{ "ticker": { "uuid": "efae88cd-71b2-4183-9db3-02bf0a6d28e8", "symbol": "CRK", "name": "Comstock Resources Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/efae88cd-71b2-4183-9db3-02bf0a6d28e8/", "api_url": "https://sharemaestro.com/factors/api/tickers/efae88cd-71b2-4183-9db3-02bf0a6d28e8/" }, "ticker_metadata": { "id": 857, "uuid": "efae88cd-71b2-4183-9db3-02bf0a6d28e8", "symbol": "CRK", "name": "Comstock Resources Inc", "asset_type": "equity", "market_cap": 3885596000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Comstock Resources, Inc., an independent energy company, engages in the acquisition, exploration, development, and production of oil and natural gas primarily in Texas, Louisiana, and North Dakota. The company is headquartered in Frisco, Texas.", "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": "efae88cd-71b2-4183-9db3-02bf0a6d28e8", "symbol": "CRK", "name": "Comstock Resources Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/efae88cd-71b2-4183-9db3-02bf0a6d28e8/", "api_url": "https://sharemaestro.com/factors/api/tickers/efae88cd-71b2-4183-9db3-02bf0a6d28e8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.88, "value": 0.96, "quality": 0.97, "momentum": 0.04, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 13, "market_cap": 3787121000, "pe_ratio": 5.7963, "earnings_yield": 0.1725, "ebitda_to_ev": 0.2551, "shareholder_yield": 0, "roe": 0.2369, "piotroski_f_score": 8, "momentum_12_1": -0.4235, "volatility_252d": 0.7162 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:38.020131+00:00", "batch_id": "" }, "size": { "price_close": 13, "market_cap": 3787121000, "market_cap_usd": 3787121000, "enterprise_value": 6763206000, "shares_outstanding": 291317000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 5.7963, "pb_ratio": 1.3734, "ptbv_ratio": 1.5639, "ps_ratio": 1.8884, "pcf_ratio": 3.7992, "pfcf_ratio": 1.5372, "ev_ebitda": 3.9206, "ev_ebit": 6.0916, "ev_sales": 3.3725, "ev_fcf": 2.7452, "earnings_yield": 0.1725, "fcf_yield": 0.3643, "price_to_sales": 1.8884, "price_to_book": 1.3734, "price_to_cashflow": 3.7992, "ebitda_to_ev": 0.2551, "sales_yield": 0.2965 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5038, "operating_margin": 0.5536, "net_margin": 0.3258, "ebitda_margin": 0.8602, "fcf_margin": 1.2285, "roe": 0.2369, "roa": 0.0902, "roic": 0.1459, "roc_greenblatt": null, "asset_turnover": 0.277, "cash_conversion": 3.7707, "accruals_ratio": -0.0474, "sbc_to_revenue": 0.0121, "piotroski_f_score": 8, "altman_z_score": 1.4963, "earnings_stability_5y": 3.5002, "revenue_stability_5y": 0.5703, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1395, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.512, "net_debt_to_ebitda": 1.7252, "debt_to_assets": 0.4131, "interest_coverage": 5.0233, "current_ratio": 0.4074, "quick_ratio": 0.4074, "net_debt": 2976085000, "local_beta": 0.0011, "volatility_252d": 0.7162, "volatility_60d": 1.5644, "max_drawdown_12m": -0.5738, "risk_adjusted_momentum": -0.5914 }, "growth": { "revenue_growth_1y": 0.4017, "revenue_growth_3y_cagr": -0.1928, "revenue_growth_5y_cagr": 0.1733, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.2975, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4772, "book_value_growth_1y": 0.1525, "revenue_growth": 0.4017, "earnings_growth": null }, "momentum": { "price_return_1m": -0.078, "price_return_3m": -0.392, "price_return_6m": -0.525, "price_return_9m": -0.1824, "price_return_12m": -0.4685, "price_return_12m_ex1m": -0.4235, "momentum_6m": -0.525, "momentum_12m": -0.4685, "momentum_12_1": -0.4235, "distance_from_52w_high": -0.5738, "distance_from_52w_low": 0, "relative_strength": -0.5685 }, "raw_ttm": { "revenue_ttm": 2005424000, "gross_profit_ttm": 1010266999, "ebit_ttm": 1110256000, "ebitda_ttm": 1725060000, "net_income_ttm": 653368000, "eps_diluted_ttm": 2.2428, "operating_cash_flow_ttm": 996826000, "capital_expenditure_ttm": 1466831000, "fcf_ttm": 2463657000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 221021000, "cash_and_equivalents": 14785000, "total_current_assets": 290064000, "total_current_liabilities": 711922000, "net_ppe": null, "total_assets": 7239696000, "total_debt": 2990870000, "total_equity": 2757491000, "net_working_capital": -393380000, "book_value_per_share": 9.4656, "retained_earnings": 1231680000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2421594000, "tangible_book_per_share": 8.3126 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 9, "rank_pb": 34, "rank_ptbv": 33, "rank_ps": 46, "rank_pcf": 12, "rank_ev_ebitda": 8, "rank_ev_ebit": 30, "rank_earnings_yield": 9, "rank_fcf_yield": 7, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 15, "rank_roc": 50, "rank_roic": 24, "rank_gross_margin": 44, "rank_fcf_margin": 4, "rank_piotroski": 6, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 93, "rank_relative_strength": 93 }, "composites": { "value_composite": 4, "quality_composite": 3, "momentum_composite": 96, "growth_composite": 16, "yield_composite": 89, "svqf_composite": 5, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 12, "quality_value_composite": 0.965, "os_score": 0.88, "value_percentile": 0.96, "quality_percentile": 0.97, "momentum_percentile": 0.04, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3872, "ticker_id": 857, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:38.020131+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13, "market_cap": 3787121000, "market_cap_usd": 3787121000, "enterprise_value": 6763206000, "shares_outstanding": 291317000, "fx_rate_to_usd": null, "pe_ratio": 5.79630622, "pb_ratio": 1.37339378, "ptbv_ratio": 1.56389593, "ps_ratio": 1.88843905, "pcf_ratio": 3.7991796, "pfcf_ratio": 1.53719491, "ev_ebitda": 3.92056276, "ev_ebit": 6.09157347, "ev_sales": 3.3724569, "ev_fcf": 2.74518977, "earnings_yield": 0.17252367, "fcf_yield": 0.36427354, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.50376728, "operating_margin": 0.55362656, "net_margin": 0.32580043, "ebitda_margin": 0.86019715, "fcf_margin": 1.22849682, "roe": 0.23694293, "roa": 0.09024799, "roic": 0.14591571, "roc_greenblatt": null, "asset_turnover": 0.2770039, "cash_conversion": 3.77070349, "accruals_ratio": -0.04744094, "sbc_to_revenue": 0.01207924, "debt_to_equity": 1.51198318, "net_debt_to_ebitda": 1.72520666, "debt_to_assets": 0.41312094, "interest_coverage": 5.02330548, "current_ratio": 0.40743789, "quick_ratio": 0.40743789, "net_debt": 2976085000, "revenue_growth_1y": 0.40174549, "revenue_growth_3y_cagr": -0.19279382, "revenue_growth_5y_cagr": 0.17329795, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.2974522, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4771782, "book_value_growth_1y": 0.1524781, "piotroski_f_score": 8, "altman_z_score": 1.49634067, "earnings_stability_5y": 3.500181, "revenue_stability_5y": 0.570316, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07801418, "price_return_3m": -0.3919551, "price_return_6m": -0.5250274, "price_return_9m": -0.18238994, "price_return_12m": -0.46852003, "price_return_12m_ex1m": -0.42354865, "distance_from_52w_high": -0.57377049, "distance_from_52w_low": 0, "relative_strength": -0.56848361, "local_beta": 0.0011, "volatility_252d": 0.716204, "volatility_60d": 1.564364, "max_drawdown_12m": -0.57377049, "revenue_ttm": 2005424000, "gross_profit_ttm": 1010266999, "ebit_ttm": 1110256000, "ebitda_ttm": 1725060000, "net_income_ttm": 653368000, "eps_diluted_ttm": 2.24280766, "operating_cash_flow_ttm": 996826000, "capital_expenditure_ttm": 1466831000, "fcf_ttm": 2463657000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 221021000, "cash_and_equivalents": 14785000, "total_current_assets": 290064000, "total_current_liabilities": 711922000, "net_ppe": null, "total_assets": 7239696000, "total_debt": 2990870000, "total_equity": 2757491000, "net_working_capital": -393380000, "book_value_per_share": 9.46560276, "retained_earnings": 1231680000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2421594000, "tangible_book_per_share": 8.31257359, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 9, "rank_pb": 34, "rank_ptbv": 33, "rank_ps": 46, "rank_pcf": 12, "rank_ev_ebitda": 8, "rank_ev_ebit": 30, "rank_earnings_yield": 9, "rank_fcf_yield": 7, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 15, "rank_roc": 50, "rank_roic": 24, "rank_gross_margin": 44, "rank_fcf_margin": 4, "rank_piotroski": 6, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 93, "rank_relative_strength": 93, "value_composite": 4, "quality_composite": 3, "momentum_composite": 96, "growth_composite": 16, "yield_composite": 89, "svqf_composite": 5, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 12, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13, "os": 0.88, "value": 0.96, "quality": 0.97, "momentum": 0.04, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 5.7963, "earnings_yield": 0.1725, "shareholder_yield": 0, "roe": 0.2369, "momentum_12_1": -0.4235, "complete_fields": { "id": 3872, "ticker_id": 857, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:38.020131+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13, "market_cap": 3787121000, "market_cap_usd": 3787121000, "enterprise_value": 6763206000, "shares_outstanding": 291317000, "fx_rate_to_usd": null, "pe_ratio": 5.79630622, "pb_ratio": 1.37339378, "ptbv_ratio": 1.56389593, "ps_ratio": 1.88843905, "pcf_ratio": 3.7991796, "pfcf_ratio": 1.53719491, "ev_ebitda": 3.92056276, "ev_ebit": 6.09157347, "ev_sales": 3.3724569, "ev_fcf": 2.74518977, "earnings_yield": 0.17252367, "fcf_yield": 0.36427354, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.50376728, "operating_margin": 0.55362656, "net_margin": 0.32580043, "ebitda_margin": 0.86019715, "fcf_margin": 1.22849682, "roe": 0.23694293, "roa": 0.09024799, "roic": 0.14591571, "roc_greenblatt": null, "asset_turnover": 0.2770039, "cash_conversion": 3.77070349, "accruals_ratio": -0.04744094, "sbc_to_revenue": 0.01207924, "debt_to_equity": 1.51198318, "net_debt_to_ebitda": 1.72520666, "debt_to_assets": 0.41312094, "interest_coverage": 5.02330548, "current_ratio": 0.40743789, "quick_ratio": 0.40743789, "net_debt": 2976085000, "revenue_growth_1y": 0.40174549, "revenue_growth_3y_cagr": -0.19279382, "revenue_growth_5y_cagr": 0.17329795, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.2974522, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4771782, "book_value_growth_1y": 0.1524781, "piotroski_f_score": 8, "altman_z_score": 1.49634067, "earnings_stability_5y": 3.500181, "revenue_stability_5y": 0.570316, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07801418, "price_return_3m": -0.3919551, "price_return_6m": -0.5250274, "price_return_9m": -0.18238994, "price_return_12m": -0.46852003, "price_return_12m_ex1m": -0.42354865, "distance_from_52w_high": -0.57377049, "distance_from_52w_low": 0, "relative_strength": -0.56848361, "local_beta": 0.0011, "volatility_252d": 0.716204, "volatility_60d": 1.564364, "max_drawdown_12m": -0.57377049, "revenue_ttm": 2005424000, "gross_profit_ttm": 1010266999, "ebit_ttm": 1110256000, "ebitda_ttm": 1725060000, "net_income_ttm": 653368000, "eps_diluted_ttm": 2.24280766, "operating_cash_flow_ttm": 996826000, "capital_expenditure_ttm": 1466831000, "fcf_ttm": 2463657000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 221021000, "cash_and_equivalents": 14785000, "total_current_assets": 290064000, "total_current_liabilities": 711922000, "net_ppe": null, "total_assets": 7239696000, "total_debt": 2990870000, "total_equity": 2757491000, "net_working_capital": -393380000, "book_value_per_share": 9.46560276, "retained_earnings": 1231680000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2421594000, "tangible_book_per_share": 8.31257359, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 9, "rank_pb": 34, "rank_ptbv": 33, "rank_ps": 46, "rank_pcf": 12, "rank_ev_ebitda": 8, "rank_ev_ebit": 30, "rank_earnings_yield": 9, "rank_fcf_yield": 7, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 15, "rank_roc": 50, "rank_roic": 24, "rank_gross_margin": 44, "rank_fcf_margin": 4, "rank_piotroski": 6, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 93, "rank_relative_strength": 93, "value_composite": 4, "quality_composite": 3, "momentum_composite": 96, "growth_composite": 16, "yield_composite": 89, "svqf_composite": 5, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 12, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 1908216000, "cost_of_revenue": 1496681000, "gross_profit": 411535000, "ebit": 731533000, "ebitda": 1372696000, "pretax_income": 508736000, "tax_provision": 88533000, "net_income": 395611000, "net_income_to_common": 395611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23930000, "total_current_assets": 360938000, "total_assets": 7007062000, "short_term_debt": 46937000, "long_term_debt": 2809066000, "total_debt": 2856003000, "total_liabilities": 4044159000, "total_equity": 2646810000, "shares_outstanding": 294131000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 899607000, "capital_expenditure": 1349280000, "free_cash_flow": 2248887000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243703, "ticker_id": 857, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "731533000", "ebitda": "1372696000", "netIncome": "395611000", "grossProfit": "411535000", "depreciation": "None", "totalRevenue": "1908216000", "costOfRevenue": "1496681000", "interestIncome": "140260000", "incomeBeforeTax": "508736000", "interestExpense": "222797000", "operatingIncome": "362850000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "88533000", "reportedCurrency": "USD", "netInterestIncome": "-222797000", "nonInterestIncome": "None", "operatingExpenses": "48685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1496681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "641163000", "sellingGeneralAndAdministrative": "48685000", "netIncomeFromContinuingOperations": "420203000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146527000", "currentDebt": "None", "investments": "None", "totalAssets": "7007062000", "longTermDebt": "2809066000", "shortTermDebt": "46937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1124230000", "totalLiabilities": "4044159000", "otherCurrentAssets": "94463000", "totalCurrentAssets": "360938000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "242545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6646124000", "currentAccountsPayable": "501695000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6310227000", "shortLongTermDebtTotal": "2951387000", "totalShareholderEquity": "2646810000", "capitalLeaseObligations": "98373000", "otherCurrentLiabilities": "180884000", "totalCurrentLiabilities": "729516000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3314643000", "cashAndShortTermInvestments": "23930000", "commonStockSharesOutstanding": "294131000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "420203000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "899607000", "capitalExpenditures": "1349280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32934000", "cashflowFromInvestment": "-915410000", "stockBasedCompensation": "21222000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "641163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1908216000, "cost_of_revenue": 1496681000, "gross_profit": 411535000, "research_and_development": null, "selling_general_admin": 48685000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 731533000, "depreciation_amortisation": 641163000, "ebitda": 1372696000, "interest_expense": 222797000, "interest_income": null, "other_non_operating": null, "pretax_income": 508736000, "tax_provision": 88533000, "effective_tax_rate": null, "net_income": 395611000, "net_income_continuing_ops": 420203000, "net_income_to_common": 395611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23930000, "short_term_investments": null, "net_receivables": 242545000, "inventory": null, "other_current_assets": null, "total_current_assets": 360938000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6646124000, "total_assets": 7007062000, "short_term_debt": 46937000, "accounts_payable": 501695000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 729516000, "long_term_debt": 2809066000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3314643000, "total_liabilities": 4044159000, "total_debt": 2856003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1124230000, "total_equity": 2646810000, "shares_outstanding": 294131000, "operating_cash_flow": 899607000, "stock_based_compensation": 21222000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1349280000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -915410000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32934000, "free_cash_flow": 2248887000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "731533000", "ebitda": "1372696000", "netIncome": "395611000", "grossProfit": "411535000", "depreciation": "None", "totalRevenue": "1908216000", "costOfRevenue": "1496681000", "interestIncome": "140260000", "incomeBeforeTax": "508736000", "interestExpense": "222797000", "operatingIncome": "362850000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "88533000", "reportedCurrency": "USD", "netInterestIncome": "-222797000", "nonInterestIncome": "None", "operatingExpenses": "48685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1496681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "641163000", "sellingGeneralAndAdministrative": "48685000", "netIncomeFromContinuingOperations": "420203000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146527000", "currentDebt": "None", "investments": "None", "totalAssets": "7007062000", "longTermDebt": "2809066000", "shortTermDebt": "46937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1124230000", "totalLiabilities": "4044159000", "otherCurrentAssets": "94463000", "totalCurrentAssets": "360938000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "242545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6646124000", "currentAccountsPayable": "501695000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6310227000", "shortLongTermDebtTotal": "2951387000", "totalShareholderEquity": "2646810000", "capitalLeaseObligations": "98373000", "otherCurrentLiabilities": "180884000", "totalCurrentLiabilities": "729516000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3314643000", "cashAndShortTermInvestments": "23930000", "commonStockSharesOutstanding": "294131000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "420203000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "899607000", "capitalExpenditures": "1349280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32934000", "cashflowFromInvestment": "-915410000", "stockBasedCompensation": "21222000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "641163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 1253580000, "cost_of_revenue": 1383635000, "gross_profit": -130055000, "ebit": -157208000, "ebitda": 638189000, "pretax_income": -367829000, "tax_provision": -149075000, "net_income": -218754000, "net_income_to_common": -218754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6799000, "total_current_assets": 284034000, "total_assets": 6382097000, "short_term_debt": 38557000, "long_term_debt": 2952090000, "total_debt": 2990647000, "total_liabilities": 4048553000, "total_equity": 2241023000, "shares_outstanding": 287010000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 620337000, "capital_expenditure": 1097478000, "free_cash_flow": 1717815000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243708, "ticker_id": 857, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-157208000", "ebitda": "638189000", "netIncome": "-218754000", "grossProfit": "-130055000", "depreciation": "None", "totalRevenue": "1253580000", "costOfRevenue": "1383635000", "interestIncome": "200425000", "incomeBeforeTax": "-367829000", "interestExpense": "210621000", "operatingIncome": "-168615000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-149075000", "reportedCurrency": "USD", "netInterestIncome": "-210621000", "nonInterestIncome": "None", "operatingExpenses": "38560000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1383635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "795397000", "sellingGeneralAndAdministrative": "39435000", "netIncomeFromContinuingOperations": "-218754000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146130000", "currentDebt": "None", "investments": "None", "totalAssets": "6382097000", "longTermDebt": "2952090000", "shortTermDebt": "38557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "728619000", "totalLiabilities": "4048553000", "otherCurrentAssets": "65362000", "totalCurrentAssets": "284034000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6098063000", "currentAccountsPayable": "421814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5762166000", "shortLongTermDebtTotal": "3028387000", "totalShareholderEquity": "2241023000", "capitalLeaseObligations": "76297000", "otherCurrentLiabilities": "151133000", "totalCurrentLiabilities": "612854000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3435699000", "cashAndShortTermInvestments": "6799000", "commonStockSharesOutstanding": "287010000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-218754000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "620337000", "capitalExpenditures": "1097478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "454069000", "cashflowFromInvestment": "-1084276000", "stockBasedCompensation": "15261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "795397000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1253580000, "cost_of_revenue": 1383635000, "gross_profit": -130055000, "research_and_development": null, "selling_general_admin": 39435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -157208000, "depreciation_amortisation": 795397000, "ebitda": 638189000, "interest_expense": 210621000, "interest_income": null, "other_non_operating": null, "pretax_income": -367829000, "tax_provision": -149075000, "effective_tax_rate": null, "net_income": -218754000, "net_income_continuing_ops": -218754000, "net_income_to_common": -218754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6799000, "short_term_investments": null, "net_receivables": 211873000, "inventory": null, "other_current_assets": null, "total_current_assets": 284034000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6098063000, "total_assets": 6382097000, "short_term_debt": 38557000, "accounts_payable": 421814000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 612854000, "long_term_debt": 2952090000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3435699000, "total_liabilities": 4048553000, "total_debt": 2990647000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 728619000, "total_equity": 2241023000, "shares_outstanding": 287010000, "operating_cash_flow": 620337000, "stock_based_compensation": 15261000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1097478000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1084276000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 454069000, "free_cash_flow": 1717815000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-157208000", "ebitda": "638189000", "netIncome": "-218754000", "grossProfit": "-130055000", "depreciation": "None", "totalRevenue": "1253580000", "costOfRevenue": "1383635000", "interestIncome": "200425000", "incomeBeforeTax": "-367829000", "interestExpense": "210621000", "operatingIncome": "-168615000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-149075000", "reportedCurrency": "USD", "netInterestIncome": "-210621000", "nonInterestIncome": "None", "operatingExpenses": "38560000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1383635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "795397000", "sellingGeneralAndAdministrative": "39435000", "netIncomeFromContinuingOperations": "-218754000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146130000", "currentDebt": "None", "investments": "None", "totalAssets": "6382097000", "longTermDebt": "2952090000", "shortTermDebt": "38557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "728619000", "totalLiabilities": "4048553000", "otherCurrentAssets": "65362000", "totalCurrentAssets": "284034000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6098063000", "currentAccountsPayable": "421814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5762166000", "shortLongTermDebtTotal": "3028387000", "totalShareholderEquity": "2241023000", "capitalLeaseObligations": "76297000", "otherCurrentLiabilities": "151133000", "totalCurrentLiabilities": "612854000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3435699000", "cashAndShortTermInvestments": "6799000", "commonStockSharesOutstanding": "287010000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-218754000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "620337000", "capitalExpenditures": "1097478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "454069000", "cashflowFromInvestment": "-1084276000", "stockBasedCompensation": "15261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "795397000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 1565109000, "cost_of_revenue": 1298870000, "gross_profit": 266239000, "ebit": 416007000, "ebitda": 1023915000, "pretax_income": 246989000, "tax_provision": 35095000, "net_income": 211894000, "net_income_to_common": 211894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16669000, "total_current_assets": 461493000, "total_assets": 6253623000, "short_term_debt": 26064000, "long_term_debt": 2640391000, "total_debt": 2666455000, "total_liabilities": 3870432000, "total_equity": 2358414000, "shares_outstanding": 276806000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 1016846000, "capital_expenditure": 1425086000, "free_cash_flow": 2441932000, "dividends_paid": 138985000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243713, "ticker_id": 857, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "416007000", "ebitda": "1023915000", "netIncome": "211894000", "grossProfit": "266239000", "depreciation": "None", "totalRevenue": "1565109000", "costOfRevenue": "1298870000", "interestIncome": "18621000", "incomeBeforeTax": "246989000", "interestExpense": "169018000", "operatingIncome": "226597000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "35095000", "reportedCurrency": "USD", "netInterestIncome": "-169018000", "nonInterestIncome": "None", "operatingExpenses": "39642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1298870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607908000", "sellingGeneralAndAdministrative": "37992000", "netIncomeFromContinuingOperations": "211894000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "139214000", "currentDebt": "None", "investments": "None", "totalAssets": "6253623000", "longTermDebt": "2640391000", "shortTermDebt": "26064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "958270000", "totalLiabilities": "3870432000", "otherCurrentAssets": "199337000", "totalCurrentAssets": "461493000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5792130000", "currentAccountsPayable": "523260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5456233000", "shortLongTermDebtTotal": "2714197000", "totalShareholderEquity": "2358414000", "capitalLeaseObligations": "73806000", "otherCurrentLiabilities": "130273000", "totalCurrentLiabilities": "681491000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3188941000", "cashAndShortTermInvestments": "16669000", "commonStockSharesOutstanding": "276806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211894000", "profitLoss": "None", "dividendPayout": "138985000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1016846000", "capitalExpenditures": "1425086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "362972000", "cashflowFromInvestment": "-1417801000", "stockBasedCompensation": "9867000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138985000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1899000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "607908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1565109000, "cost_of_revenue": 1298870000, "gross_profit": 266239000, "research_and_development": null, "selling_general_admin": 37992000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 416007000, "depreciation_amortisation": 607908000, "ebitda": 1023915000, "interest_expense": 169018000, "interest_income": null, "other_non_operating": null, "pretax_income": 246989000, "tax_provision": 35095000, "effective_tax_rate": null, "net_income": 211894000, "net_income_continuing_ops": 211894000, "net_income_to_common": 211894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16669000, "short_term_investments": null, "net_receivables": 245487000, "inventory": null, "other_current_assets": null, "total_current_assets": 461493000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5792130000, "total_assets": 6253623000, "short_term_debt": 26064000, "accounts_payable": 523260000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 681491000, "long_term_debt": 2640391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3188941000, "total_liabilities": 3870432000, "total_debt": 2666455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 958270000, "total_equity": 2358414000, "shares_outstanding": 276806000, "operating_cash_flow": 1016846000, "stock_based_compensation": 9867000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1425086000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1417801000, "dividends_paid": 138985000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 362972000, "free_cash_flow": 2441932000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "416007000", "ebitda": "1023915000", "netIncome": "211894000", "grossProfit": "266239000", "depreciation": "None", "totalRevenue": "1565109000", "costOfRevenue": "1298870000", "interestIncome": "18621000", "incomeBeforeTax": "246989000", "interestExpense": "169018000", "operatingIncome": "226597000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "35095000", "reportedCurrency": "USD", "netInterestIncome": "-169018000", "nonInterestIncome": "None", "operatingExpenses": "39642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1298870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607908000", "sellingGeneralAndAdministrative": "37992000", "netIncomeFromContinuingOperations": "211894000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "139214000", "currentDebt": "None", "investments": "None", "totalAssets": "6253623000", "longTermDebt": "2640391000", "shortTermDebt": "26064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "958270000", "totalLiabilities": "3870432000", "otherCurrentAssets": "199337000", "totalCurrentAssets": "461493000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5792130000", "currentAccountsPayable": "523260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5456233000", "shortLongTermDebtTotal": "2714197000", "totalShareholderEquity": "2358414000", "capitalLeaseObligations": "73806000", "otherCurrentLiabilities": "130273000", "totalCurrentLiabilities": "681491000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3188941000", "cashAndShortTermInvestments": "16669000", "commonStockSharesOutstanding": "276806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211894000", "profitLoss": "None", "dividendPayout": "138985000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1016846000", "capitalExpenditures": "1425086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "362972000", "cashflowFromInvestment": "-1417801000", "stockBasedCompensation": "9867000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138985000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1899000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "607908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 3628057000, "cost_of_revenue": 1299224000, "gross_profit": 2328833000, "ebit": 1573035000, "ebitda": 2062485000, "pretax_income": 1401943000, "tax_provision": 261061000, "net_income": 1140882000, "net_income_to_common": 1140882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54652000, "total_current_assets": 644987000, "total_assets": 5694255000, "short_term_debt": 40823000, "long_term_debt": 2152571000, "total_debt": 2193394000, "total_liabilities": 3415941000, "total_equity": 2278314000, "shares_outstanding": 277465000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 1698388000, "capital_expenditure": 1067800000, "free_cash_flow": 2766188000, "dividends_paid": 50702000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243718, "ticker_id": 857, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1573035000", "ebitda": "2062485000", "netIncome": "1140882000", "grossProfit": "2328833000", "depreciation": "None", "totalRevenue": "3628057000", "costOfRevenue": "1299224000", "interestIncome": "833614000", "incomeBeforeTax": "1401943000", "interestExpense": "171092000", "operatingIncome": "2281481000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "261061000", "reportedCurrency": "USD", "netInterestIncome": "-171092000", "nonInterestIncome": "None", "operatingExpenses": "47352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-708446000", "costofGoodsAndServicesSold": "1299224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "489450000", "sellingGeneralAndAdministrative": "39405000", "netIncomeFromContinuingOperations": "1140882000" }, "balance": { "goodwill": "335897000", "inventory": "34819000", "commonStock": "138759000", "currentDebt": "None", "investments": "None", "totalAssets": "5694255000", "longTermDebt": "2152571000", "shortTermDebt": "40823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "886138000", "totalLiabilities": "3415941000", "otherCurrentAssets": "31115000", "totalCurrentAssets": "644987000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "524401000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5049268000", "currentAccountsPayable": "530195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4622655000", "shortLongTermDebtTotal": "2245779000", "totalShareholderEquity": "2278314000", "capitalLeaseObligations": "90796000", "otherCurrentLiabilities": "153863000", "totalCurrentLiabilities": "756137000", "otherNonCurrentLiabilities": "81499000", "totalNonCurrentLiabilities": "2659804000", "cashAndShortTermInvestments": "54652000", "commonStockSharesOutstanding": "277465000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54652000", "accumulatedDepreciationAmortizationPPE": "-1545459000" }, "cashflow": { "netIncome": "1140882000", "profitLoss": "None", "dividendPayout": "50702000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1698388000", "capitalExpenditures": "1067800000", "changeInReceivables": "-242389000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-576716000", "cashflowFromInvestment": "-1097683000", "stockBasedCompensation": "6610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50702000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23989000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "489450000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3628057000, "cost_of_revenue": 1299224000, "gross_profit": 2328833000, "research_and_development": null, "selling_general_admin": 39405000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1573035000, "depreciation_amortisation": 489450000, "ebitda": 2062485000, "interest_expense": 171092000, "interest_income": null, "other_non_operating": null, "pretax_income": 1401943000, "tax_provision": 261061000, "effective_tax_rate": null, "net_income": 1140882000, "net_income_continuing_ops": 1140882000, "net_income_to_common": 1140882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54652000, "short_term_investments": null, "net_receivables": 524401000, "inventory": 34819000, "other_current_assets": null, "total_current_assets": 644987000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5049268000, "total_assets": 5694255000, "short_term_debt": 40823000, "accounts_payable": 530195000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 756137000, "long_term_debt": 2152571000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2659804000, "total_liabilities": 3415941000, "total_debt": 2193394000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 886138000, "total_equity": 2278314000, "shares_outstanding": 277465000, "operating_cash_flow": 1698388000, "stock_based_compensation": 6610000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1067800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1097683000, "dividends_paid": 50702000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -576716000, "free_cash_flow": 2766188000, "net_change_in_cash": 23989000 }, "raw_data": { "income": { "ebit": "1573035000", "ebitda": "2062485000", "netIncome": "1140882000", "grossProfit": "2328833000", "depreciation": "None", "totalRevenue": "3628057000", "costOfRevenue": "1299224000", "interestIncome": "833614000", "incomeBeforeTax": "1401943000", "interestExpense": "171092000", "operatingIncome": "2281481000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "261061000", "reportedCurrency": "USD", "netInterestIncome": "-171092000", "nonInterestIncome": "None", "operatingExpenses": "47352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-708446000", "costofGoodsAndServicesSold": "1299224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "489450000", "sellingGeneralAndAdministrative": "39405000", "netIncomeFromContinuingOperations": "1140882000" }, "balance": { "goodwill": "335897000", "inventory": "34819000", "commonStock": "138759000", "currentDebt": "None", "investments": "None", "totalAssets": "5694255000", "longTermDebt": "2152571000", "shortTermDebt": "40823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "886138000", "totalLiabilities": "3415941000", "otherCurrentAssets": "31115000", "totalCurrentAssets": "644987000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "524401000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5049268000", "currentAccountsPayable": "530195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4622655000", "shortLongTermDebtTotal": "2245779000", "totalShareholderEquity": "2278314000", "capitalLeaseObligations": "90796000", "otherCurrentLiabilities": "153863000", "totalCurrentLiabilities": "756137000", "otherNonCurrentLiabilities": "81499000", "totalNonCurrentLiabilities": "2659804000", "cashAndShortTermInvestments": "54652000", "commonStockSharesOutstanding": "277465000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54652000", "accumulatedDepreciationAmortizationPPE": "-1545459000" }, "cashflow": { "netIncome": "1140882000", "profitLoss": "None", "dividendPayout": "50702000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1698388000", "capitalExpenditures": "1067800000", "changeInReceivables": "-242389000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-576716000", "cashflowFromInvestment": "-1097683000", "stockBasedCompensation": "6610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50702000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23989000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "489450000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 1850730000, "cost_of_revenue": 752936000, "gross_profit": 1097794000, "ebit": -11837000, "ebitda": 457551000, "pretax_income": -230322000, "tax_provision": 11403000, "net_income": -241725000, "net_income_to_common": -241725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30663000, "total_current_assets": 318736000, "total_assets": 4668229000, "short_term_debt": 4480000, "long_term_debt": 2615235000, "total_debt": 2619715000, "total_liabilities": 3480450000, "total_equity": 1187779000, "shares_outstanding": 231633000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 859005000, "capital_expenditure": 689210000, "free_cash_flow": 1548215000, "dividends_paid": 17500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243723, "ticker_id": 857, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11837000", "ebitda": "457551000", "netIncome": "-241725000", "grossProfit": "1097794000", "depreciation": "None", "totalRevenue": "1850730000", "costOfRevenue": "752936000", "interestIncome": "779133000", "incomeBeforeTax": "-230322000", "interestExpense": "218485000", "operatingIncome": "900774000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11403000", "reportedCurrency": "USD", "netInterestIncome": "-218485000", "nonInterestIncome": "None", "operatingExpenses": "197020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-912611000", "costofGoodsAndServicesSold": "752936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "469388000", "sellingGeneralAndAdministrative": "34943000", "netIncomeFromContinuingOperations": "-241725000" }, "balance": { "goodwill": "335897000", "inventory": "5015000", "commonStock": "116462000", "currentDebt": "None", "investments": "None", "totalAssets": "4668229000", "longTermDebt": "2615235000", "shortTermDebt": "4480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-204042000", "totalLiabilities": "3480450000", "otherCurrentAssets": "7441000", "totalCurrentAssets": "318736000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "275617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4349493000", "currentAccountsPayable": "314569000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4013596000", "shortLongTermDebtTotal": "2623790000", "totalShareholderEquity": "1187779000", "capitalLeaseObligations": "8555000", "otherCurrentLiabilities": "299280000", "totalCurrentLiabilities": "633984000", "otherNonCurrentLiabilities": "29772000", "totalNonCurrentLiabilities": "2846466000", "cashAndShortTermInvestments": "30663000", "commonStockSharesOutstanding": "231633000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30663000", "accumulatedDepreciationAmortizationPPE": "-1058067000" }, "cashflow": { "netIncome": "-241725000", "profitLoss": "None", "dividendPayout": "17500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-74780000", "operatingCashflow": "859005000", "capitalExpenditures": "689210000", "changeInReceivables": "-121952000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-307798000", "cashflowFromInvestment": "-550816000", "stockBasedCompensation": "6799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "391000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1412000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1124998000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1850730000, "cost_of_revenue": 752936000, "gross_profit": 1097794000, "research_and_development": null, "selling_general_admin": 34943000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11837000, "depreciation_amortisation": 469388000, "ebitda": 457551000, "interest_expense": 218485000, "interest_income": null, "other_non_operating": null, "pretax_income": -230322000, "tax_provision": 11403000, "effective_tax_rate": null, "net_income": -241725000, "net_income_continuing_ops": -241725000, "net_income_to_common": -241725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30663000, "short_term_investments": null, "net_receivables": 275617000, "inventory": 5015000, "other_current_assets": null, "total_current_assets": 318736000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4349493000, "total_assets": 4668229000, "short_term_debt": 4480000, "accounts_payable": 314569000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 633984000, "long_term_debt": 2615235000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2846466000, "total_liabilities": 3480450000, "total_debt": 2619715000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -204042000, "total_equity": 1187779000, "shares_outstanding": 231633000, "operating_cash_flow": 859005000, "stock_based_compensation": 6799000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 689210000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -550816000, "dividends_paid": 17500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -307798000, "free_cash_flow": 1548215000, "net_change_in_cash": 391000 }, "raw_data": { "income": { "ebit": "-11837000", "ebitda": "457551000", "netIncome": "-241725000", "grossProfit": "1097794000", "depreciation": "None", "totalRevenue": "1850730000", "costOfRevenue": "752936000", "interestIncome": "779133000", "incomeBeforeTax": "-230322000", "interestExpense": "218485000", "operatingIncome": "900774000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11403000", "reportedCurrency": "USD", "netInterestIncome": "-218485000", "nonInterestIncome": "None", "operatingExpenses": "197020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-912611000", "costofGoodsAndServicesSold": "752936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "469388000", "sellingGeneralAndAdministrative": "34943000", "netIncomeFromContinuingOperations": "-241725000" }, "balance": { "goodwill": "335897000", "inventory": "5015000", "commonStock": "116462000", "currentDebt": "None", "investments": "None", "totalAssets": "4668229000", "longTermDebt": "2615235000", "shortTermDebt": "4480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-204042000", "totalLiabilities": "3480450000", "otherCurrentAssets": "7441000", "totalCurrentAssets": "318736000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "275617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4349493000", "currentAccountsPayable": "314569000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4013596000", "shortLongTermDebtTotal": "2623790000", "totalShareholderEquity": "1187779000", "capitalLeaseObligations": "8555000", "otherCurrentLiabilities": "299280000", "totalCurrentLiabilities": "633984000", "otherNonCurrentLiabilities": "29772000", "totalNonCurrentLiabilities": "2846466000", "cashAndShortTermInvestments": "30663000", "commonStockSharesOutstanding": "231633000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30663000", "accumulatedDepreciationAmortizationPPE": "-1058067000" }, "cashflow": { "netIncome": "-241725000", "profitLoss": "None", "dividendPayout": "17500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-74780000", "operatingCashflow": "859005000", "capitalExpenditures": "689210000", "changeInReceivables": "-121952000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-307798000", "cashflowFromInvestment": "-550816000", "stockBasedCompensation": "6799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "391000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1412000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1124998000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 858195000, "cost_of_revenue": 663113000, "gross_profit": 195082000, "ebit": 173202000, "ebitda": 590314000, "pretax_income": -61627000, "tax_provision": -9210000, "net_income": -52417000, "net_income_to_common": -52417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30272000, "total_current_assets": 199810000, "total_assets": 4742554000, "short_term_debt": 2284000, "long_term_debt": 2517149000, "total_debt": 2519433000, "total_liabilities": 3300781000, "total_equity": 1441773000, "shares_outstanding": 215194000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 575701000, "capital_expenditure": 509690000, "free_cash_flow": 1085391000, "dividends_paid": 25580000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243728, "ticker_id": 857, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173202000", "ebitda": "590314000", "netIncome": "-52417000", "grossProfit": "195082000", "depreciation": "None", "totalRevenue": "858195000", "costOfRevenue": "663113000", "interestIncome": "224878000", "incomeBeforeTax": "-61627000", "interestExpense": "234829000", "operatingIncome": "163032000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-9210000", "reportedCurrency": "USD", "netInterestIncome": "-234829000", "nonInterestIncome": "None", "operatingExpenses": "32050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10170000", "costofGoodsAndServicesSold": "663113000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "417112000", "sellingGeneralAndAdministrative": "32040000", "netIncomeFromContinuingOperations": "-52417000" }, "balance": { "goodwill": "335897000", "inventory": "3080000", "commonStock": "116206000", "currentDebt": "None", "investments": "None", "totalAssets": "4742554000", "longTermDebt": "2517149000", "shortTermDebt": "2284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "55183000", "totalLiabilities": "3300781000", "otherCurrentAssets": "23752000", "totalCurrentAssets": "199810000", "currentLongTermDebt": "None", "longTermInvestments": "661000", "shortTermInvestments": "None", "currentNetReceivables": "145786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4542744000", "currentAccountsPayable": "259284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4084550000", "shortLongTermDebtTotal": "2520173000", "totalShareholderEquity": "1441773000", "capitalLeaseObligations": "3024000", "otherCurrentLiabilities": "180024000", "totalCurrentLiabilities": "441592000", "otherNonCurrentLiabilities": "20522000", "totalNonCurrentLiabilities": "2859189000", "cashAndShortTermInvestments": "30272000", "commonStockSharesOutstanding": "215194000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30272000", "accumulatedDepreciationAmortizationPPE": "-902261000" }, "cashflow": { "netIncome": "-52417000", "profitLoss": "None", "dividendPayout": "25580000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-12923000", "operatingCashflow": "575701000", "capitalExpenditures": "509690000", "changeInReceivables": "34555000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52763000", "cashflowFromInvestment": "-511198000", "stockBasedCompensation": "6464000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25580000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11740000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-210000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "363476000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 858195000, "cost_of_revenue": 663113000, "gross_profit": 195082000, "research_and_development": null, "selling_general_admin": 32040000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173202000, "depreciation_amortisation": 417112000, "ebitda": 590314000, "interest_expense": 234829000, "interest_income": null, "other_non_operating": null, "pretax_income": -61627000, "tax_provision": -9210000, "effective_tax_rate": null, "net_income": -52417000, "net_income_continuing_ops": -52417000, "net_income_to_common": -52417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30272000, "short_term_investments": null, "net_receivables": 145786000, "inventory": 3080000, "other_current_assets": null, "total_current_assets": 199810000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4542744000, "total_assets": 4742554000, "short_term_debt": 2284000, "accounts_payable": 259284000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 441592000, "long_term_debt": 2517149000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2859189000, "total_liabilities": 3300781000, "total_debt": 2519433000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 55183000, "total_equity": 1441773000, "shares_outstanding": 215194000, "operating_cash_flow": 575701000, "stock_based_compensation": 6464000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 509690000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -511198000, "dividends_paid": 25580000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52763000, "free_cash_flow": 1085391000, "net_change_in_cash": 11740000 }, "raw_data": { "income": { "ebit": "173202000", "ebitda": "590314000", "netIncome": "-52417000", "grossProfit": "195082000", "depreciation": "None", "totalRevenue": "858195000", "costOfRevenue": "663113000", "interestIncome": "224878000", "incomeBeforeTax": "-61627000", "interestExpense": "234829000", "operatingIncome": "163032000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-9210000", "reportedCurrency": "USD", "netInterestIncome": "-234829000", "nonInterestIncome": "None", "operatingExpenses": "32050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10170000", "costofGoodsAndServicesSold": "663113000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "417112000", "sellingGeneralAndAdministrative": "32040000", "netIncomeFromContinuingOperations": "-52417000" }, "balance": { "goodwill": "335897000", "inventory": "3080000", "commonStock": "116206000", "currentDebt": "None", "investments": "None", "totalAssets": "4742554000", "longTermDebt": "2517149000", "shortTermDebt": "2284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "55183000", "totalLiabilities": "3300781000", "otherCurrentAssets": "23752000", "totalCurrentAssets": "199810000", "currentLongTermDebt": "None", "longTermInvestments": "661000", "shortTermInvestments": "None", "currentNetReceivables": "145786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4542744000", "currentAccountsPayable": "259284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4084550000", "shortLongTermDebtTotal": "2520173000", "totalShareholderEquity": "1441773000", "capitalLeaseObligations": "3024000", "otherCurrentLiabilities": "180024000", "totalCurrentLiabilities": "441592000", "otherNonCurrentLiabilities": "20522000", "totalNonCurrentLiabilities": "2859189000", "cashAndShortTermInvestments": "30272000", "commonStockSharesOutstanding": "215194000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30272000", "accumulatedDepreciationAmortizationPPE": "-902261000" }, "cashflow": { "netIncome": "-52417000", "profitLoss": "None", "dividendPayout": "25580000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-12923000", "operatingCashflow": "575701000", "capitalExpenditures": "509690000", "changeInReceivables": "34555000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52763000", "cashflowFromInvestment": "-511198000", "stockBasedCompensation": "6464000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25580000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11740000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-210000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "363476000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 768689000, "cost_of_revenue": 464293000, "gross_profit": 304396000, "ebit": 274886000, "ebitda": 552059000, "pretax_income": 124692000, "tax_provision": 27803000, "net_income": 96889000, "net_income_to_common": 96889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18532000, "total_current_assets": 303573000, "total_assets": 4657122000, "short_term_debt": 6984000, "long_term_debt": 2500132000, "total_debt": 2507116000, "total_liabilities": 3514100000, "total_equity": 1143022000, "shares_outstanding": 187378000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 451237000, "capital_expenditure": 486781000, "free_cash_flow": 938018000, "dividends_paid": 17832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243733, "ticker_id": 857, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "274886000", "ebitda": "552059000", "netIncome": "96889000", "grossProfit": "304396000", "depreciation": "None", "totalRevenue": "768689000", "costOfRevenue": "464293000", "interestIncome": "109806000", "incomeBeforeTax": "124692000", "interestExpense": "161541000", "operatingIncome": "274886000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "27803000", "reportedCurrency": "USD", "netInterestIncome": "-161541000", "nonInterestIncome": "None", "operatingExpenses": "29485000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11347000", "costofGoodsAndServicesSold": "464293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277173000", "sellingGeneralAndAdministrative": "29244000", "netIncomeFromContinuingOperations": "96889000" }, "balance": { "goodwill": "335897000", "inventory": "4503000", "commonStock": "95003000", "currentDebt": "None", "investments": "None", "totalAssets": "4657122000", "longTermDebt": "2500132000", "shortTermDebt": "6984000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "138596000", "totalLiabilities": "3514100000", "otherCurrentAssets": "195849000", "totalCurrentAssets": "303573000", "currentLongTermDebt": "None", "longTermInvestments": "18997000", "shortTermInvestments": "None", "currentNetReceivables": "189111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4353549000", "currentAccountsPayable": "252994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4008803000", "shortLongTermDebtTotal": "2507116000", "totalShareholderEquity": "1143022000", "capitalLeaseObligations": "3509000", "otherCurrentLiabilities": "222000", "totalCurrentLiabilities": "392376000", "otherNonCurrentLiabilities": "26017000", "totalNonCurrentLiabilities": "3121724000", "cashAndShortTermInvestments": "18532000", "commonStockSharesOutstanding": "187378000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18532000", "accumulatedDepreciationAmortizationPPE": "-486473000" }, "cashflow": { "netIncome": "96889000", "profitLoss": "None", "dividendPayout": "17832000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-15485000", "operatingCashflow": "451237000", "capitalExpenditures": "486781000", "changeInReceivables": "3220000", "changeInExchangeRate": "None", "cashflowFromFinancing": "714941000", "cashflowFromInvestment": "-1170839000", "stockBasedCompensation": "4020000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4661000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1102000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "247998000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 768689000, "cost_of_revenue": 464293000, "gross_profit": 304396000, "research_and_development": null, "selling_general_admin": 29244000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 274886000, "depreciation_amortisation": 277173000, "ebitda": 552059000, "interest_expense": 161541000, "interest_income": null, "other_non_operating": null, "pretax_income": 124692000, "tax_provision": 27803000, "effective_tax_rate": null, "net_income": 96889000, "net_income_continuing_ops": 96889000, "net_income_to_common": 96889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18532000, "short_term_investments": null, "net_receivables": 189111000, "inventory": 4503000, "other_current_assets": null, "total_current_assets": 303573000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4353549000, "total_assets": 4657122000, "short_term_debt": 6984000, "accounts_payable": 252994000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 392376000, "long_term_debt": 2500132000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3121724000, "total_liabilities": 3514100000, "total_debt": 2507116000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 138596000, "total_equity": 1143022000, "shares_outstanding": 187378000, "operating_cash_flow": 451237000, "stock_based_compensation": 4020000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 486781000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1170839000, "dividends_paid": 17832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 714941000, "free_cash_flow": 938018000, "net_change_in_cash": -4661000 }, "raw_data": { "income": { "ebit": "274886000", "ebitda": "552059000", "netIncome": "96889000", "grossProfit": "304396000", "depreciation": "None", "totalRevenue": "768689000", "costOfRevenue": "464293000", "interestIncome": "109806000", "incomeBeforeTax": "124692000", "interestExpense": "161541000", "operatingIncome": "274886000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "27803000", "reportedCurrency": "USD", "netInterestIncome": "-161541000", "nonInterestIncome": "None", "operatingExpenses": "29485000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11347000", "costofGoodsAndServicesSold": "464293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277173000", "sellingGeneralAndAdministrative": "29244000", "netIncomeFromContinuingOperations": "96889000" }, "balance": { "goodwill": "335897000", "inventory": "4503000", "commonStock": "95003000", "currentDebt": "None", "investments": "None", "totalAssets": "4657122000", "longTermDebt": "2500132000", "shortTermDebt": "6984000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "138596000", "totalLiabilities": "3514100000", "otherCurrentAssets": "195849000", "totalCurrentAssets": "303573000", "currentLongTermDebt": "None", "longTermInvestments": "18997000", "shortTermInvestments": "None", "currentNetReceivables": "189111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4353549000", "currentAccountsPayable": "252994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4008803000", "shortLongTermDebtTotal": "2507116000", "totalShareholderEquity": "1143022000", "capitalLeaseObligations": "3509000", "otherCurrentLiabilities": "222000", "totalCurrentLiabilities": "392376000", "otherNonCurrentLiabilities": "26017000", "totalNonCurrentLiabilities": "3121724000", "cashAndShortTermInvestments": "18532000", "commonStockSharesOutstanding": "187378000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18532000", "accumulatedDepreciationAmortizationPPE": "-486473000" }, "cashflow": { "netIncome": "96889000", "profitLoss": "None", "dividendPayout": "17832000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-15485000", "operatingCashflow": "451237000", "capitalExpenditures": "486781000", "changeInReceivables": "3220000", "changeInExchangeRate": "None", "cashflowFromFinancing": "714941000", "cashflowFromInvestment": "-1170839000", "stockBasedCompensation": "4020000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4661000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1102000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "247998000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 255331000, "cost_of_revenue": 82909000, "gross_profit": 172422000, "ebit": 136183000, "ebitda": 258159000, "pretax_income": -129349000, "tax_provision": 17944000, "net_income": -111405000, "net_income_to_common": -111405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23193000, "total_current_assets": 159427000, "total_assets": 2187840000, "short_term_debt": 2130000, "long_term_debt": 1244363000, "total_debt": 1246493000, "total_liabilities": 1618269000, "total_equity": 569571000, "shares_outstanding": 105457000, "goodwill_and_intangibles": 350214000 }, "cash_flow": { "operating_cash_flow": 188037000, "capital_expenditure": 319892000, "free_cash_flow": 507929000, "dividends_paid": 17832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243738, "ticker_id": 857, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136183000", "ebitda": "258159000", "netIncome": "-111405000", "grossProfit": "172422000", "depreciation": "None", "totalRevenue": "255331000", "costOfRevenue": "82909000", "interestIncome": "133460000", "incomeBeforeTax": "-129349000", "interestExpense": "146449000", "operatingIncome": "-183000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "17944000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "172605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121976000", "sellingGeneralAndAdministrative": "26137000", "netIncomeFromContinuingOperations": "-28632000" }, "balance": { "goodwill": "350214000", "inventory": "15401000", "commonStock": "52936000", "currentDebt": "None", "investments": "None", "totalAssets": "2187840000", "longTermDebt": "1244363000", "shortTermDebt": "2130000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "64122000", "totalLiabilities": "1618269000", "otherCurrentAssets": "26865000", "totalCurrentAssets": "159427000", "currentLongTermDebt": "None", "longTermInvestments": "10218000", "shortTermInvestments": "15401000", "currentNetReceivables": "108457000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2028413000", "currentAccountsPayable": "138767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1667979000", "shortLongTermDebtTotal": "1246493000", "totalShareholderEquity": "569571000", "capitalLeaseObligations": "2130000", "otherCurrentLiabilities": "65956000", "totalCurrentLiabilities": "206853000", "otherNonCurrentLiabilities": "5136000", "totalNonCurrentLiabilities": "1411416000", "cashAndShortTermInvestments": "23193000", "commonStockSharesOutstanding": "105457000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23193000", "accumulatedDepreciationAmortizationPPE": "-210556000" }, "cashflow": { "netIncome": "-28632000", "profitLoss": "None", "dividendPayout": "17832000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-147312000", "operatingCashflow": "188037000", "capitalExpenditures": "319892000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14260000", "cashflowFromInvestment": "-211839000", "stockBasedCompensation": "4907000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121976000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 255331000, "cost_of_revenue": 82909000, "gross_profit": 172422000, "research_and_development": 0, "selling_general_admin": 26137000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136183000, "depreciation_amortisation": 121976000, "ebitda": 258159000, "interest_expense": 146449000, "interest_income": null, "other_non_operating": null, "pretax_income": -129349000, "tax_provision": 17944000, "effective_tax_rate": null, "net_income": -111405000, "net_income_continuing_ops": -28632000, "net_income_to_common": -111405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23193000, "short_term_investments": 15401000, "net_receivables": 108457000, "inventory": 15401000, "other_current_assets": null, "total_current_assets": 159427000, "net_ppe": null, "goodwill": 350214000, "intangible_assets": null, "goodwill_and_intangibles": 350214000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2028413000, "total_assets": 2187840000, "short_term_debt": 2130000, "accounts_payable": 138767000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 206853000, "long_term_debt": 1244363000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1411416000, "total_liabilities": 1618269000, "total_debt": 1246493000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 64122000, "total_equity": 569571000, "shares_outstanding": 105457000, "operating_cash_flow": 188037000, "stock_based_compensation": 4907000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 319892000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -211839000, "dividends_paid": 17832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14260000, "free_cash_flow": 507929000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136183000", "ebitda": "258159000", "netIncome": "-111405000", "grossProfit": "172422000", "depreciation": "None", "totalRevenue": "255331000", "costOfRevenue": "82909000", "interestIncome": "133460000", "incomeBeforeTax": "-129349000", "interestExpense": "146449000", "operatingIncome": "-183000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "17944000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "172605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121976000", "sellingGeneralAndAdministrative": "26137000", "netIncomeFromContinuingOperations": "-28632000" }, "balance": { "goodwill": "350214000", "inventory": "15401000", "commonStock": "52936000", "currentDebt": "None", "investments": "None", "totalAssets": "2187840000", "longTermDebt": "1244363000", "shortTermDebt": "2130000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "64122000", "totalLiabilities": "1618269000", "otherCurrentAssets": "26865000", "totalCurrentAssets": "159427000", "currentLongTermDebt": "None", "longTermInvestments": "10218000", "shortTermInvestments": "15401000", "currentNetReceivables": "108457000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2028413000", "currentAccountsPayable": "138767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1667979000", "shortLongTermDebtTotal": "1246493000", "totalShareholderEquity": "569571000", "capitalLeaseObligations": "2130000", "otherCurrentLiabilities": "65956000", "totalCurrentLiabilities": "206853000", "otherNonCurrentLiabilities": "5136000", "totalNonCurrentLiabilities": "1411416000", "cashAndShortTermInvestments": "23193000", "commonStockSharesOutstanding": "105457000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23193000", "accumulatedDepreciationAmortizationPPE": "-210556000" }, "cashflow": { "netIncome": "-28632000", "profitLoss": "None", "dividendPayout": "17832000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-147312000", "operatingCashflow": "188037000", "capitalExpenditures": "319892000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14260000", "cashflowFromInvestment": "-211839000", "stockBasedCompensation": "4907000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121976000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 587354000, "cost_of_revenue": 38706000, "gross_profit": 548648000, "ebit": 174891000, "ebitda": 316423000, "pretax_income": 124489000, "tax_provision": -11990000, "net_income": 136479000, "net_income_to_common": 136479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14785000, "total_current_assets": 290064000, "total_assets": 7239696000, "short_term_debt": 43263000, "long_term_debt": 2947607000, "total_debt": 2990870000, "total_liabilities": 4169279999, "total_equity": 2757491000, "shares_outstanding": 291317000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 271965000, "capital_expenditure": 415812000, "free_cash_flow": 687777000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243701, "ticker_id": 857, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174891000", "ebitda": "316423000", "netIncome": "136479000", "grossProfit": "548648000", "depreciation": "None", "totalRevenue": "587354000", "costOfRevenue": "38706000", "interestIncome": "None", "incomeBeforeTax": "124489000", "interestExpense": "53061000", "operatingIncome": "174891000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-11990000", "reportedCurrency": "USD", "netInterestIncome": "-53061000", "nonInterestIncome": "None", "operatingExpenses": "373757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141532000", "sellingGeneralAndAdministrative": "18222000", "netIncomeFromContinuingOperations": "112499000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146848000", "currentDebt": "None", "investments": "None", "totalAssets": "7239696000", "longTermDebt": "2947607000", "shortTermDebt": "43263000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1231680000", "totalLiabilities": "4169279999", "otherCurrentAssets": "106228000", "totalCurrentAssets": "290064000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6949632000", "currentAccountsPayable": "552967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3030408000", "totalShareholderEquity": "2757491000", "capitalLeaseObligations": "86708000", "otherCurrentLiabilities": "115692000", "totalCurrentLiabilities": "711922000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3457357999", "cashAndShortTermInvestments": "14785000", "commonStockSharesOutstanding": "291317000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106589000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "271965000", "capitalExpenditures": "415812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122018000", "cashflowFromInvestment": "-403128000", "stockBasedCompensation": "7444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141532000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 587354000, "cost_of_revenue": 38706000, "gross_profit": 548648000, "research_and_development": null, "selling_general_admin": 18222000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174891000, "depreciation_amortisation": 141532000, "ebitda": 316423000, "interest_expense": 53061000, "interest_income": null, "other_non_operating": null, "pretax_income": 124489000, "tax_provision": -11990000, "effective_tax_rate": null, "net_income": 136479000, "net_income_continuing_ops": 112499000, "net_income_to_common": 136479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14785000, "short_term_investments": null, "net_receivables": 169051000, "inventory": null, "other_current_assets": null, "total_current_assets": 290064000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6949632000, "total_assets": 7239696000, "short_term_debt": 43263000, "accounts_payable": 552967000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 711922000, "long_term_debt": 2947607000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3457357999, "total_liabilities": 4169279999, "total_debt": 2990870000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1231680000, "total_equity": 2757491000, "shares_outstanding": 291317000, "operating_cash_flow": 271965000, "stock_based_compensation": 7444000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 415812000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -403128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 122018000, "free_cash_flow": 687777000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174891000", "ebitda": "316423000", "netIncome": "136479000", "grossProfit": "548648000", "depreciation": "None", "totalRevenue": "587354000", "costOfRevenue": "38706000", "interestIncome": "None", "incomeBeforeTax": "124489000", "interestExpense": "53061000", "operatingIncome": "174891000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-11990000", "reportedCurrency": "USD", "netInterestIncome": "-53061000", "nonInterestIncome": "None", "operatingExpenses": "373757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141532000", "sellingGeneralAndAdministrative": "18222000", "netIncomeFromContinuingOperations": "112499000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146848000", "currentDebt": "None", "investments": "None", "totalAssets": "7239696000", "longTermDebt": "2947607000", "shortTermDebt": "43263000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1231680000", "totalLiabilities": "4169279999", "otherCurrentAssets": "106228000", "totalCurrentAssets": "290064000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6949632000", "currentAccountsPayable": "552967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3030408000", "totalShareholderEquity": "2757491000", "capitalLeaseObligations": "86708000", "otherCurrentLiabilities": "115692000", "totalCurrentLiabilities": "711922000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3457357999", "cashAndShortTermInvestments": "14785000", "commonStockSharesOutstanding": "291317000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106589000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "271965000", "capitalExpenditures": "415812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122018000", "cashflowFromInvestment": "-403128000", "stockBasedCompensation": "7444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141532000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 497956000, "cost_of_revenue": 366917000, "gross_profit": 131038999, "ebit": 414528000, "ebitda": 572026000, "pretax_income": 358468000, "tax_provision": 71699000, "net_income": 280919000, "net_income_to_common": 280919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23930000, "total_current_assets": 360938000, "total_assets": 7007062000, "short_term_debt": 46937000, "long_term_debt": 2809066000, "total_debt": 2856003000, "total_liabilities": 4044159000, "total_equity": 2646810000, "shares_outstanding": 294569000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 224204000, "capital_expenditure": 365452000, "free_cash_flow": 589656000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243702, "ticker_id": 857, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "414528000", "ebitda": "572026000", "netIncome": "280919000", "grossProfit": "131038999", "depreciation": "None", "totalRevenue": "497956000", "costOfRevenue": "366917000", "interestIncome": "21853000", "incomeBeforeTax": "358468000", "interestExpense": "56060000", "operatingIncome": "117238000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "71699000", "reportedCurrency": "USD", "netInterestIncome": "-56060000", "nonInterestIncome": "None", "operatingExpenses": "13801000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157498000", "sellingGeneralAndAdministrative": "13801000", "netIncomeFromContinuingOperations": "286769000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146527000", "currentDebt": "None", "investments": "None", "totalAssets": "7007062000", "longTermDebt": "2809066000", "shortTermDebt": "46937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1124230000", "totalLiabilities": "4044159000", "otherCurrentAssets": "94463000", "totalCurrentAssets": "360938000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "242545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6646124000", "currentAccountsPayable": "501695000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6310227000", "shortLongTermDebtTotal": "2951387000", "totalShareholderEquity": "2646810000", "capitalLeaseObligations": "98373000", "otherCurrentLiabilities": "180884000", "totalCurrentLiabilities": "729516000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3314643000", "cashAndShortTermInvestments": "23930000", "commonStockSharesOutstanding": "294569000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286769000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "224204000", "capitalExpenditures": "365452000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326303000", "cashflowFromInvestment": "106814000", "stockBasedCompensation": "5627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157498000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 497956000, "cost_of_revenue": 366917000, "gross_profit": 131038999, "research_and_development": null, "selling_general_admin": 13801000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 414528000, "depreciation_amortisation": 157498000, "ebitda": 572026000, "interest_expense": 56060000, "interest_income": null, "other_non_operating": null, "pretax_income": 358468000, "tax_provision": 71699000, "effective_tax_rate": null, "net_income": 280919000, "net_income_continuing_ops": 286769000, "net_income_to_common": 280919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23930000, "short_term_investments": null, "net_receivables": 242545000, "inventory": null, "other_current_assets": null, "total_current_assets": 360938000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6646124000, "total_assets": 7007062000, "short_term_debt": 46937000, "accounts_payable": 501695000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 729516000, "long_term_debt": 2809066000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3314643000, "total_liabilities": 4044159000, "total_debt": 2856003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1124230000, "total_equity": 2646810000, "shares_outstanding": 294569000, "operating_cash_flow": 224204000, "stock_based_compensation": 5627000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 365452000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 106814000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -326303000, "free_cash_flow": 589656000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "414528000", "ebitda": "572026000", "netIncome": "280919000", "grossProfit": "131038999", "depreciation": "None", "totalRevenue": "497956000", "costOfRevenue": "366917000", "interestIncome": "21853000", "incomeBeforeTax": "358468000", "interestExpense": "56060000", "operatingIncome": "117238000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "71699000", "reportedCurrency": "USD", "netInterestIncome": "-56060000", "nonInterestIncome": "None", "operatingExpenses": "13801000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157498000", "sellingGeneralAndAdministrative": "13801000", "netIncomeFromContinuingOperations": "286769000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146527000", "currentDebt": "None", "investments": "None", "totalAssets": "7007062000", "longTermDebt": "2809066000", "shortTermDebt": "46937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1124230000", "totalLiabilities": "4044159000", "otherCurrentAssets": "94463000", "totalCurrentAssets": "360938000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "242545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6646124000", "currentAccountsPayable": "501695000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6310227000", "shortLongTermDebtTotal": "2951387000", "totalShareholderEquity": "2646810000", "capitalLeaseObligations": "98373000", "otherCurrentLiabilities": "180884000", "totalCurrentLiabilities": "729516000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3314643000", "cashAndShortTermInvestments": "23930000", "commonStockSharesOutstanding": "294569000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286769000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "224204000", "capitalExpenditures": "365452000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326303000", "cashflowFromInvestment": "106814000", "stockBasedCompensation": "5627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157498000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 449852000, "cost_of_revenue": 221018000, "gross_profit": 228834000, "ebit": 193444000, "ebitda": 350839000, "pretax_income": 136722000, "tax_provision": 18623000, "net_income": 111128000, "net_income_to_common": 111128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19215000, "total_current_assets": 268853000, "total_assets": 6840993000, "short_term_debt": 48332000, "long_term_debt": 3126015000, "total_debt": 3174347000, "total_liabilities": 4223183000, "total_equity": 2360264000, "shares_outstanding": 293952000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 153093000, "capital_expenditure": 341501000, "free_cash_flow": 494594000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243704, "ticker_id": 857, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193444000", "ebitda": "350839000", "netIncome": "111128000", "grossProfit": "228834000", "depreciation": "None", "totalRevenue": "449852000", "costOfRevenue": "221018000", "interestIncome": "86100000", "incomeBeforeTax": "136722000", "interestExpense": "56722000", "operatingIncome": "50213000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18623000", "reportedCurrency": "USD", "netInterestIncome": "-56722000", "nonInterestIncome": "None", "operatingExpenses": "178621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157395000", "sellingGeneralAndAdministrative": "11077000", "netIncomeFromContinuingOperations": "118099000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146527000", "currentDebt": "None", "investments": "None", "totalAssets": "6840993000", "longTermDebt": "3126015000", "shortTermDebt": "48332000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "843311000", "totalLiabilities": "4223183000", "otherCurrentAssets": "64763000", "totalCurrentAssets": "268853000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6572140000", "currentAccountsPayable": "455282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6236077000", "shortLongTermDebtTotal": "3203142000", "totalShareholderEquity": "2360264000", "capitalLeaseObligations": "80184000", "otherCurrentLiabilities": "146196000", "totalCurrentLiabilities": "649810000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3573373000", "cashAndShortTermInvestments": "19215000", "commonStockSharesOutstanding": "293952000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110335000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153093000", "capitalExpenditures": "341501000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100220000", "cashflowFromInvestment": "-259957000", "stockBasedCompensation": "5624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 449852000, "cost_of_revenue": 221018000, "gross_profit": 228834000, "research_and_development": null, "selling_general_admin": 11077000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193444000, "depreciation_amortisation": 157395000, "ebitda": 350839000, "interest_expense": 56722000, "interest_income": null, "other_non_operating": null, "pretax_income": 136722000, "tax_provision": 18623000, "effective_tax_rate": null, "net_income": 111128000, "net_income_continuing_ops": 118099000, "net_income_to_common": 111128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19215000, "short_term_investments": null, "net_receivables": 184875000, "inventory": null, "other_current_assets": null, "total_current_assets": 268853000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6572140000, "total_assets": 6840993000, "short_term_debt": 48332000, "accounts_payable": 455282000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 649810000, "long_term_debt": 3126015000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3573373000, "total_liabilities": 4223183000, "total_debt": 3174347000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 843311000, "total_equity": 2360264000, "shares_outstanding": 293952000, "operating_cash_flow": 153093000, "stock_based_compensation": 5624000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 341501000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -259957000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100220000, "free_cash_flow": 494594000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193444000", "ebitda": "350839000", "netIncome": "111128000", "grossProfit": "228834000", "depreciation": "None", "totalRevenue": "449852000", "costOfRevenue": "221018000", "interestIncome": "86100000", "incomeBeforeTax": "136722000", "interestExpense": "56722000", "operatingIncome": "50213000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18623000", "reportedCurrency": "USD", "netInterestIncome": "-56722000", "nonInterestIncome": "None", "operatingExpenses": "178621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157395000", "sellingGeneralAndAdministrative": "11077000", "netIncomeFromContinuingOperations": "118099000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146527000", "currentDebt": "None", "investments": "None", "totalAssets": "6840993000", "longTermDebt": "3126015000", "shortTermDebt": "48332000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "843311000", "totalLiabilities": "4223183000", "otherCurrentAssets": "64763000", "totalCurrentAssets": "268853000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6572140000", "currentAccountsPayable": "455282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6236077000", "shortLongTermDebtTotal": "3203142000", "totalShareholderEquity": "2360264000", "capitalLeaseObligations": "80184000", "otherCurrentLiabilities": "146196000", "totalCurrentLiabilities": "649810000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3573373000", "cashAndShortTermInvestments": "19215000", "commonStockSharesOutstanding": "293952000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110335000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153093000", "capitalExpenditures": "341501000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100220000", "cashflowFromInvestment": "-259957000", "stockBasedCompensation": "5624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 470262000, "cost_of_revenue": 368516000, "gross_profit": 101746000, "ebit": 327393000, "ebitda": 485772000, "pretax_income": 272215000, "tax_provision": 141487000, "net_income": 124842000, "net_income_to_common": 124842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25859000, "total_current_assets": 268979000, "total_assets": 6694863000, "short_term_debt": 52071000, "long_term_debt": 3018009000, "total_debt": 3070080000, "total_liabilities": 4259996000, "total_equity": 2243575000, "shares_outstanding": 294247000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 347564000, "capital_expenditure": 344066000, "free_cash_flow": 691630000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243705, "ticker_id": 857, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "327393000", "ebitda": "485772000", "netIncome": "124842000", "grossProfit": "101746000", "depreciation": "None", "totalRevenue": "470262000", "costOfRevenue": "368516000", "interestIncome": "180669000", "incomeBeforeTax": "272215000", "interestExpense": "55178000", "operatingIncome": "89446000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "141487000", "reportedCurrency": "USD", "netInterestIncome": "-55178000", "nonInterestIncome": "None", "operatingExpenses": "12300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158379000", "sellingGeneralAndAdministrative": "12300000", "netIncomeFromContinuingOperations": "130728000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146535000", "currentDebt": "None", "investments": "None", "totalAssets": "6694863000", "longTermDebt": "3018009000", "shortTermDebt": "52071000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "732183000", "totalLiabilities": "4259996000", "otherCurrentAssets": "59050000", "totalCurrentAssets": "268979000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6425884000", "currentAccountsPayable": "460062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6089848000", "shortLongTermDebtTotal": "3109469000", "totalShareholderEquity": "2243575000", "capitalLeaseObligations": "91460000", "otherCurrentLiabilities": "219636000", "totalCurrentLiabilities": "748147000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3511849000", "cashAndShortTermInvestments": "25859000", "commonStockSharesOutstanding": "294247000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130728000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "347564000", "capitalExpenditures": "344066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13574000", "cashflowFromInvestment": "-341006000", "stockBasedCompensation": "5529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8257000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 470262000, "cost_of_revenue": 368516000, "gross_profit": 101746000, "research_and_development": null, "selling_general_admin": 12300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 327393000, "depreciation_amortisation": 158379000, "ebitda": 485772000, "interest_expense": 55178000, "interest_income": null, "other_non_operating": null, "pretax_income": 272215000, "tax_provision": 141487000, "effective_tax_rate": null, "net_income": 124842000, "net_income_continuing_ops": 130728000, "net_income_to_common": 124842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25859000, "short_term_investments": null, "net_receivables": 184070000, "inventory": null, "other_current_assets": null, "total_current_assets": 268979000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6425884000, "total_assets": 6694863000, "short_term_debt": 52071000, "accounts_payable": 460062000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 748147000, "long_term_debt": 3018009000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3511849000, "total_liabilities": 4259996000, "total_debt": 3070080000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 732183000, "total_equity": 2243575000, "shares_outstanding": 294247000, "operating_cash_flow": 347564000, "stock_based_compensation": 5529000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 344066000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -341006000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13574000, "free_cash_flow": 691630000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "327393000", "ebitda": "485772000", "netIncome": "124842000", "grossProfit": "101746000", "depreciation": "None", "totalRevenue": "470262000", "costOfRevenue": "368516000", "interestIncome": "180669000", "incomeBeforeTax": "272215000", "interestExpense": "55178000", "operatingIncome": "89446000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "141487000", "reportedCurrency": "USD", "netInterestIncome": "-55178000", "nonInterestIncome": "None", "operatingExpenses": "12300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158379000", "sellingGeneralAndAdministrative": "12300000", "netIncomeFromContinuingOperations": "130728000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146535000", "currentDebt": "None", "investments": "None", "totalAssets": "6694863000", "longTermDebt": "3018009000", "shortTermDebt": "52071000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "732183000", "totalLiabilities": "4259996000", "otherCurrentAssets": "59050000", "totalCurrentAssets": "268979000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6425884000", "currentAccountsPayable": "460062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6089848000", "shortLongTermDebtTotal": "3109469000", "totalShareholderEquity": "2243575000", "capitalLeaseObligations": "91460000", "otherCurrentLiabilities": "219636000", "totalCurrentLiabilities": "748147000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3511849000", "cashAndShortTermInvestments": "25859000", "commonStockSharesOutstanding": "294247000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130728000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "347564000", "capitalExpenditures": "344066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13574000", "cashflowFromInvestment": "-341006000", "stockBasedCompensation": "5529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8257000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 512854000, "cost_of_revenue": 46179000, "gross_profit": 466675000, "ebit": -313506000, "ebitda": -145615000, "pretax_income": -258669000, "tax_provision": -143276000, "net_income": -121278000, "net_income_to_common": -121278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32875000, "total_current_assets": 338976000, "total_assets": 6601547000, "short_term_debt": 51506000, "long_term_debt": 3050034000, "total_debt": 3101540000, "total_liabilities": 4324363000, "total_equity": 2121497000, "shares_outstanding": 290303000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 174746000, "capital_expenditure": 298261000, "free_cash_flow": 473007000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243706, "ticker_id": 857, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-313506000", "ebitda": "-145615000", "netIncome": "-121278000", "grossProfit": "466675000", "depreciation": "None", "totalRevenue": "512854000", "costOfRevenue": "46179000", "interestIncome": "385176000", "incomeBeforeTax": "-258669000", "interestExpense": "54837000", "operatingIncome": "126168000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-143276000", "reportedCurrency": "USD", "netInterestIncome": "-54837000", "nonInterestIncome": "None", "operatingExpenses": "340507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167891000", "sellingGeneralAndAdministrative": "11080000", "netIncomeFromContinuingOperations": "-115393000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146460000", "currentDebt": "None", "investments": "None", "totalAssets": "6601547000", "longTermDebt": "3050034000", "shortTermDebt": "51506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "607341000", "totalLiabilities": "4324363000", "otherCurrentAssets": "61594000", "totalCurrentAssets": "338976000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "244507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6262571000", "currentAccountsPayable": "433797000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5926674000", "shortLongTermDebtTotal": "3152025000", "totalShareholderEquity": "2121497000", "capitalLeaseObligations": "101991000", "otherCurrentLiabilities": "363742000", "totalCurrentLiabilities": "858080000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3466283000", "cashAndShortTermInvestments": "32875000", "commonStockSharesOutstanding": "290303000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-115393000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "174746000", "capitalExpenditures": "298261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "149591000", "cashflowFromInvestment": "-298261000", "stockBasedCompensation": "4442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 512854000, "cost_of_revenue": 46179000, "gross_profit": 466675000, "research_and_development": null, "selling_general_admin": 11080000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -313506000, "depreciation_amortisation": 167891000, "ebitda": -145615000, "interest_expense": 54837000, "interest_income": null, "other_non_operating": null, "pretax_income": -258669000, "tax_provision": -143276000, "effective_tax_rate": null, "net_income": -121278000, "net_income_continuing_ops": -115393000, "net_income_to_common": -121278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32875000, "short_term_investments": null, "net_receivables": 244507000, "inventory": null, "other_current_assets": null, "total_current_assets": 338976000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6262571000, "total_assets": 6601547000, "short_term_debt": 51506000, "accounts_payable": 433797000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 858080000, "long_term_debt": 3050034000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3466283000, "total_liabilities": 4324363000, "total_debt": 3101540000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 607341000, "total_equity": 2121497000, "shares_outstanding": 290303000, "operating_cash_flow": 174746000, "stock_based_compensation": 4442000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 298261000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -298261000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 149591000, "free_cash_flow": 473007000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-313506000", "ebitda": "-145615000", "netIncome": "-121278000", "grossProfit": "466675000", "depreciation": "None", "totalRevenue": "512854000", "costOfRevenue": "46179000", "interestIncome": "385176000", "incomeBeforeTax": "-258669000", "interestExpense": "54837000", "operatingIncome": "126168000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-143276000", "reportedCurrency": "USD", "netInterestIncome": "-54837000", "nonInterestIncome": "None", "operatingExpenses": "340507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167891000", "sellingGeneralAndAdministrative": "11080000", "netIncomeFromContinuingOperations": "-115393000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146460000", "currentDebt": "None", "investments": "None", "totalAssets": "6601547000", "longTermDebt": "3050034000", "shortTermDebt": "51506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "607341000", "totalLiabilities": "4324363000", "otherCurrentAssets": "61594000", "totalCurrentAssets": "338976000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "244507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6262571000", "currentAccountsPayable": "433797000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5926674000", "shortLongTermDebtTotal": "3152025000", "totalShareholderEquity": "2121497000", "capitalLeaseObligations": "101991000", "otherCurrentLiabilities": "363742000", "totalCurrentLiabilities": "858080000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3466283000", "cashAndShortTermInvestments": "32875000", "commonStockSharesOutstanding": "290303000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-115393000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "174746000", "capitalExpenditures": "298261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "149591000", "cashflowFromInvestment": "-298261000", "stockBasedCompensation": "4442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 366506000, "cost_of_revenue": 358247000, "gross_profit": 8259000, "ebit": -80678000, "ebitda": 121438000, "pretax_income": -135294000, "tax_provision": -79981000, "net_income": -47232000, "net_income_to_common": -47232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6799000, "total_current_assets": 284034000, "total_assets": 6382097000, "short_term_debt": 38557000, "long_term_debt": 2952090000, "total_debt": 2990647000, "total_liabilities": 4048553000, "total_equity": 2241023000, "shares_outstanding": 290170000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 267053000, "capital_expenditure": 279952000, "free_cash_flow": 547005000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243707, "ticker_id": 857, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-80678000", "ebitda": "121438000", "netIncome": "-47232000", "grossProfit": "8259000", "depreciation": "None", "totalRevenue": "366506000", "costOfRevenue": "358247000", "interestIncome": "133638000", "incomeBeforeTax": "-135294000", "interestExpense": "54616000", "operatingIncome": "-1940000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-79981000", "reportedCurrency": "USD", "netInterestIncome": "-54616000", "nonInterestIncome": "None", "operatingExpenses": "10199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202116000", "sellingGeneralAndAdministrative": "10164000", "netIncomeFromContinuingOperations": "-55313000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146130000", "currentDebt": "None", "investments": "None", "totalAssets": "6382097000", "longTermDebt": "2952090000", "shortTermDebt": "38557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "728619000", "totalLiabilities": "4048553000", "otherCurrentAssets": "65362000", "totalCurrentAssets": "284034000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6098063000", "currentAccountsPayable": "421814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5762166000", "shortLongTermDebtTotal": "3028387000", "totalShareholderEquity": "2241023000", "capitalLeaseObligations": "76297000", "otherCurrentLiabilities": "151133000", "totalCurrentLiabilities": "612854000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3435699000", "cashAndShortTermInvestments": "6799000", "commonStockSharesOutstanding": "290170000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55313000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "267053000", "capitalExpenditures": "279952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22927000", "cashflowFromInvestment": "-296953000", "stockBasedCompensation": "3881000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 366506000, "cost_of_revenue": 358247000, "gross_profit": 8259000, "research_and_development": null, "selling_general_admin": 10164000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -80678000, "depreciation_amortisation": 202116000, "ebitda": 121438000, "interest_expense": 54616000, "interest_income": null, "other_non_operating": null, "pretax_income": -135294000, "tax_provision": -79981000, "effective_tax_rate": null, "net_income": -47232000, "net_income_continuing_ops": -55313000, "net_income_to_common": -47232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6799000, "short_term_investments": null, "net_receivables": 211873000, "inventory": null, "other_current_assets": null, "total_current_assets": 284034000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6098063000, "total_assets": 6382097000, "short_term_debt": 38557000, "accounts_payable": 421814000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 612854000, "long_term_debt": 2952090000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3435699000, "total_liabilities": 4048553000, "total_debt": 2990647000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 728619000, "total_equity": 2241023000, "shares_outstanding": 290170000, "operating_cash_flow": 267053000, "stock_based_compensation": 3881000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 279952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -296953000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22927000, "free_cash_flow": 547005000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-80678000", "ebitda": "121438000", "netIncome": "-47232000", "grossProfit": "8259000", "depreciation": "None", "totalRevenue": "366506000", "costOfRevenue": "358247000", "interestIncome": "133638000", "incomeBeforeTax": "-135294000", "interestExpense": "54616000", "operatingIncome": "-1940000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-79981000", "reportedCurrency": "USD", "netInterestIncome": "-54616000", "nonInterestIncome": "None", "operatingExpenses": "10199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202116000", "sellingGeneralAndAdministrative": "10164000", "netIncomeFromContinuingOperations": "-55313000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146130000", "currentDebt": "None", "investments": "None", "totalAssets": "6382097000", "longTermDebt": "2952090000", "shortTermDebt": "38557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "728619000", "totalLiabilities": "4048553000", "otherCurrentAssets": "65362000", "totalCurrentAssets": "284034000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6098063000", "currentAccountsPayable": "421814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5762166000", "shortLongTermDebtTotal": "3028387000", "totalShareholderEquity": "2241023000", "capitalLeaseObligations": "76297000", "otherCurrentLiabilities": "151133000", "totalCurrentLiabilities": "612854000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3435699000", "cashAndShortTermInvestments": "6799000", "commonStockSharesOutstanding": "290170000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55313000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "267053000", "capitalExpenditures": "279952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22927000", "cashflowFromInvestment": "-296953000", "stockBasedCompensation": "3881000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 304472000, "cost_of_revenue": 356794000, "gross_profit": -52322000, "ebit": 14102000, "ebitda": 222452000, "pretax_income": -40414000, "tax_provision": -14696000, "net_income": -28891000, "net_income_to_common": -28891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13772000, "total_current_assets": 299712000, "total_assets": 6313009000, "short_term_debt": 39018000, "long_term_debt": 2949181000, "total_debt": 2988199000, "total_liabilities": 3951008000, "total_equity": 2295271000, "shares_outstanding": 290170000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 98170000, "capital_expenditure": 229318000, "free_cash_flow": 327488000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243709, "ticker_id": 857, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14102000", "ebitda": "222452000", "netIncome": "-28891000", "grossProfit": "-52322000", "depreciation": "None", "totalRevenue": "304472000", "costOfRevenue": "356794000", "interestIncome": "20647000", "incomeBeforeTax": "-40414000", "interestExpense": "54516000", "operatingIncome": "-61335000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-14696000", "reportedCurrency": "USD", "netInterestIncome": "-54516000", "nonInterestIncome": "None", "operatingExpenses": "9013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356794000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208350000", "sellingGeneralAndAdministrative": "9923000", "netIncomeFromContinuingOperations": "-25718000" }, "balance": { "goodwill": "335897000", "inventory": "-155857000", "commonStock": "146130000", "currentDebt": "None", "investments": "None", "totalAssets": "6313009000", "longTermDebt": "2949181000", "shortTermDebt": "39018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "786748000", "totalLiabilities": "3951008000", "otherCurrentAssets": "115782000", "totalCurrentAssets": "299712000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6013297000", "currentAccountsPayable": "358336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5672572000", "shortLongTermDebtTotal": "3034880000", "totalShareholderEquity": "2295271000", "capitalLeaseObligations": "85699000", "otherCurrentLiabilities": "81196000", "totalCurrentLiabilities": "499765000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3451243000", "cashAndShortTermInvestments": "13772000", "commonStockSharesOutstanding": "290170000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25718000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98170000", "capitalExpenditures": "229318000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "107931000", "cashflowFromInvestment": "-211599000", "stockBasedCompensation": "3883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3373000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 304472000, "cost_of_revenue": 356794000, "gross_profit": -52322000, "research_and_development": null, "selling_general_admin": 9923000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14102000, "depreciation_amortisation": 208350000, "ebitda": 222452000, "interest_expense": 54516000, "interest_income": null, "other_non_operating": null, "pretax_income": -40414000, "tax_provision": -14696000, "effective_tax_rate": null, "net_income": -28891000, "net_income_continuing_ops": -25718000, "net_income_to_common": -28891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13772000, "short_term_investments": null, "net_receivables": 170158000, "inventory": -155857000, "other_current_assets": null, "total_current_assets": 299712000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6013297000, "total_assets": 6313009000, "short_term_debt": 39018000, "accounts_payable": 358336000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 499765000, "long_term_debt": 2949181000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3451243000, "total_liabilities": 3951008000, "total_debt": 2988199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 786748000, "total_equity": 2295271000, "shares_outstanding": 290170000, "operating_cash_flow": 98170000, "stock_based_compensation": 3883000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 229318000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -211599000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 107931000, "free_cash_flow": 327488000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14102000", "ebitda": "222452000", "netIncome": "-28891000", "grossProfit": "-52322000", "depreciation": "None", "totalRevenue": "304472000", "costOfRevenue": "356794000", "interestIncome": "20647000", "incomeBeforeTax": "-40414000", "interestExpense": "54516000", "operatingIncome": "-61335000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-14696000", "reportedCurrency": "USD", "netInterestIncome": "-54516000", "nonInterestIncome": "None", "operatingExpenses": "9013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356794000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208350000", "sellingGeneralAndAdministrative": "9923000", "netIncomeFromContinuingOperations": "-25718000" }, "balance": { "goodwill": "335897000", "inventory": "-155857000", "commonStock": "146130000", "currentDebt": "None", "investments": "None", "totalAssets": "6313009000", "longTermDebt": "2949181000", "shortTermDebt": "39018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "786748000", "totalLiabilities": "3951008000", "otherCurrentAssets": "115782000", "totalCurrentAssets": "299712000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6013297000", "currentAccountsPayable": "358336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5672572000", "shortLongTermDebtTotal": "3034880000", "totalShareholderEquity": "2295271000", "capitalLeaseObligations": "85699000", "otherCurrentLiabilities": "81196000", "totalCurrentLiabilities": "499765000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3451243000", "cashAndShortTermInvestments": "13772000", "commonStockSharesOutstanding": "290170000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25718000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98170000", "capitalExpenditures": "229318000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "107931000", "cashflowFromInvestment": "-211599000", "stockBasedCompensation": "3883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3373000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 246830000, "cost_of_revenue": 329146000, "gross_profit": -82316000, "ebit": -117423000, "ebitda": 76819000, "pretax_income": -169355000, "tax_provision": -46106000, "net_income": -126310000, "net_income_to_common": -126310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19270000, "total_current_assets": 323407000, "total_assets": 6324525000, "short_term_debt": 38842000, "long_term_debt": 2856045000, "total_debt": 2894887000, "total_liabilities": 3958620000, "total_equity": 2320318000, "shares_outstanding": 289670000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 83575000, "capital_expenditure": 236738000, "free_cash_flow": 320313000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243710, "ticker_id": 857, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-117423000", "ebitda": "76819000", "netIncome": "-126310000", "grossProfit": "-82316000", "depreciation": "None", "totalRevenue": "246830000", "costOfRevenue": "329146000", "interestIncome": "None", "incomeBeforeTax": "-169355000", "interestExpense": "51932000", "operatingIncome": "-92493000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-46106000", "reportedCurrency": "USD", "netInterestIncome": "-51932000", "nonInterestIncome": "None", "operatingExpenses": "10177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194242000", "sellingGeneralAndAdministrative": "10177000", "netIncomeFromContinuingOperations": "-123249000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146130000", "currentDebt": "None", "investments": "None", "totalAssets": "6324525000", "longTermDebt": "2856045000", "shortTermDebt": "38842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "815639000", "totalLiabilities": "3958620000", "otherCurrentAssets": "139398000", "totalCurrentAssets": "323407000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6001118000", "currentAccountsPayable": "377909000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2950508000", "totalShareholderEquity": "2320318000", "capitalLeaseObligations": "94463000", "otherCurrentLiabilities": "119735000", "totalCurrentLiabilities": "552275000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3406345000", "cashAndShortTermInvestments": "19270000", "commonStockSharesOutstanding": "289670000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19270000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123249000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83575000", "capitalExpenditures": "236738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156761000", "cashflowFromInvestment": "-227486000", "stockBasedCompensation": "4082000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3373000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 246830000, "cost_of_revenue": 329146000, "gross_profit": -82316000, "research_and_development": null, "selling_general_admin": 10177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -117423000, "depreciation_amortisation": 194242000, "ebitda": 76819000, "interest_expense": 51932000, "interest_income": null, "other_non_operating": null, "pretax_income": -169355000, "tax_provision": -46106000, "effective_tax_rate": null, "net_income": -126310000, "net_income_continuing_ops": -123249000, "net_income_to_common": -126310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19270000, "short_term_investments": null, "net_receivables": 164739000, "inventory": null, "other_current_assets": null, "total_current_assets": 323407000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6001118000, "total_assets": 6324525000, "short_term_debt": 38842000, "accounts_payable": 377909000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 552275000, "long_term_debt": 2856045000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3406345000, "total_liabilities": 3958620000, "total_debt": 2894887000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 815639000, "total_equity": 2320318000, "shares_outstanding": 289670000, "operating_cash_flow": 83575000, "stock_based_compensation": 4082000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 236738000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -227486000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 156761000, "free_cash_flow": 320313000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-117423000", "ebitda": "76819000", "netIncome": "-126310000", "grossProfit": "-82316000", "depreciation": "None", "totalRevenue": "246830000", "costOfRevenue": "329146000", "interestIncome": "None", "incomeBeforeTax": "-169355000", "interestExpense": "51932000", "operatingIncome": "-92493000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-46106000", "reportedCurrency": "USD", "netInterestIncome": "-51932000", "nonInterestIncome": "None", "operatingExpenses": "10177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194242000", "sellingGeneralAndAdministrative": "10177000", "netIncomeFromContinuingOperations": "-123249000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146130000", "currentDebt": "None", "investments": "None", "totalAssets": "6324525000", "longTermDebt": "2856045000", "shortTermDebt": "38842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "815639000", "totalLiabilities": "3958620000", "otherCurrentAssets": "139398000", "totalCurrentAssets": "323407000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6001118000", "currentAccountsPayable": "377909000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2950508000", "totalShareholderEquity": "2320318000", "capitalLeaseObligations": "94463000", "otherCurrentLiabilities": "119735000", "totalCurrentLiabilities": "552275000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3406345000", "cashAndShortTermInvestments": "19270000", "commonStockSharesOutstanding": "289670000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19270000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123249000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83575000", "capitalExpenditures": "236738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156761000", "cashflowFromInvestment": "-227486000", "stockBasedCompensation": "4082000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3373000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 335772000, "cost_of_revenue": 339448000, "gross_profit": -3676000, "ebit": 26791000, "ebitda": 217480000, "pretax_income": -22766000, "tax_provision": -8292000, "net_income": -16321000, "net_income_to_common": -16321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6420000, "total_current_assets": 358064000, "total_assets": 6317242000, "short_term_debt": 36594000, "long_term_debt": 2702375000, "total_debt": 2738969000, "total_liabilities": 3838660000, "total_equity": 2445958000, "shares_outstanding": 277962000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 171539000, "capital_expenditure": 351470000, "free_cash_flow": 523009000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243711, "ticker_id": 857, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26791000", "ebitda": "217480000", "netIncome": "-16321000", "grossProfit": "-3676000", "depreciation": "None", "totalRevenue": "335772000", "costOfRevenue": "339448000", "interestIncome": "None", "incomeBeforeTax": "-22766000", "interestExpense": "49557000", "operatingIncome": "-12847000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-8292000", "reportedCurrency": "USD", "netInterestIncome": "-49557000", "nonInterestIncome": "None", "operatingExpenses": "9171000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190689000", "sellingGeneralAndAdministrative": "9171000", "netIncomeFromContinuingOperations": "-14474000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146101000", "currentDebt": "None", "investments": "None", "totalAssets": "6317242000", "longTermDebt": "2702375000", "shortTermDebt": "36594000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "941949000", "totalLiabilities": "3838660000", "otherCurrentAssets": "211008000", "totalCurrentAssets": "358064000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5959178000", "currentAccountsPayable": "440956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2802505000", "totalShareholderEquity": "2445958000", "capitalLeaseObligations": "100130000", "otherCurrentLiabilities": "68145000", "totalCurrentLiabilities": "556018000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3282642000", "cashAndShortTermInvestments": "6420000", "commonStockSharesOutstanding": "277962000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14474000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "171539000", "capitalExpenditures": "351470000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "166450000", "cashflowFromInvestment": "-348238000", "stockBasedCompensation": "3415000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190689000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 335772000, "cost_of_revenue": 339448000, "gross_profit": -3676000, "research_and_development": null, "selling_general_admin": 9171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26791000, "depreciation_amortisation": 190689000, "ebitda": 217480000, "interest_expense": 49557000, "interest_income": null, "other_non_operating": null, "pretax_income": -22766000, "tax_provision": -8292000, "effective_tax_rate": null, "net_income": -16321000, "net_income_continuing_ops": -14474000, "net_income_to_common": -16321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6420000, "short_term_investments": null, "net_receivables": 140636000, "inventory": null, "other_current_assets": null, "total_current_assets": 358064000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5959178000, "total_assets": 6317242000, "short_term_debt": 36594000, "accounts_payable": 440956000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 556018000, "long_term_debt": 2702375000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3282642000, "total_liabilities": 3838660000, "total_debt": 2738969000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 941949000, "total_equity": 2445958000, "shares_outstanding": 277962000, "operating_cash_flow": 171539000, "stock_based_compensation": 3415000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 351470000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -348238000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 166450000, "free_cash_flow": 523009000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26791000", "ebitda": "217480000", "netIncome": "-16321000", "grossProfit": "-3676000", "depreciation": "None", "totalRevenue": "335772000", "costOfRevenue": "339448000", "interestIncome": "None", "incomeBeforeTax": "-22766000", "interestExpense": "49557000", "operatingIncome": "-12847000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-8292000", "reportedCurrency": "USD", "netInterestIncome": "-49557000", "nonInterestIncome": "None", "operatingExpenses": "9171000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190689000", "sellingGeneralAndAdministrative": "9171000", "netIncomeFromContinuingOperations": "-14474000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "146101000", "currentDebt": "None", "investments": "None", "totalAssets": "6317242000", "longTermDebt": "2702375000", "shortTermDebt": "36594000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "941949000", "totalLiabilities": "3838660000", "otherCurrentAssets": "211008000", "totalCurrentAssets": "358064000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5959178000", "currentAccountsPayable": "440956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2802505000", "totalShareholderEquity": "2445958000", "capitalLeaseObligations": "100130000", "otherCurrentLiabilities": "68145000", "totalCurrentLiabilities": "556018000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3282642000", "cashAndShortTermInvestments": "6420000", "commonStockSharesOutstanding": "277962000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14474000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "171539000", "capitalExpenditures": "351470000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "166450000", "cashflowFromInvestment": "-348238000", "stockBasedCompensation": "3415000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190689000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 410583000, "cost_of_revenue": 353806000, "gross_profit": 56777000, "ebit": 162530000, "ebitda": 348088000, "pretax_income": 114594000, "tax_provision": 6217000, "net_income": 108377000, "net_income_to_common": 108377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16669000, "total_current_assets": 461493000, "total_assets": 6253623000, "short_term_debt": 26064000, "long_term_debt": 2640391000, "total_debt": 2666455000, "total_liabilities": 3870432000, "total_equity": 2358414000, "shares_outstanding": 276999000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 228207000, "capital_expenditure": 336153000, "free_cash_flow": 564360000, "dividends_paid": 34804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243712, "ticker_id": 857, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "162530000", "ebitda": "348088000", "netIncome": "108377000", "grossProfit": "56777000", "depreciation": "None", "totalRevenue": "410583000", "costOfRevenue": "353806000", "interestIncome": "None", "incomeBeforeTax": "114594000", "interestExpense": "47936000", "operatingIncome": "50777000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6217000", "reportedCurrency": "USD", "netInterestIncome": "-47936000", "nonInterestIncome": "None", "operatingExpenses": "6000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353806000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185558000", "sellingGeneralAndAdministrative": "6000000", "netIncomeFromContinuingOperations": "108377000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "139214000", "currentDebt": "None", "investments": "None", "totalAssets": "6253623000", "longTermDebt": "2640391000", "shortTermDebt": "26064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "958270000", "totalLiabilities": "3870432000", "otherCurrentAssets": "199337000", "totalCurrentAssets": "461493000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5792130000", "currentAccountsPayable": "523260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2714197000", "totalShareholderEquity": "2358414000", "capitalLeaseObligations": "73806000", "otherCurrentLiabilities": "130273000", "totalCurrentLiabilities": "681491000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3188941000", "cashAndShortTermInvestments": "16669000", "commonStockSharesOutstanding": "276999000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108377000", "profitLoss": "None", "dividendPayout": "34804000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "228207000", "capitalExpenditures": "336153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124196000", "cashflowFromInvestment": "-355569000", "stockBasedCompensation": "2861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185558000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 410583000, "cost_of_revenue": 353806000, "gross_profit": 56777000, "research_and_development": null, "selling_general_admin": 6000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 162530000, "depreciation_amortisation": 185558000, "ebitda": 348088000, "interest_expense": 47936000, "interest_income": null, "other_non_operating": null, "pretax_income": 114594000, "tax_provision": 6217000, "effective_tax_rate": null, "net_income": 108377000, "net_income_continuing_ops": 108377000, "net_income_to_common": 108377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16669000, "short_term_investments": null, "net_receivables": 245487000, "inventory": null, "other_current_assets": null, "total_current_assets": 461493000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5792130000, "total_assets": 6253623000, "short_term_debt": 26064000, "accounts_payable": 523260000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 681491000, "long_term_debt": 2640391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3188941000, "total_liabilities": 3870432000, "total_debt": 2666455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 958270000, "total_equity": 2358414000, "shares_outstanding": 276999000, "operating_cash_flow": 228207000, "stock_based_compensation": 2861000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 336153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -355569000, "dividends_paid": 34804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 124196000, "free_cash_flow": 564360000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "162530000", "ebitda": "348088000", "netIncome": "108377000", "grossProfit": "56777000", "depreciation": "None", "totalRevenue": "410583000", "costOfRevenue": "353806000", "interestIncome": "None", "incomeBeforeTax": "114594000", "interestExpense": "47936000", "operatingIncome": "50777000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6217000", "reportedCurrency": "USD", "netInterestIncome": "-47936000", "nonInterestIncome": "None", "operatingExpenses": "6000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353806000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185558000", "sellingGeneralAndAdministrative": "6000000", "netIncomeFromContinuingOperations": "108377000" }, "balance": { "goodwill": "335897000", "inventory": "None", "commonStock": "139214000", "currentDebt": "None", "investments": "None", "totalAssets": "6253623000", "longTermDebt": "2640391000", "shortTermDebt": "26064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "958270000", "totalLiabilities": "3870432000", "otherCurrentAssets": "199337000", "totalCurrentAssets": "461493000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5792130000", "currentAccountsPayable": "523260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2714197000", "totalShareholderEquity": "2358414000", "capitalLeaseObligations": "73806000", "otherCurrentLiabilities": "130273000", "totalCurrentLiabilities": "681491000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3188941000", "cashAndShortTermInvestments": "16669000", "commonStockSharesOutstanding": "276999000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108377000", "profitLoss": "None", "dividendPayout": "34804000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "228207000", "capitalExpenditures": "336153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124196000", "cashflowFromInvestment": "-355569000", "stockBasedCompensation": "2861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185558000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 376737000, "cost_of_revenue": 319884000, "gross_profit": 56853000, "ebit": 61952000, "ebitda": 210142000, "pretax_income": 18328000, "tax_provision": 3608000, "net_income": 14720000, "net_income_to_common": 14720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19835000, "total_current_assets": 327184000, "total_assets": 6031108000, "short_term_debt": 52731000, "long_term_debt": 2503407000, "total_debt": 2556138000, "total_liabilities": 3748351000, "total_equity": 2282757000, "shares_outstanding": 276999000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 70765000, "capital_expenditure": 345075000, "free_cash_flow": 415840000, "dividends_paid": 34804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243714, "ticker_id": 857, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61952000", "ebitda": "210142000", "netIncome": "14720000", "grossProfit": "56853000", "depreciation": "None", "totalRevenue": "376737000", "costOfRevenue": "319884000", "interestIncome": "29348000", "incomeBeforeTax": "18328000", "interestExpense": "43624000", "operatingIncome": "47267000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3608000", "reportedCurrency": "USD", "netInterestIncome": "-43624000", "nonInterestIncome": "None", "operatingExpenses": "9586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "319884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148190000", "sellingGeneralAndAdministrative": "9586000", "netIncomeFromContinuingOperations": "14720000" }, "balance": { "goodwill": "335897000", "inventory": "50708000", "commonStock": "139214000", "currentDebt": "None", "investments": "None", "totalAssets": "6031108000", "longTermDebt": "2503407000", "shortTermDebt": "52731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "885474000", "totalLiabilities": "3748351000", "otherCurrentAssets": "26849000", "totalCurrentAssets": "327184000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5703924000", "currentAccountsPayable": "503564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5368027000", "shortLongTermDebtTotal": "2651535000", "totalShareholderEquity": "2282757000", "capitalLeaseObligations": "148128000", "otherCurrentLiabilities": "85454000", "totalCurrentLiabilities": "659961000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3088390000", "cashAndShortTermInvestments": "19835000", "commonStockSharesOutstanding": "276999000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14720000", "profitLoss": "None", "dividendPayout": "34804000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "52866000", "operatingCashflow": "70765000", "capitalExpenditures": "345075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "290196000", "cashflowFromInvestment": "-351045000", "stockBasedCompensation": "2655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20887000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 376737000, "cost_of_revenue": 319884000, "gross_profit": 56853000, "research_and_development": null, "selling_general_admin": 9586000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61952000, "depreciation_amortisation": 148190000, "ebitda": 210142000, "interest_expense": 43624000, "interest_income": null, "other_non_operating": null, "pretax_income": 18328000, "tax_provision": 3608000, "effective_tax_rate": null, "net_income": 14720000, "net_income_continuing_ops": 14720000, "net_income_to_common": 14720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19835000, "short_term_investments": null, "net_receivables": 229792000, "inventory": 50708000, "other_current_assets": null, "total_current_assets": 327184000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5703924000, "total_assets": 6031108000, "short_term_debt": 52731000, "accounts_payable": 503564000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 659961000, "long_term_debt": 2503407000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3088390000, "total_liabilities": 3748351000, "total_debt": 2556138000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 885474000, "total_equity": 2282757000, "shares_outstanding": 276999000, "operating_cash_flow": 70765000, "stock_based_compensation": 2655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 345075000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -351045000, "dividends_paid": 34804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 290196000, "free_cash_flow": 415840000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61952000", "ebitda": "210142000", "netIncome": "14720000", "grossProfit": "56853000", "depreciation": "None", "totalRevenue": "376737000", "costOfRevenue": "319884000", "interestIncome": "29348000", "incomeBeforeTax": "18328000", "interestExpense": "43624000", "operatingIncome": "47267000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3608000", "reportedCurrency": "USD", "netInterestIncome": "-43624000", "nonInterestIncome": "None", "operatingExpenses": "9586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "319884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148190000", "sellingGeneralAndAdministrative": "9586000", "netIncomeFromContinuingOperations": "14720000" }, "balance": { "goodwill": "335897000", "inventory": "50708000", "commonStock": "139214000", "currentDebt": "None", "investments": "None", "totalAssets": "6031108000", "longTermDebt": "2503407000", "shortTermDebt": "52731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "885474000", "totalLiabilities": "3748351000", "otherCurrentAssets": "26849000", "totalCurrentAssets": "327184000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5703924000", "currentAccountsPayable": "503564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5368027000", "shortLongTermDebtTotal": "2651535000", "totalShareholderEquity": "2282757000", "capitalLeaseObligations": "148128000", "otherCurrentLiabilities": "85454000", "totalCurrentLiabilities": "659961000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3088390000", "cashAndShortTermInvestments": "19835000", "commonStockSharesOutstanding": "276999000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14720000", "profitLoss": "None", "dividendPayout": "34804000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "52866000", "operatingCashflow": "70765000", "capitalExpenditures": "345075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "290196000", "cashflowFromInvestment": "-351045000", "stockBasedCompensation": "2655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20887000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "income_statement": { "revenue": 288211000, "cost_of_revenue": 294592000, "gross_profit": -6381000, "ebit": -20964000, "ebitda": 119213000, "pretax_income": -60152000, "tax_provision": -14446000, "net_income": -45706000, "net_income_to_common": -45706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9919000, "total_current_assets": 282166000, "total_assets": 5836734000, "short_term_debt": 77690000, "long_term_debt": 2176418000, "total_debt": 2254108000, "total_liabilities": 3536548000, "total_equity": 2300186000, "shares_outstanding": 276669000, "goodwill_and_intangibles": 335897000 }, "cash_flow": { "operating_cash_flow": 331510000, "capital_expenditure": 372905000, "free_cash_flow": 704415000, "dividends_paid": 34689000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243715, "ticker_id": 857, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:03.634057+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20964000", "ebitda": "119213000", "netIncome": "-45706000", "grossProfit": "-6381000", "depreciation": "None", "totalRevenue": "288211000", "costOfRevenue": "294592000", "interestIncome": "43683000", "incomeBeforeTax": "-60152000", "interestExpense": "39188000", "operatingIncome": "-17067000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-14446000", "reportedCurrency": "USD", "netInterestIncome": "-39188000", "nonInterestIncome": "None", "operatingExpenses": "10686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3897000", "costofGoodsAndServicesSold": "294592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140177000", "sellingGeneralAndAdministrative": "10038000", "netIncomeFromContinuingOperations": "-45706000" }, "balance": { "goodwill": "335897000", "inventory": "44738000", "commonStock": "139246000", "currentDebt": "None", "investments": "None", "totalAssets": "5836734000", "longTermDebt": "2176418000", "shortTermDebt": "77690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "905558000", "totalLiabilities": "3536548000", "otherCurrentAssets": "19740000", "totalCurrentAssets": "282166000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "207769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5554568000", "currentAccountsPayable": "552315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5026001000", "shortLongTermDebtTotal": "2369156000", "totalShareholderEquity": "2300186000", "capitalLeaseObligations": "192738000", "otherCurrentLiabilities": "121883000", "totalCurrentLiabilities": "762062000", "otherNonCurrentLiabilities": "145012000", "totalNonCurrentLiabilities": "2774486000", "cashAndShortTermInvestments": "9919000", "commonStockSharesOutstanding": "276669000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9919000", "accumulatedDepreciationAmortizationPPE": "-1814651000" }, "cashflow": { "netIncome": "-45706000", "profitLoss": "None", "dividendPayout": "34689000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-62862000", "operatingCashflow": "331510000", "capitalExpenditures": "372905000", "changeInReceivables": "60218000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16588000", "cashflowFromInvestment": "-338680000", "stockBasedCompensation": "2305000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34689000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23758000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1899000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-60218000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 288211000, "cost_of_revenue": 294592000, "gross_profit": -6381000, "research_and_development": null, "selling_general_admin": 10038000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20964000, "depreciation_amortisation": 140177000, "ebitda": 119213000, "interest_expense": 39188000, "interest_income": null, "other_non_operating": null, "pretax_income": -60152000, "tax_provision": -14446000, "effective_tax_rate": null, "net_income": -45706000, "net_income_continuing_ops": -45706000, "net_income_to_common": -45706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9919000, "short_term_investments": null, "net_receivables": 207769000, "inventory": 44738000, "other_current_assets": null, "total_current_assets": 282166000, "net_ppe": null, "goodwill": 335897000, "intangible_assets": null, "goodwill_and_intangibles": 335897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5554568000, "total_assets": 5836734000, "short_term_debt": 77690000, "accounts_payable": 552315000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 762062000, "long_term_debt": 2176418000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2774486000, "total_liabilities": 3536548000, "total_debt": 2254108000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 905558000, "total_equity": 2300186000, "shares_outstanding": 276669000, "operating_cash_flow": 331510000, "stock_based_compensation": 2305000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 372905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -338680000, "dividends_paid": 34689000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16588000, "free_cash_flow": 704415000, "net_change_in_cash": -23758000 }, "raw_data": { "income": { "ebit": "-20964000", "ebitda": "119213000", "netIncome": "-45706000", "grossProfit": "-6381000", "depreciation": "None", "totalRevenue": "288211000", "costOfRevenue": "294592000", "interestIncome": "43683000", "incomeBeforeTax": "-60152000", "interestExpense": "39188000", "operatingIncome": "-17067000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-14446000", "reportedCurrency": "USD", "netInterestIncome": "-39188000", "nonInterestIncome": "None", "operatingExpenses": "10686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3897000", "costofGoodsAndServicesSold": "294592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140177000", "sellingGeneralAndAdministrative": "10038000", "netIncomeFromContinuingOperations": "-45706000" }, "balance": { "goodwill": "335897000", "inventory": "44738000", "commonStock": "139246000", "currentDebt": "None", "investments": "None", "totalAssets": "5836734000", "longTermDebt": "2176418000", "shortTermDebt": "77690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "905558000", "totalLiabilities": "3536548000", "otherCurrentAssets": "19740000", "totalCurrentAssets": "282166000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "207769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5554568000", "currentAccountsPayable": "552315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5026001000", "shortLongTermDebtTotal": "2369156000", "totalShareholderEquity": "2300186000", "capitalLeaseObligations": "192738000", "otherCurrentLiabilities": "121883000", "totalCurrentLiabilities": "762062000", "otherNonCurrentLiabilities": "145012000", "totalNonCurrentLiabilities": "2774486000", "cashAndShortTermInvestments": "9919000", "commonStockSharesOutstanding": "276669000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9919000", "accumulatedDepreciationAmortizationPPE": "-1814651000" }, "cashflow": { "netIncome": "-45706000", "profitLoss": "None", "dividendPayout": "34689000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-62862000", "operatingCashflow": "331510000", "capitalExpenditures": "372905000", "changeInReceivables": "60218000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16588000", "cashflowFromInvestment": "-338680000", "stockBasedCompensation": "2305000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34689000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23758000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1899000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-60218000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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" ] } } }