity": "1045056000", "capitalLeaseObligations": "42959000", "otherCurrentLiabilities": "41304000", "totalCurrentLiabilities": "542232000", "otherNonCurrentLiabilities": "70766000", "totalNonCurrentLiabilities": "2608850000", "cashAndShortTermInvestments": "421896000", "commonStockSharesOutstanding": "269613000", "intangibleAssetsExcludingGoodwill": "315368000", "cashAndCashEquivalentsAtCarryingValue": "421896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22796000", "profitLoss": "None", "dividendPayout": "6874000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102810000", "capitalExpenditures": "47377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18631000", "cashflowFromInvestment": "-190808000", "stockBasedCompensation": "5752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6874000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 199599000, "cost_of_revenue": 89982000, "gross_profit": 109617000, "research_and_development": null, "selling_general_admin": 18372000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45346000, "depreciation_amortisation": 45899000, "ebitda": 91245000, "interest_expense": 29330000, "interest_income": null, "other_non_operating": null, "pretax_income": 24238000, "tax_provision": 1442000, "effective_tax_rate": null, "net_income": 14591000, "net_income_continuing_ops": 22796000, "net_income_to_common": 14591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 421896000, "short_term_investments": 48023000, "net_receivables": 447203000, "inventory": 1, "other_current_assets": null, "total_current_assets": 917122000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 315368000, "goodwill_and_intangibles": 806847000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 519736000, "total_assets": 4436937000, "short_term_debt": 388655000, "accounts_payable": 41507000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 542232000, "long_term_debt": 2067567000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2608850000, "total_liabilities": 2679616000, "total_debt": 2456222000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64211000, "total_equity": 1045056000, "shares_outstanding": 269613000, "operating_cash_flow": 102810000, "stock_based_compensation": 5752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47377000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -190808000, "dividends_paid": 6874000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18631000, "free_cash_flow": 150187000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45346000", "ebitda": "91245000", "netIncome": "14591000", "grossProfit": "109617000", "depreciation": "None", "totalRevenue": "199599000", "costOfRevenue": "89982000", "interestIncome": "6960000", "incomeBeforeTax": "24238000", "interestExpense": "29330000", "operatingIncome": "45346000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1442000", "reportedCurrency": "USD", "netInterestIncome": "-22370000", "nonInterestIncome": "None", "operatingExpenses": "64271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45899000", "sellingGeneralAndAdministrative": "18372000", "netIncomeFromContinuingOperations": "22796000" }, "balance": { "goodwill": "491479000", "inventory": "1", "commonStock": "1665000", "currentDebt": "None", "investments": "None", "totalAssets": "4436937000", "longTermDebt": "2067567000", "shortTermDebt": "388655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "315368000", "reportedCurrency": "USD", "retainedEarnings": "-64211000", "totalLiabilities": "2679616000", "otherCurrentAssets": "48023000", "totalCurrentAssets": "917122000", "currentLongTermDebt": "388655000", "longTermInvestments": "None", "shortTermInvestments": "48023000", "currentNetReceivables": "447203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "519736000", "currentAccountsPayable": "41507000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2484479000", "totalShareholderEquity": "1045056000", "capitalLeaseObligations": "42959000", "otherCurrentLiabilities": "41304000", "totalCurrentLiabilities": "542232000", "otherNonCurrentLiabilities": "70766000", "totalNonCurrentLiabilities": "2608850000", "cashAndShortTermInvestments": "421896000", "commonStockSharesOutstanding": "269613000", "intangibleAssetsExcludingGoodwill": "315368000", "cashAndCashEquivalentsAtCarryingValue": "421896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22796000", "profitLoss": "None", "dividendPayout": "6874000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102810000", "capitalExpenditures": "47377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18631000", "cashflowFromInvestment": "-190808000", "stockBasedCompensation": "5752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6874000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 189543000, "cost_of_revenue": 84689000, "gross_profit": 104854000, "ebit": 39361000, "ebitda": 81086000, "pretax_income": 29305000, "tax_provision": 750000, "net_income": 17071000, "net_income_to_common": 17071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 535533000, "total_current_assets": 1021108000, "total_assets": 4433250000, "short_term_debt": null, "long_term_debt": 2074846000, "total_debt": 2074846000, "total_liabilities": 2682034000, "total_equity": 1751216000, "shares_outstanding": 268716000, "goodwill_and_intangibles": 808805000 }, "cash_flow": { "operating_cash_flow": 37124000, "capital_expenditure": 0, "free_cash_flow": 37124000, "dividends_paid": 10647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308565, "ticker_id": 2983, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39361000", "ebitda": "81086000", "netIncome": "17071000", "grossProfit": "104854000", "depreciation": "None", "totalRevenue": "189543000", "costOfRevenue": "84689000", "interestIncome": "5092000", "incomeBeforeTax": "29305000", "interestExpense": "25951000", "operatingIncome": "39361000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "750000", "reportedCurrency": "USD", "netInterestIncome": "-20859000", "nonInterestIncome": "None", "operatingExpenses": "54690000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41725000", "sellingGeneralAndAdministrative": "18020000", "netIncomeFromContinuingOperations": "28555000" }, "balance": { "goodwill": "491479000", "inventory": "1", "commonStock": "1751216000", "currentDebt": "None", "investments": "None", "totalAssets": "4433250000", "longTermDebt": "2074846000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "317326000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2682034000", "otherCurrentAssets": "41014999", "totalCurrentAssets": "1021108000", "currentLongTermDebt": "388580000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "444560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3412142000", "currentAccountsPayable": "90908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2491744000", "totalShareholderEquity": "1751216000", "capitalLeaseObligations": "40190000", "otherCurrentLiabilities": "1589000", "totalCurrentLiabilities": "92497000", "otherNonCurrentLiabilities": "61890000", "totalNonCurrentLiabilities": "2589537000", "cashAndShortTermInvestments": "535533000", "commonStockSharesOutstanding": "268716000", "intangibleAssetsExcludingGoodwill": "317326000", "cashAndCashEquivalentsAtCarryingValue": "535533000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18122000", "profitLoss": "None", "dividendPayout": "10647000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37124000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "210506000", "cashflowFromInvestment": "None", "stockBasedCompensation": "6388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 189543000, "cost_of_revenue": 84689000, "gross_profit": 104854000, "research_and_development": null, "selling_general_admin": 18020000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39361000, "depreciation_amortisation": 41725000, "ebitda": 81086000, "interest_expense": 25951000, "interest_income": null, "other_non_operating": null, "pretax_income": 29305000, "tax_provision": 750000, "effective_tax_rate": null, "net_income": 17071000, "net_income_continuing_ops": 28555000, "net_income_to_common": 17071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 535533000, "short_term_investments": null, "net_receivables": 444560000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1021108000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 317326000, "goodwill_and_intangibles": 808805000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3412142000, "total_assets": 4433250000, "short_term_debt": null, "accounts_payable": 90908000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92497000, "long_term_debt": 2074846000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2589537000, "total_liabilities": 2682034000, "total_debt": 2074846000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1751216000, "shares_outstanding": 268716000, "operating_cash_flow": 37124000, "stock_based_compensation": 6388000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 10647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 210506000, "free_cash_flow": 37124000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39361000", "ebitda": "81086000", "netIncome": "17071000", "grossProfit": "104854000", "depreciation": "None", "totalRevenue": "189543000", "costOfRevenue": "84689000", "interestIncome": "5092000", "incomeBeforeTax": "29305000", "interestExpense": "25951000", "operatingIncome": "39361000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "750000", "reportedCurrency": "USD", "netInterestIncome": "-20859000", "nonInterestIncome": "None", "operatingExpenses": "54690000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41725000", "sellingGeneralAndAdministrative": "18020000", "netIncomeFromContinuingOperations": "28555000" }, "balance": { "goodwill": "491479000", "inventory": "1", "commonStock": "1751216000", "currentDebt": "None", "investments": "None", "totalAssets": "4433250000", "longTermDebt": "2074846000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "317326000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2682034000", "otherCurrentAssets": "41014999", "totalCurrentAssets": "1021108000", "currentLongTermDebt": "388580000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "444560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3412142000", "currentAccountsPayable": "90908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2491744000", "totalShareholderEquity": "1751216000", "capitalLeaseObligations": "40190000", "otherCurrentLiabilities": "1589000", "totalCurrentLiabilities": "92497000", "otherNonCurrentLiabilities": "61890000", "totalNonCurrentLiabilities": "2589537000", "cashAndShortTermInvestments": "535533000", "commonStockSharesOutstanding": "268716000", "intangibleAssetsExcludingGoodwill": "317326000", "cashAndCashEquivalentsAtCarryingValue": "535533000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18122000", "profitLoss": "None", "dividendPayout": "10647000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37124000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "210506000", "cashflowFromInvestment": "None", "stockBasedCompensation": "6388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 181179000, "cost_of_revenue": 88063000, "gross_profit": 93116000, "ebit": 34688000, "ebitda": 82213000, "pretax_income": 9560000, "tax_provision": -655000, "net_income": 6711000, "net_income_to_common": 6711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 333573000, "total_current_assets": 682714000, "total_assets": 4190587000, "short_term_debt": 388503000, "long_term_debt": 2238926000, "total_debt": 2627429000, "total_liabilities": 2465853000, "total_equity": 996122000, "shares_outstanding": 267494000, "goodwill_and_intangibles": 810763000 }, "cash_flow": { "operating_cash_flow": 70926000, "capital_expenditure": 53000000, "free_cash_flow": 123926000, "dividends_paid": 6815000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308566, "ticker_id": 2983, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34688000", "ebitda": "82213000", "netIncome": "6711000", "grossProfit": "93116000", "depreciation": "None", "totalRevenue": "181179000", "costOfRevenue": "88063000", "interestIncome": "4178000", "incomeBeforeTax": "9560000", "interestExpense": "25128000", "operatingIncome": "31063000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-655000", "reportedCurrency": "USD", "netInterestIncome": "-20950000", "nonInterestIncome": "None", "operatingExpenses": "62053000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47525000", "sellingGeneralAndAdministrative": "15972000", "netIncomeFromContinuingOperations": "10215000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1648000", "currentDebt": "None", "investments": "None", "totalAssets": "4190587000", "longTermDebt": "2238926000", "shortTermDebt": "388503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "319284000", "reportedCurrency": "USD", "retainedEarnings": "-83212000", "totalLiabilities": "2465853000", "otherCurrentAssets": "51738000", "totalCurrentAssets": "682714000", "currentLongTermDebt": "388503000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "297403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3507873000", "currentAccountsPayable": "37674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2267304000", "totalShareholderEquity": "996122000", "capitalLeaseObligations": "41176000", "otherCurrentLiabilities": "53331000", "totalCurrentLiabilities": "548797000", "otherNonCurrentLiabilities": "69289000", "totalNonCurrentLiabilities": "1917056000", "cashAndShortTermInvestments": "333573000", "commonStockSharesOutstanding": "267494000", "intangibleAssetsExcludingGoodwill": "319284000", "cashAndCashEquivalentsAtCarryingValue": "333573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6711000", "profitLoss": "None", "dividendPayout": "6815000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70926000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21302000", "cashflowFromInvestment": "-71269000", "stockBasedCompensation": "3449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6815000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47525000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 181179000, "cost_of_revenue": 88063000, "gross_profit": 93116000, "research_and_development": null, "selling_general_admin": 15972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34688000, "depreciation_amortisation": 47525000, "ebitda": 82213000, "interest_expense": 25128000, "interest_income": null, "other_non_operating": null, "pretax_income": 9560000, "tax_provision": -655000, "effective_tax_rate": null, "net_income": 6711000, "net_income_continuing_ops": 10215000, "net_income_to_common": 6711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 333573000, "short_term_investments": null, "net_receivables": 297403000, "inventory": null, "other_current_assets": null, "total_current_assets": 682714000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 319284000, "goodwill_and_intangibles": 810763000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3507873000, "total_assets": 4190587000, "short_term_debt": 388503000, "accounts_payable": 37674000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 548797000, "long_term_debt": 2238926000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1917056000, "total_liabilities": 2465853000, "total_debt": 2627429000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -83212000, "total_equity": 996122000, "shares_outstanding": 267494000, "operating_cash_flow": 70926000, "stock_based_compensation": 3449000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71269000, "dividends_paid": 6815000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21302000, "free_cash_flow": 123926000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34688000", "ebitda": "82213000", "netIncome": "6711000", "grossProfit": "93116000", "depreciation": "None", "totalRevenue": "181179000", "costOfRevenue": "88063000", "interestIncome": "4178000", "incomeBeforeTax": "9560000", "interestExpense": "25128000", "operatingIncome": "31063000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-655000", "reportedCurrency": "USD", "netInterestIncome": "-20950000", "nonInterestIncome": "None", "operatingExpenses": "62053000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47525000", "sellingGeneralAndAdministrative": "15972000", "netIncomeFromContinuingOperations": "10215000" }, "balance": { "goodwill": "491479000", "inventory": "None", "commonStock": "1648000", "currentDebt": "None", "investments": "None", "totalAssets": "4190587000", "longTermDebt": "2238926000", "shortTermDebt": "388503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "319284000", "reportedCurrency": "USD", "retainedEarnings": "-83212000", "totalLiabilities": "2465853000", "otherCurrentAssets": "51738000", "totalCurrentAssets": "682714000", "currentLongTermDebt": "388503000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "297403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3507873000", "currentAccountsPayable": "37674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2267304000", "totalShareholderEquity": "996122000", "capitalLeaseObligations": "41176000", "otherCurrentLiabilities": "53331000", "totalCurrentLiabilities": "548797000", "otherNonCurrentLiabilities": "69289000", "totalNonCurrentLiabilities": "1917056000", "cashAndShortTermInvestments": "333573000", "commonStockSharesOutstanding": "267494000", "intangibleAssetsExcludingGoodwill": "319284000", "cashAndCashEquivalentsAtCarryingValue": "333573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6711000", "profitLoss": "None", "dividendPayout": "6815000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70926000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21302000", "cashflowFromInvestment": "-71269000", "stockBasedCompensation": "3449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6815000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47525000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 192882000, "cost_of_revenue": 86367000, "gross_profit": 106515000, "ebit": 40772000, "ebitda": 85981000, "pretax_income": 17622000, "tax_provision": 1792000, "net_income": 10161000, "net_income_to_common": 10161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 346620000, "total_current_assets": 702420000, "total_assets": 4219333000, "short_term_debt": 86536000, "long_term_debt": 2240546000, "total_debt": 2327082000, "total_liabilities": 2488288000, "total_equity": 985518000, "shares_outstanding": 267003000, "goodwill_and_intangibles": 812720000 }, "cash_flow": { "operating_cash_flow": 36443000, "capital_expenditure": 37949000, "free_cash_flow": 74392000, "dividends_paid": 6754000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308567, "ticker_id": 2983, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40772000", "ebitda": "85981000", "netIncome": "10161000", "grossProfit": "106515000", "depreciation": "None", "totalRevenue": "192882000", "costOfRevenue": "86367000", "interestIncome": "4740000", "incomeBeforeTax": "17622000", "interestExpense": "25393000", "operatingIncome": "40772000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1792000", "reportedCurrency": "USD", "netInterestIncome": "-20653000", "nonInterestIncome": "None", "operatingExpenses": "65743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86367000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45209000", "sellingGeneralAndAdministrative": "16143999", "netIncomeFromContinuingOperations": "15830000" }, "balance": { "goodwill": "491479000", "inventory": "-11800000", "commonStock": "1631000", "currentDebt": "None", "investments": "None", "totalAssets": "4219333000", "longTermDebt": "2240546000", "shortTermDebt": "86536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "321241000", "reportedCurrency": "USD", "retainedEarnings": "-83108000", "totalLiabilities": "2488288000", "otherCurrentAssets": "60336000", "totalCurrentAssets": "702420000", "currentLongTermDebt": "389286000", "longTermInvestments": "None", "shortTermInvestments": "11800000", "currentNetReceivables": "295464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3516913000", "currentAccountsPayable": "44169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2268985000", "totalShareholderEquity": "985518000", "capitalLeaseObligations": "28439000", "otherCurrentLiabilities": "358252000", "totalCurrentLiabilities": "559255000", "otherNonCurrentLiabilities": "13750000", "totalNonCurrentLiabilities": "2417990000", "cashAndShortTermInvestments": "346620000", "commonStockSharesOutstanding": "267003000", "intangibleAssetsExcludingGoodwill": "321241000", "cashAndCashEquivalentsAtCarryingValue": "346620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10161000", "profitLoss": "None", "dividendPayout": "6754000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-12710000", "operatingCashflow": "36443000", "capitalExpenditures": "37949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12479000", "cashflowFromInvestment": "-37961000", "stockBasedCompensation": "5294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6754000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49599000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 192882000, "cost_of_revenue": 86367000, "gross_profit": 106515000, "research_and_development": null, "selling_general_admin": 16143999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40772000, "depreciation_amortisation": 45209000, "ebitda": 85981000, "interest_expense": 25393000, "interest_income": null, "other_non_operating": null, "pretax_income": 17622000, "tax_provision": 1792000, "effective_tax_rate": null, "net_income": 10161000, "net_income_continuing_ops": 15830000, "net_income_to_common": 10161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 346620000, "short_term_investments": 11800000, "net_receivables": 295464000, "inventory": -11800000, "other_current_assets": null, "total_current_assets": 702420000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 321241000, "goodwill_and_intangibles": 812720000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3516913000, "total_assets": 4219333000, "short_term_debt": 86536000, "accounts_payable": 44169000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 559255000, "long_term_debt": 2240546000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2417990000, "total_liabilities": 2488288000, "total_debt": 2327082000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -83108000, "total_equity": 985518000, "shares_outstanding": 267003000, "operating_cash_flow": 36443000, "stock_based_compensation": 5294000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37949000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37961000, "dividends_paid": 6754000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12479000, "free_cash_flow": 74392000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40772000", "ebitda": "85981000", "netIncome": "10161000", "grossProfit": "106515000", "depreciation": "None", "totalRevenue": "192882000", "costOfRevenue": "86367000", "interestIncome": "4740000", "incomeBeforeTax": "17622000", "interestExpense": "25393000", "operatingIncome": "40772000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1792000", "reportedCurrency": "USD", "netInterestIncome": "-20653000", "nonInterestIncome": "None", "operatingExpenses": "65743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86367000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45209000", "sellingGeneralAndAdministrative": "16143999", "netIncomeFromContinuingOperations": "15830000" }, "balance": { "goodwill": "491479000", "inventory": "-11800000", "commonStock": "1631000", "currentDebt": "None", "investments": "None", "totalAssets": "4219333000", "longTermDebt": "2240546000", "shortTermDebt": "86536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "321241000", "reportedCurrency": "USD", "retainedEarnings": "-83108000", "totalLiabilities": "2488288000", "otherCurrentAssets": "60336000", "totalCurrentAssets": "702420000", "currentLongTermDebt": "389286000", "longTermInvestments": "None", "shortTermInvestments": "11800000", "currentNetReceivables": "295464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3516913000", "currentAccountsPayable": "44169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2268985000", "totalShareholderEquity": "985518000", "capitalLeaseObligations": "28439000", "otherCurrentLiabilities": "358252000", "totalCurrentLiabilities": "559255000", "otherNonCurrentLiabilities": "13750000", "totalNonCurrentLiabilities": "2417990000", "cashAndShortTermInvestments": "346620000", "commonStockSharesOutstanding": "267003000", "intangibleAssetsExcludingGoodwill": "321241000", "cashAndCashEquivalentsAtCarryingValue": "346620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10161000", "profitLoss": "None", "dividendPayout": "6754000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-12710000", "operatingCashflow": "36443000", "capitalExpenditures": "37949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12479000", "cashflowFromInvestment": "-37961000", "stockBasedCompensation": "5294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6754000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49599000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 191526000, "cost_of_revenue": 86633000, "gross_profit": 104893000, "ebit": 42257000, "ebitda": 88881000, "pretax_income": 21337000, "tax_provision": 1409000, "net_income": 12610000, "net_income_to_common": 12610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353999000, "total_current_assets": 712837000, "total_assets": 4216547000, "short_term_debt": 36249000, "long_term_debt": 2241734000, "total_debt": 2277983000, "total_liabilities": 2483227000, "total_equity": 1733320000, "shares_outstanding": 266072999, "goodwill_and_intangibles": 814678000 }, "cash_flow": { "operating_cash_flow": 90142000, "capital_expenditure": 25213000, "free_cash_flow": 115355000, "dividends_paid": 10534000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308569, "ticker_id": 2983, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42257000", "ebitda": "88881000", "netIncome": "12610000", "grossProfit": "104893000", "depreciation": "None", "totalRevenue": "191526000", "costOfRevenue": "86633000", "interestIncome": "4462000", "incomeBeforeTax": "21337000", "interestExpense": "25382000", "operatingIncome": "42257000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1409000", "reportedCurrency": "USD", "netInterestIncome": "-20920000", "nonInterestIncome": "None", "operatingExpenses": "62636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46624000", "sellingGeneralAndAdministrative": "16012000", "netIncomeFromContinuingOperations": "19928000" }, "balance": { "goodwill": "491479000", "inventory": "1", "commonStock": "1623000", "currentDebt": "None", "investments": "None", "totalAssets": "4216547000", "longTermDebt": "2241734000", "shortTermDebt": "36249000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "323199000", "reportedCurrency": "USD", "retainedEarnings": "-86515000", "totalLiabilities": "2483227000", "otherCurrentAssets": "-712837000", "totalCurrentAssets": "712837000", "currentLongTermDebt": "389158000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3503710000", "currentAccountsPayable": "36249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2270230000", "totalShareholderEquity": "1733320000", "capitalLeaseObligations": "28496000", "otherCurrentLiabilities": "83299000", "totalCurrentLiabilities": "158987000", "otherNonCurrentLiabilities": "14703000", "totalNonCurrentLiabilities": "2324240000", "cashAndShortTermInvestments": "353999000", "commonStockSharesOutstanding": "266072999", "intangibleAssetsExcludingGoodwill": "323199000", "cashAndCashEquivalentsAtCarryingValue": "353999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19928000", "profitLoss": "None", "dividendPayout": "10534000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3269000", "operatingCashflow": "90142000", "capitalExpenditures": "25213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12874000", "cashflowFromInvestment": "-52123000", "stockBasedCompensation": "4989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10534000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48027000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 191526000, "cost_of_revenue": 86633000, "gross_profit": 104893000, "research_and_development": null, "selling_general_admin": 16012000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42257000, "depreciation_amortisation": 46624000, "ebitda": 88881000, "interest_expense": 25382000, "interest_income": null, "other_non_operating": null, "pretax_income": 21337000, "tax_provision": 1409000, "effective_tax_rate": null, "net_income": 12610000, "net_income_continuing_ops": 19928000, "net_income_to_common": 12610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 353999000, "short_term_investments": null, "net_receivables": 291884000, "inventory": 1, "other_current_assets": null, "total_current_assets": 712837000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 323199000, "goodwill_and_intangibles": 814678000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3503710000, "total_assets": 4216547000, "short_term_debt": 36249000, "accounts_payable": 36249000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158987000, "long_term_debt": 2241734000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2324240000, "total_liabilities": 2483227000, "total_debt": 2277983000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -86515000, "total_equity": 1733320000, "shares_outstanding": 266072999, "operating_cash_flow": 90142000, "stock_based_compensation": 4989000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52123000, "dividends_paid": 10534000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12874000, "free_cash_flow": 115355000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42257000", "ebitda": "88881000", "netIncome": "12610000", "grossProfit": "104893000", "depreciation": "None", "totalRevenue": "191526000", "costOfRevenue": "86633000", "interestIncome": "4462000", "incomeBeforeTax": "21337000", "interestExpense": "25382000", "operatingIncome": "42257000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1409000", "reportedCurrency": "USD", "netInterestIncome": "-20920000", "nonInterestIncome": "None", "operatingExpenses": "62636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46624000", "sellingGeneralAndAdministrative": "16012000", "netIncomeFromContinuingOperations": "19928000" }, "balance": { "goodwill": "491479000", "inventory": "1", "commonStock": "1623000", "currentDebt": "None", "investments": "None", "totalAssets": "4216547000", "longTermDebt": "2241734000", "shortTermDebt": "36249000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "323199000", "reportedCurrency": "USD", "retainedEarnings": "-86515000", "totalLiabilities": "2483227000", "otherCurrentAssets": "-712837000", "totalCurrentAssets": "712837000", "currentLongTermDebt": "389158000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3503710000", "currentAccountsPayable": "36249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2270230000", "totalShareholderEquity": "1733320000", "capitalLeaseObligations": "28496000", "otherCurrentLiabilities": "83299000", "totalCurrentLiabilities": "158987000", "otherNonCurrentLiabilities": "14703000", "totalNonCurrentLiabilities": "2324240000", "cashAndShortTermInvestments": "353999000", "commonStockSharesOutstanding": "266072999", "intangibleAssetsExcludingGoodwill": "323199000", "cashAndCashEquivalentsAtCarryingValue": "353999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19928000", "profitLoss": "None", "dividendPayout": "10534000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3269000", "operatingCashflow": "90142000", "capitalExpenditures": "25213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12874000", "cashflowFromInvestment": "-52123000", "stockBasedCompensation": "4989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10534000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48027000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "income_statement": { "revenue": 190542000, "cost_of_revenue": 81998000, "gross_profit": 108544000, "ebit": 46189000, "ebitda": 92469000, "pretax_income": 37688000, "tax_provision": 733000, "net_income": 22905000, "net_income_to_common": 22905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 315357000, "total_current_assets": 678590000, "total_assets": 4184768000, "short_term_debt": 29468000, "long_term_debt": 2243388000, "total_debt": 2272856000, "total_liabilities": 2473156000, "total_equity": 1711612000, "shares_outstanding": 264196000, "goodwill_and_intangibles": 816636000 }, "cash_flow": { "operating_cash_flow": 19543000, "capital_expenditure": 34398000, "free_cash_flow": 53941000, "dividends_paid": 10514000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308570, "ticker_id": 2983, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:58.376523+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46189000", "ebitda": "92469000", "netIncome": "22905000", "grossProfit": "108544000", "depreciation": "None", "totalRevenue": "190542000", "costOfRevenue": "81998000", "interestIncome": "3339000", "incomeBeforeTax": "37688000", "interestExpense": "25405000", "operatingIncome": "46189000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "733000", "reportedCurrency": "USD", "netInterestIncome": "-22066000", "nonInterestIncome": "None", "operatingExpenses": "62355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16904000", "costofGoodsAndServicesSold": "81998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46280000", "sellingGeneralAndAdministrative": "16075000", "netIncomeFromContinuingOperations": "36955000" }, "balance": { "goodwill": "491479000", "inventory": "1", "commonStock": "1608000", "currentDebt": "None", "investments": "None", "totalAssets": "4184768000", "longTermDebt": "2243388000", "shortTermDebt": "29468000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "325157000", "reportedCurrency": "USD", "retainedEarnings": "-92392000", "totalLiabilities": "2473156000", "otherCurrentAssets": "-678590000", "totalCurrentAssets": "678590000", "currentLongTermDebt": "389028000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "282782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3506178000", "currentAccountsPayable": "29468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2385324000", "shortLongTermDebtTotal": "2272856000", "totalShareholderEquity": "1711612000", "capitalLeaseObligations": "28554000", "otherCurrentLiabilities": "71709000", "totalCurrentLiabilities": "145681000", "otherNonCurrentLiabilities": "55533000", "totalNonCurrentLiabilities": "2327475000", "cashAndShortTermInvestments": "315357000", "commonStockSharesOutstanding": "264196000", "intangibleAssetsExcludingGoodwill": "325157000", "cashAndCashEquivalentsAtCarryingValue": "315357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36955000", "profitLoss": "None", "dividendPayout": "10514000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "11486000", "operatingCashflow": "19543000", "capitalExpenditures": "34398000", "changeInReceivables": "-8966000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19941000", "cashflowFromInvestment": "15375000", "stockBasedCompensation": "5369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10514000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14977000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47563000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190542000, "cost_of_revenue": 81998000, "gross_profit": 108544000, "research_and_development": null, "selling_general_admin": 16075000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46189000, "depreciation_amortisation": 46280000, "ebitda": 92469000, "interest_expense": 25405000, "interest_income": null, "other_non_operating": null, "pretax_income": 37688000, "tax_provision": 733000, "effective_tax_rate": null, "net_income": 22905000, "net_income_continuing_ops": 36955000, "net_income_to_common": 22905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 315357000, "short_term_investments": null, "net_receivables": 282782000, "inventory": 1, "other_current_assets": null, "total_current_assets": 678590000, "net_ppe": null, "goodwill": 491479000, "intangible_assets": 325157000, "goodwill_and_intangibles": 816636000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3506178000, "total_assets": 4184768000, "short_term_debt": 29468000, "accounts_payable": 29468000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145681000, "long_term_debt": 2243388000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2327475000, "total_liabilities": 2473156000, "total_debt": 2272856000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -92392000, "total_equity": 1711612000, "shares_outstanding": 264196000, "operating_cash_flow": 19543000, "stock_based_compensation": 5369000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34398000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15375000, "dividends_paid": 10514000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19941000, "free_cash_flow": 53941000, "net_change_in_cash": 14977000 }, "raw_data": { "income": { "ebit": "46189000", "ebitda": "92469000", "netIncome": "22905000", "grossProfit": "108544000", "depreciation": "None", "totalRevenue": "190542000", "costOfRevenue": "81998000", "interestIncome": "3339000", "incomeBeforeTax": "37688000", "interestExpense": "25405000", "operatingIncome": "46189000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "733000", "reportedCurrency": "USD", "netInterestIncome": "-22066000", "nonInterestIncome": "None", "operatingExpenses": "62355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16904000", "costofGoodsAndServicesSold": "81998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46280000", "sellingGeneralAndAdministrative": "16075000", "netIncomeFromContinuingOperations": "36955000" }, "balance": { "goodwill": "491479000", "inventory": "1", "commonStock": "1608000", "currentDebt": "None", "investments": "None", "totalAssets": "4184768000", "longTermDebt": "2243388000", "shortTermDebt": "29468000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "325157000", "reportedCurrency": "USD", "retainedEarnings": "-92392000", "totalLiabilities": "2473156000", "otherCurrentAssets": "-678590000", "totalCurrentAssets": "678590000", "currentLongTermDebt": "389028000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "282782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3506178000", "currentAccountsPayable": "29468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2385324000", "shortLongTermDebtTotal": "2272856000", "totalShareholderEquity": "1711612000", "capitalLeaseObligations": "28554000", "otherCurrentLiabilities": "71709000", "totalCurrentLiabilities": "145681000", "otherNonCurrentLiabilities": "55533000", "totalNonCurrentLiabilities": "2327475000", "cashAndShortTermInvestments": "315357000", "commonStockSharesOutstanding": "264196000", "intangibleAssetsExcludingGoodwill": "325157000", "cashAndCashEquivalentsAtCarryingValue": "315357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36955000", "profitLoss": "None", "dividendPayout": "10514000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "11486000", "operatingCashflow": "19543000", "capitalExpenditures": "34398000", "changeInReceivables": "-8966000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19941000", "cashflowFromInvestment": "15375000", "stockBasedCompensation": "5369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10514000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14977000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47563000", "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }