{ "ticker": { "uuid": "f58ad1c2-8cbd-4511-b49d-d95a174bbd61", "symbol": "CUZ", "name": "Cousins Properties Incorporated", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/f58ad1c2-8cbd-4511-b49d-d95a174bbd61/", "api_url": "https://sharemaestro.com/factors/api/tickers/f58ad1c2-8cbd-4511-b49d-d95a174bbd61/" }, "ticker_metadata": { "id": 891, "uuid": "f58ad1c2-8cbd-4511-b49d-d95a174bbd61", "symbol": "CUZ", "name": "Cousins Properties Incorporated", "asset_type": "equity", "market_cap": 4416933000, "stock_exchange_id": 3, "industry": "Reit - Office", "sector": "Real Estate", "description": "Cousins Properties is a fully integrated, self-managed and self-managed Real Estate Investment Trust (REIT).", "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": "f58ad1c2-8cbd-4511-b49d-d95a174bbd61", "symbol": "CUZ", "name": "Cousins Properties Incorporated", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/f58ad1c2-8cbd-4511-b49d-d95a174bbd61/", "api_url": "https://sharemaestro.com/factors/api/tickers/f58ad1c2-8cbd-4511-b49d-d95a174bbd61/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.11, "value": 0.33, "quality": 0.3, "momentum": 0.22, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 27.69, "market_cap": 4607588310, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0718, "shareholder_yield": 0.047, "roe": -0.0012, "piotroski_f_score": 4, "momentum_12_1": -0.044, "volatility_252d": 0.2513 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:40.655762+00:00", "batch_id": "" }, "size": { "price_close": 27.69, "market_cap": 4607588310, "market_cap_usd": 4607588310, "enterprise_value": 8373474310, "shares_outstanding": 166399000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.0215, "ptbv_ratio": 1.0649, "ps_ratio": 4.5774, "pcf_ratio": 11.5775, "pfcf_ratio": 5.0172, "ev_ebitda": 13.9318, "ev_ebit": 46.679, "ev_sales": 8.3186, "ev_fcf": 9.1178, "earnings_yield": null, "fcf_yield": 0.1097, "price_to_sales": 4.5774, "price_to_book": 1.0215, "price_to_cashflow": 11.5775, "ebitda_to_ev": 0.0718, "sales_yield": 0.1202 }, "yield": { "dividend_yield": 0.047, "buyback_yield": 0, "shareholder_yield": 0.047, "debt_paydown_yield": null, "total_yield": 0.047 }, "quality": { "gross_margin": 0.5757, "operating_margin": 0.1782, "net_margin": -0.0052, "ebitda_margin": 0.5971, "fcf_margin": 0.9123, "roe": -0.0012, "roa": -0.0006, "roic": 0.0163, "roc_greenblatt": null, "asset_turnover": 0.1108, "cash_conversion": -174.9267, "accruals_ratio": -0.0444, "sbc_to_revenue": 0.0163, "piotroski_f_score": 4, "altman_z_score": 0.5113, "earnings_stability_5y": 2.3672, "revenue_stability_5y": 0.1338, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0638, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0098, "net_debt_to_ebitda": 6.2657, "debt_to_assets": 0.4151, "interest_coverage": 1.0705, "current_ratio": 0.554, "quick_ratio": 0.554, "net_debt": 3765886000, "local_beta": 0.0009, "volatility_252d": 0.2513, "volatility_60d": 0.6039, "max_drawdown_12m": -0.2756, "risk_adjusted_momentum": -0.175 }, "growth": { "revenue_growth_1y": 0.1211, "revenue_growth_3y_cagr": 0.0924, "revenue_growth_5y_cagr": 0.0607, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.3761, "eps_growth_5y_cagr": -0.2978, "fcf_growth_1y": -0.0057, "book_value_growth_1y": -0.1186, "revenue_growth": 0.1211, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0348, "price_return_3m": 0.2097, "price_return_6m": 0.1529, "price_return_9m": -0.0242, "price_return_12m": -0.0108, "price_return_12m_ex1m": -0.044, "momentum_6m": 0.1529, "momentum_12m": -0.0108, "momentum_12_1": -0.044, "distance_from_52w_high": -0.0464, "distance_from_52w_low": 0.3163, "relative_strength": -0.1107 }, "raw_ttm": { "revenue_ttm": 1006597000, "gross_profit_ttm": 579463000, "ebit_ttm": 179384000, "ebitda_ttm": 601035000, "net_income_ttm": -5250000, "eps_diluted_ttm": -0.0316, "operating_cash_flow_ttm": 397977000, "capital_expenditure_ttm": 520388000, "fcf_ttm": 918365000, "dividends_paid_ttm": 216536000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 167568000, "cash_and_equivalents": 6296000, "total_current_assets": 323929000, "total_current_liabilities": 584726000, "net_ppe": null, "total_assets": 9087843000, "total_debt": 3772182000, "total_equity": 4510734000, "net_working_capital": 603034000, "book_value_per_share": 27.1079, "retained_earnings": -1539263000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4326938000, "tangible_book_per_share": 26.0034 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 19, "rank_ps": 77, "rank_pcf": 51, "rank_ev_ebitda": 59, "rank_ev_ebit": 91, "rank_earnings_yield": 50, "rank_fcf_yield": 37, "rank_dividend_yield": 16, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 71, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 35, "rank_fcf_margin": 6, "rank_piotroski": 78, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 63 }, "composites": { "value_composite": 67, "quality_composite": 70, "momentum_composite": 78, "growth_composite": 81, "yield_composite": 11, "svqf_composite": 27, "vc1_composite": 68, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 89, "quality_value_composite": 0.3146, "os_score": 0.11, "value_percentile": 0.33, "quality_percentile": 0.3, "momentum_percentile": 0.22, "factor_coverage": 0.939, "signal_confidence": 0.939, "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": 36, "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": 3898, "ticker_id": 891, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:40.655762+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.69, "market_cap": 4607588310, "market_cap_usd": 4607588310, "enterprise_value": 8373474310, "shares_outstanding": 166399000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.02147196, "ptbv_ratio": 1.06486118, "ps_ratio": 4.57739126, "pcf_ratio": 11.5775241, "pfcf_ratio": 5.01716454, "ev_ebitda": 13.93175823, "ev_ebit": 46.6790478, "ev_sales": 8.31859653, "ev_fcf": 9.11780644, "earnings_yield": null, "fcf_yield": 0.1096755, "dividend_yield": 0.04699552, "buyback_yield": 0, "shareholder_yield": 0.04699552, "debt_paydown_yield": null, "total_yield": 0.04699552, "gross_margin": 0.57566534, "operating_margin": 0.17820836, "net_margin": -0.00521559, "ebitda_margin": 0.59709596, "fcf_margin": 0.91234625, "roe": -0.00116389, "roa": -0.00057769, "roic": 0.01625519, "roc_greenblatt": null, "asset_turnover": 0.11076303, "cash_conversion": -174.92666667, "accruals_ratio": -0.04436993, "sbc_to_revenue": 0.01632133, "debt_to_equity": 1.00976781, "net_debt_to_ebitda": 6.26566839, "debt_to_assets": 0.41508001, "interest_coverage": 1.07051466, "current_ratio": 0.55398426, "quick_ratio": 0.55398426, "net_debt": 3765886000, "revenue_growth_1y": 0.12112558, "revenue_growth_3y_cagr": 0.09243411, "revenue_growth_5y_cagr": 0.06065698, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.37611704, "eps_growth_5y_cagr": -0.29782406, "fcf_growth_1y": -0.00574555, "book_value_growth_1y": -0.1186054, "piotroski_f_score": 4, "altman_z_score": 0.51129265, "earnings_stability_5y": 2.367151, "revenue_stability_5y": 0.133778, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03475336, "price_return_3m": 0.20968799, "price_return_6m": 0.15287094, "price_return_9m": -0.02417536, "price_return_12m": -0.01075699, "price_return_12m_ex1m": -0.04398184, "distance_from_52w_high": -0.04644492, "distance_from_52w_low": 0.31625857, "relative_strength": -0.11072057, "local_beta": 0.0009, "volatility_252d": 0.251316, "volatility_60d": 0.603915, "max_drawdown_12m": -0.27555641, "revenue_ttm": 1006597000, "gross_profit_ttm": 579463000, "ebit_ttm": 179384000, "ebitda_ttm": 601035000, "net_income_ttm": -5250000, "eps_diluted_ttm": -0.03155067, "operating_cash_flow_ttm": 397977000, "capital_expenditure_ttm": 520388000, "fcf_ttm": 918365000, "dividends_paid_ttm": 216536000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 167568000, "cash_and_equivalents": 6296000, "total_current_assets": 323929000, "total_current_liabilities": 584726000, "net_ppe": null, "total_assets": 9087843000, "total_debt": 3772182000, "total_equity": 4510734000, "net_working_capital": 603034000, "book_value_per_share": 27.10793935, "retained_earnings": -1539263000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4326938000, "tangible_book_per_share": 26.00338944, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 19, "rank_ps": 77, "rank_pcf": 51, "rank_ev_ebitda": 59, "rank_ev_ebit": 91, "rank_earnings_yield": 50, "rank_fcf_yield": 37, "rank_dividend_yield": 16, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 71, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 35, "rank_fcf_margin": 6, "rank_piotroski": 78, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 63, "value_composite": 67, "quality_composite": 70, "momentum_composite": 78, "growth_composite": 81, "yield_composite": 11, "svqf_composite": 27, "vc1_composite": 68, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 36, "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": 27.69, "os": 0.11, "value": 0.33, "quality": 0.3, "momentum": 0.22, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.047, "roe": -0.0012, "momentum_12_1": -0.044, "complete_fields": { "id": 3898, "ticker_id": 891, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:40.655762+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.69, "market_cap": 4607588310, "market_cap_usd": 4607588310, "enterprise_value": 8373474310, "shares_outstanding": 166399000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.02147196, "ptbv_ratio": 1.06486118, "ps_ratio": 4.57739126, "pcf_ratio": 11.5775241, "pfcf_ratio": 5.01716454, "ev_ebitda": 13.93175823, "ev_ebit": 46.6790478, "ev_sales": 8.31859653, "ev_fcf": 9.11780644, "earnings_yield": null, "fcf_yield": 0.1096755, "dividend_yield": 0.04699552, "buyback_yield": 0, "shareholder_yield": 0.04699552, "debt_paydown_yield": null, "total_yield": 0.04699552, "gross_margin": 0.57566534, "operating_margin": 0.17820836, "net_margin": -0.00521559, "ebitda_margin": 0.59709596, "fcf_margin": 0.91234625, "roe": -0.00116389, "roa": -0.00057769, "roic": 0.01625519, "roc_greenblatt": null, "asset_turnover": 0.11076303, "cash_conversion": -174.92666667, "accruals_ratio": -0.04436993, "sbc_to_revenue": 0.01632133, "debt_to_equity": 1.00976781, "net_debt_to_ebitda": 6.26566839, "debt_to_assets": 0.41508001, "interest_coverage": 1.07051466, "current_ratio": 0.55398426, "quick_ratio": 0.55398426, "net_debt": 3765886000, "revenue_growth_1y": 0.12112558, "revenue_growth_3y_cagr": 0.09243411, "revenue_growth_5y_cagr": 0.06065698, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.37611704, "eps_growth_5y_cagr": -0.29782406, "fcf_growth_1y": -0.00574555, "book_value_growth_1y": -0.1186054, "piotroski_f_score": 4, "altman_z_score": 0.51129265, "earnings_stability_5y": 2.367151, "revenue_stability_5y": 0.133778, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03475336, "price_return_3m": 0.20968799, "price_return_6m": 0.15287094, "price_return_9m": -0.02417536, "price_return_12m": -0.01075699, "price_return_12m_ex1m": -0.04398184, "distance_from_52w_high": -0.04644492, "distance_from_52w_low": 0.31625857, "relative_strength": -0.11072057, "local_beta": 0.0009, "volatility_252d": 0.251316, "volatility_60d": 0.603915, "max_drawdown_12m": -0.27555641, "revenue_ttm": 1006597000, "gross_profit_ttm": 579463000, "ebit_ttm": 179384000, "ebitda_ttm": 601035000, "net_income_ttm": -5250000, "eps_diluted_ttm": -0.03155067, "operating_cash_flow_ttm": 397977000, "capital_expenditure_ttm": 520388000, "fcf_ttm": 918365000, "dividends_paid_ttm": 216536000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 167568000, "cash_and_equivalents": 6296000, "total_current_assets": 323929000, "total_current_liabilities": 584726000, "net_ppe": null, "total_assets": 9087843000, "total_debt": 3772182000, "total_equity": 4510734000, "net_working_capital": 603034000, "book_value_per_share": 27.10793935, "retained_earnings": -1539263000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4326938000, "tangible_book_per_share": 26.00338944, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 19, "rank_ps": 77, "rank_pcf": 51, "rank_ev_ebitda": 59, "rank_ev_ebit": 91, "rank_earnings_yield": 50, "rank_fcf_yield": 37, "rank_dividend_yield": 16, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 71, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 35, "rank_fcf_margin": 6, "rank_piotroski": 78, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 63, "value_composite": 67, "quality_composite": 70, "momentum_composite": 78, "growth_composite": 81, "yield_composite": 11, "svqf_composite": 27, "vc1_composite": 68, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 36, "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 993816000, "cost_of_revenue": 730401000, "gross_profit": 263415000, "ebit": 222972000, "ebitda": 638331000, "pretax_income": 41252000, "tax_provision": null, "net_income": 40503000, "net_income_to_common": 40503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5720000, "total_current_assets": 292580000, "total_assets": 8890132000, "short_term_debt": 870127000, "long_term_debt": 3340815000, "total_debt": 4210942000, "total_liabilities": 4187930000, "total_equity": 4679590000, "shares_outstanding": 168716000, "goodwill_and_intangibles": 166412000 }, "cash_flow": { "operating_cash_flow": 402275000, "capital_expenditure": 267231000, "free_cash_flow": 669506000, "dividends_paid": 215802000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245391, "ticker_id": 891, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "222972000", "ebitda": "638331000", "netIncome": "40503000", "grossProfit": "263415000", "depreciation": "None", "totalRevenue": "993816000", "costOfRevenue": "730401000", "interestIncome": "159241000", "incomeBeforeTax": "41252000", "interestExpense": "159241000", "operatingIncome": "222972000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-159241000", "nonInterestIncome": "None", "operatingExpenses": "40443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "730401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "415359000", "sellingGeneralAndAdministrative": "40443000", "netIncomeFromContinuingOperations": "41252000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "167982000", "currentDebt": "None", "investments": "None", "totalAssets": "8890132000", "longTermDebt": "3340815000", "shortTermDebt": "870127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "164738000", "reportedCurrency": "USD", "retainedEarnings": "-1460154000", "totalLiabilities": "4187930000", "otherCurrentAssets": "None", "totalCurrentAssets": "292580000", "currentLongTermDebt": "None", "longTermInvestments": "215301000", "shortTermInvestments": "None", "currentNetReceivables": "286860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8597552000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8077346000", "shortLongTermDebtTotal": "3675355000", "totalShareholderEquity": "4679590000", "capitalLeaseObligations": "50185000", "otherCurrentLiabilities": "2849000", "totalCurrentLiabilities": "870127000", "otherNonCurrentLiabilities": "136122000", "totalNonCurrentLiabilities": "3317803000", "cashAndShortTermInvestments": "5720000", "commonStockSharesOutstanding": "168716000", "intangibleAssetsExcludingGoodwill": "164738000", "cashAndCashEquivalentsAtCarryingValue": "5720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-749000", "profitLoss": "None", "dividendPayout": "215802000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "402275000", "capitalExpenditures": "267231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21757000", "cashflowFromInvestment": "-425661000", "stockBasedCompensation": "16455000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "215802000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1908000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "415359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 993816000, "cost_of_revenue": 730401000, "gross_profit": 263415000, "research_and_development": null, "selling_general_admin": 40443000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 222972000, "depreciation_amortisation": 415359000, "ebitda": 638331000, "interest_expense": 159241000, "interest_income": null, "other_non_operating": null, "pretax_income": 41252000, "tax_provision": null, "effective_tax_rate": null, "net_income": 40503000, "net_income_continuing_ops": 41252000, "net_income_to_common": 40503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5720000, "short_term_investments": null, "net_receivables": 286860000, "inventory": null, "other_current_assets": null, "total_current_assets": 292580000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 164738000, "goodwill_and_intangibles": 166412000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8597552000, "total_assets": 8890132000, "short_term_debt": 870127000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 870127000, "long_term_debt": 3340815000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3317803000, "total_liabilities": 4187930000, "total_debt": 4210942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1460154000, "total_equity": 4679590000, "shares_outstanding": 168716000, "operating_cash_flow": 402275000, "stock_based_compensation": 16455000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267231000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -425661000, "dividends_paid": 215802000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21757000, "free_cash_flow": 669506000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "222972000", "ebitda": "638331000", "netIncome": "40503000", "grossProfit": "263415000", "depreciation": "None", "totalRevenue": "993816000", "costOfRevenue": "730401000", "interestIncome": "159241000", "incomeBeforeTax": "41252000", "interestExpense": "159241000", "operatingIncome": "222972000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-159241000", "nonInterestIncome": "None", "operatingExpenses": "40443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "730401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "415359000", "sellingGeneralAndAdministrative": "40443000", "netIncomeFromContinuingOperations": "41252000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "167982000", "currentDebt": "None", "investments": "None", "totalAssets": "8890132000", "longTermDebt": "3340815000", "shortTermDebt": "870127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "164738000", "reportedCurrency": "USD", "retainedEarnings": "-1460154000", "totalLiabilities": "4187930000", "otherCurrentAssets": "None", "totalCurrentAssets": "292580000", "currentLongTermDebt": "None", "longTermInvestments": "215301000", "shortTermInvestments": "None", "currentNetReceivables": "286860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8597552000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8077346000", "shortLongTermDebtTotal": "3675355000", "totalShareholderEquity": "4679590000", "capitalLeaseObligations": "50185000", "otherCurrentLiabilities": "2849000", "totalCurrentLiabilities": "870127000", "otherNonCurrentLiabilities": "136122000", "totalNonCurrentLiabilities": "3317803000", "cashAndShortTermInvestments": "5720000", "commonStockSharesOutstanding": "168716000", "intangibleAssetsExcludingGoodwill": "164738000", "cashAndCashEquivalentsAtCarryingValue": "5720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-749000", "profitLoss": "None", "dividendPayout": "215802000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "402275000", "capitalExpenditures": "267231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21757000", "cashflowFromInvestment": "-425661000", "stockBasedCompensation": "16455000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "215802000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1908000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "415359000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 856758000, "cost_of_revenue": 280661000, "gross_profit": 576097000, "ebit": 169057000, "ebitda": 534102000, "pretax_income": 46581000, "tax_provision": 47200000, "net_income": 45962000, "net_income_to_common": 45962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7349000, "total_current_assets": 250918000, "total_assets": 8802146000, "short_term_debt": 908713000, "long_term_debt": 3095666000, "total_debt": 4004379000, "total_liabilities": 3931979000, "total_equity": 4846678000, "shares_outstanding": 154015000, "goodwill_and_intangibles": 171989000 }, "cash_flow": { "operating_cash_flow": 400233000, "capital_expenditure": 252731000, "free_cash_flow": 652964000, "dividends_paid": 195413000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245396, "ticker_id": 891, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "169057000", "ebitda": "534102000", "netIncome": "45962000", "grossProfit": "576097000", "depreciation": "None", "totalRevenue": "856758000", "costOfRevenue": "280661000", "interestIncome": "122476000", "incomeBeforeTax": "46581000", "interestExpense": "122476000", "operatingIncome": "174486000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "47200000", "reportedCurrency": "USD", "netInterestIncome": "-122476000", "nonInterestIncome": "None", "operatingExpenses": "401611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365045000", "sellingGeneralAndAdministrative": "36566000", "netIncomeFromContinuingOperations": "46581000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "167660000", "currentDebt": "None", "investments": "None", "totalAssets": "8802146000", "longTermDebt": "3095666000", "shortTermDebt": "908713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "170315000", "reportedCurrency": "USD", "retainedEarnings": "-1280547000", "totalLiabilities": "3931979000", "otherCurrentAssets": "None", "totalCurrentAssets": "250918000", "currentLongTermDebt": "None", "longTermInvestments": "185478000", "shortTermInvestments": "None", "currentNetReceivables": "243569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8551228000", "currentAccountsPayable": "305048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8117033000", "shortLongTermDebtTotal": "3145669000", "totalShareholderEquity": "4846678000", "capitalLeaseObligations": "50003000", "otherCurrentLiabilities": "337248000", "totalCurrentLiabilities": "656329000", "otherNonCurrentLiabilities": "129981000", "totalNonCurrentLiabilities": "3275650000", "cashAndShortTermInvestments": "7349000", "commonStockSharesOutstanding": "154015000", "intangibleAssetsExcludingGoodwill": "170315000", "cashAndCashEquivalentsAtCarryingValue": "7349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45962000", "profitLoss": "None", "dividendPayout": "195413000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "400233000", "capitalExpenditures": "252731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "906471000", "cashflowFromInvestment": "-1305402000", "stockBasedCompensation": "14788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "195413000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365045000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 856758000, "cost_of_revenue": 280661000, "gross_profit": 576097000, "research_and_development": null, "selling_general_admin": 36566000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 169057000, "depreciation_amortisation": 365045000, "ebitda": 534102000, "interest_expense": 122476000, "interest_income": null, "other_non_operating": null, "pretax_income": 46581000, "tax_provision": 47200000, "effective_tax_rate": null, "net_income": 45962000, "net_income_continuing_ops": 46581000, "net_income_to_common": 45962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7349000, "short_term_investments": null, "net_receivables": 243569000, "inventory": null, "other_current_assets": null, "total_current_assets": 250918000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 170315000, "goodwill_and_intangibles": 171989000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8551228000, "total_assets": 8802146000, "short_term_debt": 908713000, "accounts_payable": 305048000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 656329000, "long_term_debt": 3095666000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3275650000, "total_liabilities": 3931979000, "total_debt": 4004379000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1280547000, "total_equity": 4846678000, "shares_outstanding": 154015000, "operating_cash_flow": 400233000, "stock_based_compensation": 14788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 252731000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1305402000, "dividends_paid": 195413000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 906471000, "free_cash_flow": 652964000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "169057000", "ebitda": "534102000", "netIncome": "45962000", "grossProfit": "576097000", "depreciation": "None", "totalRevenue": "856758000", "costOfRevenue": "280661000", "interestIncome": "122476000", "incomeBeforeTax": "46581000", "interestExpense": "122476000", "operatingIncome": "174486000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "47200000", "reportedCurrency": "USD", "netInterestIncome": "-122476000", "nonInterestIncome": "None", "operatingExpenses": "401611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365045000", "sellingGeneralAndAdministrative": "36566000", "netIncomeFromContinuingOperations": "46581000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "167660000", "currentDebt": "None", "investments": "None", "totalAssets": "8802146000", "longTermDebt": "3095666000", "shortTermDebt": "908713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "170315000", "reportedCurrency": "USD", "retainedEarnings": "-1280547000", "totalLiabilities": "3931979000", "otherCurrentAssets": "None", "totalCurrentAssets": "250918000", "currentLongTermDebt": "None", "longTermInvestments": "185478000", "shortTermInvestments": "None", "currentNetReceivables": "243569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8551228000", "currentAccountsPayable": "305048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8117033000", "shortLongTermDebtTotal": "3145669000", "totalShareholderEquity": "4846678000", "capitalLeaseObligations": "50003000", "otherCurrentLiabilities": "337248000", "totalCurrentLiabilities": "656329000", "otherNonCurrentLiabilities": "129981000", "totalNonCurrentLiabilities": "3275650000", "cashAndShortTermInvestments": "7349000", "commonStockSharesOutstanding": "154015000", "intangibleAssetsExcludingGoodwill": "170315000", "cashAndCashEquivalentsAtCarryingValue": "7349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45962000", "profitLoss": "None", "dividendPayout": "195413000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "400233000", "capitalExpenditures": "252731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "906471000", "cashflowFromInvestment": "-1305402000", "stockBasedCompensation": "14788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "195413000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365045000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 802874000, "cost_of_revenue": 266434000, "gross_profit": 536440000, "ebit": 189279000, "ebitda": 504176000, "pretax_income": 83816000, "tax_provision": 853000, "net_income": 82963000, "net_income_to_common": 82963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6047000, "total_current_assets": 226526000, "total_assets": 7634474000, "short_term_debt": 429087000, "long_term_debt": 2457627000, "total_debt": 2886714000, "total_liabilities": 3086161000, "total_equity": 4524151000, "shares_outstanding": 152040000, "goodwill_and_intangibles": 110667000 }, "cash_flow": { "operating_cash_flow": 368362000, "capital_expenditure": 279519000, "free_cash_flow": 647881000, "dividends_paid": 194348000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245401, "ticker_id": 891, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189279000", "ebitda": "504176000", "netIncome": "82963000", "grossProfit": "536440000", "depreciation": "None", "totalRevenue": "802874000", "costOfRevenue": "266434000", "interestIncome": "105463000", "incomeBeforeTax": "83816000", "interestExpense": "105463000", "operatingIncome": "189212000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "853000", "reportedCurrency": "USD", "netInterestIncome": "-105463000", "nonInterestIncome": "None", "operatingExpenses": "347228000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314897000", "sellingGeneralAndAdministrative": "32331000", "netIncomeFromContinuingOperations": "83816000" }, "balance": { "goodwill": "1674000", "inventory": "1", "commonStock": "154336000", "currentDebt": "None", "investments": "None", "totalAssets": "7634474000", "longTermDebt": "2457627000", "shortTermDebt": "429087000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "108993000", "reportedCurrency": "USD", "retainedEarnings": "-1125390000", "totalLiabilities": "3086161000", "otherCurrentAssets": "-226526000", "totalCurrentAssets": "226526000", "currentLongTermDebt": "None", "longTermInvestments": "143831000", "shortTermInvestments": "None", "currentNetReceivables": "220479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7407948000", "currentAccountsPayable": "-429249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7073336000", "shortLongTermDebtTotal": "2510975000", "totalShareholderEquity": "4524151000", "capitalLeaseObligations": "53348000", "otherCurrentLiabilities": "299767000", "totalCurrentLiabilities": "516383000", "otherNonCurrentLiabilities": "58803000", "totalNonCurrentLiabilities": "2569778000", "cashAndShortTermInvestments": "6047000", "commonStockSharesOutstanding": "152040000", "intangibleAssetsExcludingGoodwill": "108993000", "cashAndCashEquivalentsAtCarryingValue": "6047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83816000", "profitLoss": "None", "dividendPayout": "194348000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "368362000", "capitalExpenditures": "279519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71725000", "cashflowFromInvestment": "-295735000", "stockBasedCompensation": "11966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "194348000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "382900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314897000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 802874000, "cost_of_revenue": 266434000, "gross_profit": 536440000, "research_and_development": 0.1, "selling_general_admin": 32331000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189279000, "depreciation_amortisation": 314897000, "ebitda": 504176000, "interest_expense": 105463000, "interest_income": null, "other_non_operating": null, "pretax_income": 83816000, "tax_provision": 853000, "effective_tax_rate": null, "net_income": 82963000, "net_income_continuing_ops": 83816000, "net_income_to_common": 82963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6047000, "short_term_investments": null, "net_receivables": 220479000, "inventory": 1, "other_current_assets": null, "total_current_assets": 226526000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 108993000, "goodwill_and_intangibles": 110667000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7407948000, "total_assets": 7634474000, "short_term_debt": 429087000, "accounts_payable": -429249000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 516383000, "long_term_debt": 2457627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2569778000, "total_liabilities": 3086161000, "total_debt": 2886714000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1125390000, "total_equity": 4524151000, "shares_outstanding": 152040000, "operating_cash_flow": 368362000, "stock_based_compensation": 11966000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 279519000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -295735000, "dividends_paid": 194348000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71725000, "free_cash_flow": 647881000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189279000", "ebitda": "504176000", "netIncome": "82963000", "grossProfit": "536440000", "depreciation": "None", "totalRevenue": "802874000", "costOfRevenue": "266434000", "interestIncome": "105463000", "incomeBeforeTax": "83816000", "interestExpense": "105463000", "operatingIncome": "189212000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "853000", "reportedCurrency": "USD", "netInterestIncome": "-105463000", "nonInterestIncome": "None", "operatingExpenses": "347228000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314897000", "sellingGeneralAndAdministrative": "32331000", "netIncomeFromContinuingOperations": "83816000" }, "balance": { "goodwill": "1674000", "inventory": "1", "commonStock": "154336000", "currentDebt": "None", "investments": "None", "totalAssets": "7634474000", "longTermDebt": "2457627000", "shortTermDebt": "429087000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "108993000", "reportedCurrency": "USD", "retainedEarnings": "-1125390000", "totalLiabilities": "3086161000", "otherCurrentAssets": "-226526000", "totalCurrentAssets": "226526000", "currentLongTermDebt": "None", "longTermInvestments": "143831000", "shortTermInvestments": "None", "currentNetReceivables": "220479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7407948000", "currentAccountsPayable": "-429249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7073336000", "shortLongTermDebtTotal": "2510975000", "totalShareholderEquity": "4524151000", "capitalLeaseObligations": "53348000", "otherCurrentLiabilities": "299767000", "totalCurrentLiabilities": "516383000", "otherNonCurrentLiabilities": "58803000", "totalNonCurrentLiabilities": "2569778000", "cashAndShortTermInvestments": "6047000", "commonStockSharesOutstanding": "152040000", "intangibleAssetsExcludingGoodwill": "108993000", "cashAndCashEquivalentsAtCarryingValue": "6047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83816000", "profitLoss": "None", "dividendPayout": "194348000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "368362000", "capitalExpenditures": "279519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71725000", "cashflowFromInvestment": "-295735000", "stockBasedCompensation": "11966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "194348000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "382900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314897000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 762290000, "cost_of_revenue": 258371000, "gross_profit": 503919000, "ebit": 239982000, "ebitda": 535569000, "pretax_income": 167445000, "tax_provision": -112202000, "net_income": 166793000, "net_income_to_common": 166793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5145000, "total_current_assets": 197841000, "total_assets": 7537016000, "short_term_debt": 2334606000, "long_term_debt": 2334606000, "total_debt": 4669212000, "total_liabilities": 2890067000, "total_equity": 4646949000, "shares_outstanding": 150419000, "goodwill_and_intangibles": 136240000 }, "cash_flow": { "operating_cash_flow": 365166000, "capital_expenditure": 342241000, "free_cash_flow": 707407000, "dividends_paid": 192275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245406, "ticker_id": 891, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "239982000", "ebitda": "535569000", "netIncome": "166793000", "grossProfit": "503919000", "depreciation": "None", "totalRevenue": "762290000", "costOfRevenue": "258371000", "interestIncome": "16270000", "incomeBeforeTax": "167445000", "interestExpense": "72537000", "operatingIncome": "180013000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-112202000", "reportedCurrency": "USD", "netInterestIncome": "-72537000", "nonInterestIncome": "None", "operatingExpenses": "323906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "5735000", "costofGoodsAndServicesSold": "258371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295587000", "sellingGeneralAndAdministrative": "28319000", "netIncomeFromContinuingOperations": "111187000" }, "balance": { "goodwill": "1674000", "inventory": "1", "commonStock": "154019000", "currentDebt": "None", "investments": "None", "totalAssets": "7537016000", "longTermDebt": "2334606000", "shortTermDebt": "2334606000", "treasuryStock": "-147157000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "134566000", "reportedCurrency": "USD", "retainedEarnings": "-1013292000", "totalLiabilities": "2890067000", "otherCurrentAssets": "-197841000", "totalCurrentAssets": "197841000", "currentLongTermDebt": "None", "longTermInvestments": "112839000", "shortTermInvestments": "112839000", "currentNetReceivables": "192696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7339175000", "currentAccountsPayable": "271103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7008184000", "shortLongTermDebtTotal": "2334606000", "totalShareholderEquity": "4646949000", "capitalLeaseObligations": "53129000", "otherCurrentLiabilities": "-2334606000", "totalCurrentLiabilities": "399739000", "otherNonCurrentLiabilities": "284358000", "totalNonCurrentLiabilities": "2490328000", "cashAndShortTermInvestments": "5145000", "commonStockSharesOutstanding": "150419000", "intangibleAssetsExcludingGoodwill": "134566000", "cashAndCashEquivalentsAtCarryingValue": "5145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167445000", "profitLoss": "None", "dividendPayout": "192275000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "365166000", "capitalExpenditures": "342241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35690000", "cashflowFromInvestment": "-334499000", "stockBasedCompensation": "10138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5023000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "62999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295587000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 762290000, "cost_of_revenue": 258371000, "gross_profit": 503919000, "research_and_development": 0.22, "selling_general_admin": 28319000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 239982000, "depreciation_amortisation": 295587000, "ebitda": 535569000, "interest_expense": 72537000, "interest_income": null, "other_non_operating": null, "pretax_income": 167445000, "tax_provision": -112202000, "effective_tax_rate": null, "net_income": 166793000, "net_income_continuing_ops": 111187000, "net_income_to_common": 166793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5145000, "short_term_investments": 112839000, "net_receivables": 192696000, "inventory": 1, "other_current_assets": null, "total_current_assets": 197841000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 134566000, "goodwill_and_intangibles": 136240000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7339175000, "total_assets": 7537016000, "short_term_debt": 2334606000, "accounts_payable": 271103000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 399739000, "long_term_debt": 2334606000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2490328000, "total_liabilities": 2890067000, "total_debt": 4669212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1013292000, "total_equity": 4646949000, "shares_outstanding": 150419000, "operating_cash_flow": 365166000, "stock_based_compensation": 10138000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 342241000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -334499000, "dividends_paid": 192275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35690000, "free_cash_flow": 707407000, "net_change_in_cash": -5023000 }, "raw_data": { "income": { "ebit": "239982000", "ebitda": "535569000", "netIncome": "166793000", "grossProfit": "503919000", "depreciation": "None", "totalRevenue": "762290000", "costOfRevenue": "258371000", "interestIncome": "16270000", "incomeBeforeTax": "167445000", "interestExpense": "72537000", "operatingIncome": "180013000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-112202000", "reportedCurrency": "USD", "netInterestIncome": "-72537000", "nonInterestIncome": "None", "operatingExpenses": "323906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "5735000", "costofGoodsAndServicesSold": "258371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295587000", "sellingGeneralAndAdministrative": "28319000", "netIncomeFromContinuingOperations": "111187000" }, "balance": { "goodwill": "1674000", "inventory": "1", "commonStock": "154019000", "currentDebt": "None", "investments": "None", "totalAssets": "7537016000", "longTermDebt": "2334606000", "shortTermDebt": "2334606000", "treasuryStock": "-147157000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "134566000", "reportedCurrency": "USD", "retainedEarnings": "-1013292000", "totalLiabilities": "2890067000", "otherCurrentAssets": "-197841000", "totalCurrentAssets": "197841000", "currentLongTermDebt": "None", "longTermInvestments": "112839000", "shortTermInvestments": "112839000", "currentNetReceivables": "192696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7339175000", "currentAccountsPayable": "271103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7008184000", "shortLongTermDebtTotal": "2334606000", "totalShareholderEquity": "4646949000", "capitalLeaseObligations": "53129000", "otherCurrentLiabilities": "-2334606000", "totalCurrentLiabilities": "399739000", "otherNonCurrentLiabilities": "284358000", "totalNonCurrentLiabilities": "2490328000", "cashAndShortTermInvestments": "5145000", "commonStockSharesOutstanding": "150419000", "intangibleAssetsExcludingGoodwill": "134566000", "cashAndCashEquivalentsAtCarryingValue": "5145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167445000", "profitLoss": "None", "dividendPayout": "192275000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "365166000", "capitalExpenditures": "342241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35690000", "cashflowFromInvestment": "-334499000", "stockBasedCompensation": "10138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5023000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "62999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295587000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 755073000, "cost_of_revenue": 259461000, "gross_profit": 495612000, "ebit": 346023000, "ebitda": 634115000, "pretax_income": 278996000, "tax_provision": 69631000, "net_income": 278586000, "net_income_to_common": 278586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8937000, "total_current_assets": 177587000, "total_assets": 7312034000, "short_term_debt": 102563000, "long_term_debt": 2237509000, "total_debt": 2340072000, "total_liabilities": 2711634000, "total_equity": 4600400000, "shares_outstanding": 148891000, "goodwill_and_intangibles": 168553000 }, "cash_flow": { "operating_cash_flow": 389478000, "capital_expenditure": 787810000, "free_cash_flow": 1177288000, "dividends_paid": 182840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245411, "ticker_id": 891, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "346023000", "ebitda": "634115000", "netIncome": "278586000", "grossProfit": "495612000", "depreciation": "None", "totalRevenue": "755073000", "costOfRevenue": "259461000", "interestIncome": "53944000", "incomeBeforeTax": "278996000", "interestExpense": "67027000", "operatingIncome": "178199000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "69631000", "reportedCurrency": "USD", "netInterestIncome": "-67027000", "nonInterestIncome": "None", "operatingExpenses": "317413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "4670000", "costofGoodsAndServicesSold": "259461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288092000", "sellingGeneralAndAdministrative": "29321000", "netIncomeFromContinuingOperations": "113366000" }, "balance": { "goodwill": "1674000", "inventory": "1", "commonStock": "151273000", "currentDebt": "None", "investments": "None", "totalAssets": "7312034000", "longTermDebt": "2237509000", "shortTermDebt": "102563000", "treasuryStock": "-148473000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "166879000", "reportedCurrency": "USD", "retainedEarnings": "-985338000", "totalLiabilities": "2711634000", "otherCurrentAssets": "-177587000", "totalCurrentAssets": "177587000", "currentLongTermDebt": "None", "longTermInvestments": "77811000", "shortTermInvestments": "103215000", "currentNetReceivables": "167419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7134447000", "currentAccountsPayable": "224523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6839394000", "shortLongTermDebtTotal": "2340072000", "totalShareholderEquity": "4600400000", "capitalLeaseObligations": "49470000", "otherCurrentLiabilities": "-102563000", "totalCurrentLiabilities": "299038000", "otherNonCurrentLiabilities": "249602000", "totalNonCurrentLiabilities": "2412596000", "cashAndShortTermInvestments": "8937000", "commonStockSharesOutstanding": "148891000", "intangibleAssetsExcludingGoodwill": "166879000", "cashAndCashEquivalentsAtCarryingValue": "8937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "278996000", "profitLoss": "None", "dividendPayout": "182840000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "389478000", "capitalExpenditures": "787810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194382000", "cashflowFromInvestment": "-191066000", "stockBasedCompensation": "7459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4030000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4816000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288092000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 755073000, "cost_of_revenue": 259461000, "gross_profit": 495612000, "research_and_development": 0.28, "selling_general_admin": 29321000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 346023000, "depreciation_amortisation": 288092000, "ebitda": 634115000, "interest_expense": 67027000, "interest_income": null, "other_non_operating": null, "pretax_income": 278996000, "tax_provision": 69631000, "effective_tax_rate": null, "net_income": 278586000, "net_income_continuing_ops": 113366000, "net_income_to_common": 278586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8937000, "short_term_investments": 103215000, "net_receivables": 167419000, "inventory": 1, "other_current_assets": null, "total_current_assets": 177587000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 166879000, "goodwill_and_intangibles": 168553000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7134447000, "total_assets": 7312034000, "short_term_debt": 102563000, "accounts_payable": 224523000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 299038000, "long_term_debt": 2237509000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2412596000, "total_liabilities": 2711634000, "total_debt": 2340072000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -985338000, "total_equity": 4600400000, "shares_outstanding": 148891000, "operating_cash_flow": 389478000, "stock_based_compensation": 7459000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 787810000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -191066000, "dividends_paid": 182840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -194382000, "free_cash_flow": 1177288000, "net_change_in_cash": 4030000 }, "raw_data": { "income": { "ebit": "346023000", "ebitda": "634115000", "netIncome": "278586000", "grossProfit": "495612000", "depreciation": "None", "totalRevenue": "755073000", "costOfRevenue": "259461000", "interestIncome": "53944000", "incomeBeforeTax": "278996000", "interestExpense": "67027000", "operatingIncome": "178199000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "69631000", "reportedCurrency": "USD", "netInterestIncome": "-67027000", "nonInterestIncome": "None", "operatingExpenses": "317413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "4670000", "costofGoodsAndServicesSold": "259461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288092000", "sellingGeneralAndAdministrative": "29321000", "netIncomeFromContinuingOperations": "113366000" }, "balance": { "goodwill": "1674000", "inventory": "1", "commonStock": "151273000", "currentDebt": "None", "investments": "None", "totalAssets": "7312034000", "longTermDebt": "2237509000", "shortTermDebt": "102563000", "treasuryStock": "-148473000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "166879000", "reportedCurrency": "USD", "retainedEarnings": "-985338000", "totalLiabilities": "2711634000", "otherCurrentAssets": "-177587000", "totalCurrentAssets": "177587000", "currentLongTermDebt": "None", "longTermInvestments": "77811000", "shortTermInvestments": "103215000", "currentNetReceivables": "167419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7134447000", "currentAccountsPayable": "224523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6839394000", "shortLongTermDebtTotal": "2340072000", "totalShareholderEquity": "4600400000", "capitalLeaseObligations": "49470000", "otherCurrentLiabilities": "-102563000", "totalCurrentLiabilities": "299038000", "otherNonCurrentLiabilities": "249602000", "totalNonCurrentLiabilities": "2412596000", "cashAndShortTermInvestments": "8937000", "commonStockSharesOutstanding": "148891000", "intangibleAssetsExcludingGoodwill": "166879000", "cashAndCashEquivalentsAtCarryingValue": "8937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "278996000", "profitLoss": "None", "dividendPayout": "182840000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "389478000", "capitalExpenditures": "787810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194382000", "cashflowFromInvestment": "-191066000", "stockBasedCompensation": "7459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4030000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4816000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288092000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 740340000, "cost_of_revenue": 250850000, "gross_profit": 489490000, "ebit": 298719000, "ebitda": 587367000, "pretax_income": 238114000, "tax_provision": 65717000, "net_income": 237278000, "net_income_to_common": 237278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4290000, "total_current_assets": 290473000, "total_assets": 7107398000, "short_term_debt": 16530000, "long_term_debt": 2162719000, "total_debt": 2179249000, "total_liabilities": 2611860000, "total_equity": 4467134000, "shares_outstanding": 148636000, "goodwill_and_intangibles": 189164000 }, "cash_flow": { "operating_cash_flow": 351088000, "capital_expenditure": 619602000, "free_cash_flow": 970690000, "dividends_paid": 176263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245416, "ticker_id": 891, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "298719000", "ebitda": "587367000", "netIncome": "237278000", "grossProfit": "489490000", "depreciation": "None", "totalRevenue": "740340000", "costOfRevenue": "250850000", "interestIncome": "14838000", "incomeBeforeTax": "238114000", "interestExpense": "60605000", "operatingIncome": "178084000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "65717000", "reportedCurrency": "USD", "netInterestIncome": "-60605000", "nonInterestIncome": "None", "operatingExpenses": "489490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "5856000", "costofGoodsAndServicesSold": "250850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288648000", "sellingGeneralAndAdministrative": "27034000", "netIncomeFromContinuingOperations": "102222000" }, "balance": { "goodwill": "1674000", "inventory": "1", "commonStock": "151149000", "currentDebt": "None", "investments": "None", "totalAssets": "7107398000", "longTermDebt": "2162719000", "shortTermDebt": "16530000", "treasuryStock": "-148473000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "187490000", "reportedCurrency": "USD", "retainedEarnings": "-1078304000", "totalLiabilities": "2611860000", "otherCurrentAssets": "127594000", "totalCurrentAssets": "290473000", "currentLongTermDebt": "None", "longTermInvestments": "251227000", "shortTermInvestments": "None", "currentNetReceivables": "158589000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6816925000", "currentAccountsPayable": "186267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6452341000", "shortLongTermDebtTotal": "2221338000", "totalShareholderEquity": "4467134000", "capitalLeaseObligations": "58619000", "otherCurrentLiabilities": "198873000", "totalCurrentLiabilities": "291671000", "otherNonCurrentLiabilities": "250268000", "totalNonCurrentLiabilities": "2320189000", "cashAndShortTermInvestments": "4290000", "commonStockSharesOutstanding": "148636000", "intangibleAssetsExcludingGoodwill": "187490000", "cashAndCashEquivalentsAtCarryingValue": "4290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238114000", "profitLoss": "None", "dividendPayout": "176263000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "351088000", "capitalExpenditures": "619602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230095000", "cashflowFromInvestment": "-132463000", "stockBasedCompensation": "5298000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11470000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4041000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 740340000, "cost_of_revenue": 250850000, "gross_profit": 489490000, "research_and_development": 0.11, "selling_general_admin": 27034000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 298719000, "depreciation_amortisation": 288648000, "ebitda": 587367000, "interest_expense": 60605000, "interest_income": null, "other_non_operating": null, "pretax_income": 238114000, "tax_provision": 65717000, "effective_tax_rate": null, "net_income": 237278000, "net_income_continuing_ops": 102222000, "net_income_to_common": 237278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4290000, "short_term_investments": null, "net_receivables": 158589000, "inventory": 1, "other_current_assets": null, "total_current_assets": 290473000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 187490000, "goodwill_and_intangibles": 189164000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6816925000, "total_assets": 7107398000, "short_term_debt": 16530000, "accounts_payable": 186267000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 291671000, "long_term_debt": 2162719000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2320189000, "total_liabilities": 2611860000, "total_debt": 2179249000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1078304000, "total_equity": 4467134000, "shares_outstanding": 148636000, "operating_cash_flow": 351088000, "stock_based_compensation": 5298000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 619602000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132463000, "dividends_paid": 176263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -230095000, "free_cash_flow": 970690000, "net_change_in_cash": -11470000 }, "raw_data": { "income": { "ebit": "298719000", "ebitda": "587367000", "netIncome": "237278000", "grossProfit": "489490000", "depreciation": "None", "totalRevenue": "740340000", "costOfRevenue": "250850000", "interestIncome": "14838000", "incomeBeforeTax": "238114000", "interestExpense": "60605000", "operatingIncome": "178084000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "65717000", "reportedCurrency": "USD", "netInterestIncome": "-60605000", "nonInterestIncome": "None", "operatingExpenses": "489490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "5856000", "costofGoodsAndServicesSold": "250850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288648000", "sellingGeneralAndAdministrative": "27034000", "netIncomeFromContinuingOperations": "102222000" }, "balance": { "goodwill": "1674000", "inventory": "1", "commonStock": "151149000", "currentDebt": "None", "investments": "None", "totalAssets": "7107398000", "longTermDebt": "2162719000", "shortTermDebt": "16530000", "treasuryStock": "-148473000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "187490000", "reportedCurrency": "USD", "retainedEarnings": "-1078304000", "totalLiabilities": "2611860000", "otherCurrentAssets": "127594000", "totalCurrentAssets": "290473000", "currentLongTermDebt": "None", "longTermInvestments": "251227000", "shortTermInvestments": "None", "currentNetReceivables": "158589000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6816925000", "currentAccountsPayable": "186267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6452341000", "shortLongTermDebtTotal": "2221338000", "totalShareholderEquity": "4467134000", "capitalLeaseObligations": "58619000", "otherCurrentLiabilities": "198873000", "totalCurrentLiabilities": "291671000", "otherNonCurrentLiabilities": "250268000", "totalNonCurrentLiabilities": "2320189000", "cashAndShortTermInvestments": "4290000", "commonStockSharesOutstanding": "148636000", "intangibleAssetsExcludingGoodwill": "187490000", "cashAndCashEquivalentsAtCarryingValue": "4290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238114000", "profitLoss": "None", "dividendPayout": "176263000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "351088000", "capitalExpenditures": "619602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230095000", "cashflowFromInvestment": "-132463000", "stockBasedCompensation": "5298000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11470000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4041000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288648000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 657515000, "cost_of_revenue": 222146000, "gross_profit": 435369000, "ebit": 206646000, "ebitda": 463795000, "pretax_income": 29256000, "tax_provision": -72312000, "net_income": 101568000, "net_income_to_common": 101568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15603000, "total_current_assets": 504184000, "total_assets": 7151447000, "short_term_debt": 39161000, "long_term_debt": 2222975000, "total_debt": 2262136000, "total_liabilities": 2723612000, "total_equity": 4427835000, "shares_outstanding": 129830999, "goodwill_and_intangibles": 257649000 }, "cash_flow": { "operating_cash_flow": 303177000, "capital_expenditure": 419966000, "free_cash_flow": 723143000, "dividends_paid": 142941000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245421, "ticker_id": 891, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206646000", "ebitda": "463795000", "netIncome": "101568000", "grossProfit": "435369000", "depreciation": "None", "totalRevenue": "657515000", "costOfRevenue": "222146000", "interestIncome": "53963000", "incomeBeforeTax": "29256000", "interestExpense": "53963000", "operatingIncome": "136100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-72312000", "reportedCurrency": "USD", "netInterestIncome": "-53963000", "nonInterestIncome": "None", "operatingExpenses": "435369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "122318000", "costofGoodsAndServicesSold": "222146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257149000", "sellingGeneralAndAdministrative": "37007000", "netIncomeFromContinuingOperations": "152683000" }, "balance": { "goodwill": "1674000", "inventory": "1", "commonStock": "149347000", "currentDebt": "None", "investments": "None", "totalAssets": "7151447000", "longTermDebt": "2222975000", "shortTermDebt": "39161000", "treasuryStock": "-148473000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "255975000", "reportedCurrency": "USD", "retainedEarnings": "-1137200000", "totalLiabilities": "2723612000", "otherCurrentAssets": "-143602000", "totalCurrentAssets": "504184000", "currentLongTermDebt": "None", "longTermInvestments": "494466000", "shortTermInvestments": "None", "currentNetReceivables": "125994000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6647263000", "currentAccountsPayable": "209904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6196281000", "shortLongTermDebtTotal": "2262136000", "totalShareholderEquity": "4427835000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-17930000", "totalCurrentLiabilities": "283404000", "otherNonCurrentLiabilities": "269502000", "totalNonCurrentLiabilities": "2440208000", "cashAndShortTermInvestments": "15603000", "commonStockSharesOutstanding": "129830999", "intangibleAssetsExcludingGoodwill": "255975000", "cashAndCashEquivalentsAtCarryingValue": "15603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152683000", "profitLoss": "None", "dividendPayout": "142941000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "303177000", "capitalExpenditures": "419966000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69160000", "cashflowFromInvestment": "-357424000", "stockBasedCompensation": "3830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142941000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14913000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5676000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257149000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 657515000, "cost_of_revenue": 222146000, "gross_profit": 435369000, "research_and_development": 0.04, "selling_general_admin": 37007000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206646000, "depreciation_amortisation": 257149000, "ebitda": 463795000, "interest_expense": 53963000, "interest_income": null, "other_non_operating": null, "pretax_income": 29256000, "tax_provision": -72312000, "effective_tax_rate": null, "net_income": 101568000, "net_income_continuing_ops": 152683000, "net_income_to_common": 101568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15603000, "short_term_investments": null, "net_receivables": 125994000, "inventory": 1, "other_current_assets": null, "total_current_assets": 504184000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 255975000, "goodwill_and_intangibles": 257649000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6647263000, "total_assets": 7151447000, "short_term_debt": 39161000, "accounts_payable": 209904000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 283404000, "long_term_debt": 2222975000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2440208000, "total_liabilities": 2723612000, "total_debt": 2262136000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1137200000, "total_equity": 4427835000, "shares_outstanding": 129830999, "operating_cash_flow": 303177000, "stock_based_compensation": 3830000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 419966000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -357424000, "dividends_paid": 142941000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69160000, "free_cash_flow": 723143000, "net_change_in_cash": 14913000 }, "raw_data": { "income": { "ebit": "206646000", "ebitda": "463795000", "netIncome": "101568000", "grossProfit": "435369000", "depreciation": "None", "totalRevenue": "657515000", "costOfRevenue": "222146000", "interestIncome": "53963000", "incomeBeforeTax": "29256000", "interestExpense": "53963000", "operatingIncome": "136100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-72312000", "reportedCurrency": "USD", "netInterestIncome": "-53963000", "nonInterestIncome": "None", "operatingExpenses": "435369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "122318000", "costofGoodsAndServicesSold": "222146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257149000", "sellingGeneralAndAdministrative": "37007000", "netIncomeFromContinuingOperations": "152683000" }, "balance": { "goodwill": "1674000", "inventory": "1", "commonStock": "149347000", "currentDebt": "None", "investments": "None", "totalAssets": "7151447000", "longTermDebt": "2222975000", "shortTermDebt": "39161000", "treasuryStock": "-148473000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "255975000", "reportedCurrency": "USD", "retainedEarnings": "-1137200000", "totalLiabilities": "2723612000", "otherCurrentAssets": "-143602000", "totalCurrentAssets": "504184000", "currentLongTermDebt": "None", "longTermInvestments": "494466000", "shortTermInvestments": "None", "currentNetReceivables": "125994000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6647263000", "currentAccountsPayable": "209904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6196281000", "shortLongTermDebtTotal": "2262136000", "totalShareholderEquity": "4427835000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-17930000", "totalCurrentLiabilities": "283404000", "otherNonCurrentLiabilities": "269502000", "totalNonCurrentLiabilities": "2440208000", "cashAndShortTermInvestments": "15603000", "commonStockSharesOutstanding": "129830999", "intangibleAssetsExcludingGoodwill": "255975000", "cashAndCashEquivalentsAtCarryingValue": "15603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152683000", "profitLoss": "None", "dividendPayout": "142941000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "303177000", "capitalExpenditures": "419966000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69160000", "cashflowFromInvestment": "-357424000", "stockBasedCompensation": "3830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142941000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14913000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5676000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257149000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 475212000, "cost_of_revenue": 164678000, "gross_profit": 310534000, "ebit": -75750000, "ebitda": 296688000, "pretax_income": 63104000, "tax_provision": -16060000, "net_income": 79164000, "net_income_to_common": 79164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2547000, "total_current_assets": 99632000, "total_assets": 4146296000, "short_term_debt": 0, "long_term_debt": 1062570000, "total_debt": 1062570000, "total_liabilities": 1325140000, "total_equity": 2765865000, "shares_outstanding": 106868250, "goodwill_and_intangibles": 145883000 }, "cash_flow": { "operating_cash_flow": 229034000, "capital_expenditure": 231953000, "free_cash_flow": 460987000, "dividends_paid": 107167000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245426, "ticker_id": 891, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-75750000", "ebitda": "296688000", "netIncome": "79164000", "grossProfit": "310534000", "depreciation": "None", "totalRevenue": "475212000", "costOfRevenue": "164678000", "interestIncome": "39430000", "incomeBeforeTax": "63104000", "interestExpense": "39430000", "operatingIncome": "67682000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-16060000", "reportedCurrency": "USD", "netInterestIncome": "-39430000", "nonInterestIncome": "None", "operatingExpenses": "203422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "17113000", "costofGoodsAndServicesSold": "164678000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372438000", "sellingGeneralAndAdministrative": "22040000", "netIncomeFromContinuingOperations": "80765000" }, "balance": { "goodwill": "1674000", "inventory": "-5087000", "commonStock": "107681000", "currentDebt": "None", "investments": "None", "totalAssets": "4146296000", "longTermDebt": "1062570000", "shortTermDebt": "0", "treasuryStock": "-148473000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "144209000", "reportedCurrency": "USD", "retainedEarnings": "-1129445000", "totalLiabilities": "1325140000", "otherCurrentAssets": "148000", "totalCurrentAssets": "99632000", "currentLongTermDebt": "None", "longTermInvestments": "161907000", "shortTermInvestments": "None", "currentNetReceivables": "96937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4046664000", "currentAccountsPayable": "110159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3699791000", "shortLongTermDebtTotal": "1062570000", "totalShareholderEquity": "2765865000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "110159000", "totalCurrentLiabilities": "151425000", "otherNonCurrentLiabilities": "152411000", "totalNonCurrentLiabilities": "1173715000", "cashAndShortTermInvestments": "2547000", "commonStockSharesOutstanding": "106868250", "intangibleAssetsExcludingGoodwill": "144209000", "cashAndCashEquivalentsAtCarryingValue": "2547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80765000", "profitLoss": "None", "dividendPayout": "107167000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "229034000", "capitalExpenditures": "231953000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147600000", "cashflowFromInvestment": "-284484000", "stockBasedCompensation": "3399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107167000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-203050000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 475212000, "cost_of_revenue": 164678000, "gross_profit": 310534000, "research_and_development": 0.05, "selling_general_admin": 22040000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -75750000, "depreciation_amortisation": 372438000, "ebitda": 296688000, "interest_expense": 39430000, "interest_income": null, "other_non_operating": null, "pretax_income": 63104000, "tax_provision": -16060000, "effective_tax_rate": null, "net_income": 79164000, "net_income_continuing_ops": 80765000, "net_income_to_common": 79164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2547000, "short_term_investments": null, "net_receivables": 96937000, "inventory": -5087000, "other_current_assets": null, "total_current_assets": 99632000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 144209000, "goodwill_and_intangibles": 145883000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4046664000, "total_assets": 4146296000, "short_term_debt": 0, "accounts_payable": 110159000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151425000, "long_term_debt": 1062570000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1173715000, "total_liabilities": 1325140000, "total_debt": 1062570000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1129445000, "total_equity": 2765865000, "shares_outstanding": 106868250, "operating_cash_flow": 229034000, "stock_based_compensation": 3399000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 231953000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -284484000, "dividends_paid": 107167000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -147600000, "free_cash_flow": 460987000, "net_change_in_cash": -203050000 }, "raw_data": { "income": { "ebit": "-75750000", "ebitda": "296688000", "netIncome": "79164000", "grossProfit": "310534000", "depreciation": "None", "totalRevenue": "475212000", "costOfRevenue": "164678000", "interestIncome": "39430000", "incomeBeforeTax": "63104000", "interestExpense": "39430000", "operatingIncome": "67682000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-16060000", "reportedCurrency": "USD", "netInterestIncome": "-39430000", "nonInterestIncome": "None", "operatingExpenses": "203422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "17113000", "costofGoodsAndServicesSold": "164678000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372438000", "sellingGeneralAndAdministrative": "22040000", "netIncomeFromContinuingOperations": "80765000" }, "balance": { "goodwill": "1674000", "inventory": "-5087000", "commonStock": "107681000", "currentDebt": "None", "investments": "None", "totalAssets": "4146296000", "longTermDebt": "1062570000", "shortTermDebt": "0", "treasuryStock": "-148473000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "144209000", "reportedCurrency": "USD", "retainedEarnings": "-1129445000", "totalLiabilities": "1325140000", "otherCurrentAssets": "148000", "totalCurrentAssets": "99632000", "currentLongTermDebt": "None", "longTermInvestments": "161907000", "shortTermInvestments": "None", "currentNetReceivables": "96937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4046664000", "currentAccountsPayable": "110159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3699791000", "shortLongTermDebtTotal": "1062570000", "totalShareholderEquity": "2765865000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "110159000", "totalCurrentLiabilities": "151425000", "otherNonCurrentLiabilities": "152411000", "totalNonCurrentLiabilities": "1173715000", "cashAndShortTermInvestments": "2547000", "commonStockSharesOutstanding": "106868250", "intangibleAssetsExcludingGoodwill": "144209000", "cashAndCashEquivalentsAtCarryingValue": "2547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80765000", "profitLoss": "None", "dividendPayout": "107167000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "229034000", "capitalExpenditures": "231953000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147600000", "cashflowFromInvestment": "-284484000", "stockBasedCompensation": "3399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107167000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-203050000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181382000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 263109000, "cost_of_revenue": 82585000, "gross_profit": 180524000, "ebit": 20431000, "ebitda": 128837000, "pretax_income": -24670000, "tax_provision": null, "net_income": -24856000, "net_income_to_common": -24856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6296000, "total_current_assets": 323929000, "total_assets": 9087843000, "short_term_debt": null, "long_term_debt": 3772182000, "total_debt": 3772182000, "total_liabilities": 4554794000, "total_equity": 4510734000, "shares_outstanding": 166399000, "goodwill_and_intangibles": 183796000 }, "cash_flow": { "operating_cash_flow": 40460000, "capital_expenditure": 59659000, "free_cash_flow": 100119000, "dividends_paid": 55305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245389, "ticker_id": 891, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20431000", "ebitda": "128837000", "netIncome": "-24856000", "grossProfit": "180524000", "depreciation": "None", "totalRevenue": "263109000", "costOfRevenue": "82585000", "interestIncome": "None", "incomeBeforeTax": "-24670000", "interestExpense": "45101000", "operatingIncome": "60278000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-45101000", "nonInterestIncome": "None", "operatingExpenses": "120246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108406000", "sellingGeneralAndAdministrative": "11840000", "netIncomeFromContinuingOperations": "-24670000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "164542000", "currentDebt": "None", "investments": "None", "totalAssets": "9087843000", "longTermDebt": "3772182000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "182122000", "reportedCurrency": "USD", "retainedEarnings": "-1539263000", "totalLiabilities": "4554794000", "otherCurrentAssets": "23237000", "totalCurrentAssets": "323929000", "currentLongTermDebt": "None", "longTermInvestments": "213988000", "shortTermInvestments": "None", "currentNetReceivables": "294396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8763914000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3822521000", "totalShareholderEquity": "4510734000", "capitalLeaseObligations": "50339000", "otherCurrentLiabilities": "247755000", "totalCurrentLiabilities": "584726000", "otherNonCurrentLiabilities": "147547000", "totalNonCurrentLiabilities": "3970068000", "cashAndShortTermInvestments": "6296000", "commonStockSharesOutstanding": "166399000", "intangibleAssetsExcludingGoodwill": "182122000", "cashAndCashEquivalentsAtCarryingValue": "6296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24670000", "profitLoss": "None", "dividendPayout": "55305000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40460000", "capitalExpenditures": "59659000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "283091000", "cashflowFromInvestment": "-322975000", "stockBasedCompensation": "6016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90044000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108406000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 263109000, "cost_of_revenue": 82585000, "gross_profit": 180524000, "research_and_development": null, "selling_general_admin": 11840000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20431000, "depreciation_amortisation": 108406000, "ebitda": 128837000, "interest_expense": 45101000, "interest_income": null, "other_non_operating": null, "pretax_income": -24670000, "tax_provision": null, "effective_tax_rate": null, "net_income": -24856000, "net_income_continuing_ops": -24670000, "net_income_to_common": -24856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6296000, "short_term_investments": null, "net_receivables": 294396000, "inventory": null, "other_current_assets": null, "total_current_assets": 323929000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 182122000, "goodwill_and_intangibles": 183796000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8763914000, "total_assets": 9087843000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 584726000, "long_term_debt": 3772182000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3970068000, "total_liabilities": 4554794000, "total_debt": 3772182000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1539263000, "total_equity": 4510734000, "shares_outstanding": 166399000, "operating_cash_flow": 40460000, "stock_based_compensation": 6016000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59659000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -322975000, "dividends_paid": 55305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 283091000, "free_cash_flow": 100119000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20431000", "ebitda": "128837000", "netIncome": "-24856000", "grossProfit": "180524000", "depreciation": "None", "totalRevenue": "263109000", "costOfRevenue": "82585000", "interestIncome": "None", "incomeBeforeTax": "-24670000", "interestExpense": "45101000", "operatingIncome": "60278000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-45101000", "nonInterestIncome": "None", "operatingExpenses": "120246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108406000", "sellingGeneralAndAdministrative": "11840000", "netIncomeFromContinuingOperations": "-24670000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "164542000", "currentDebt": "None", "investments": "None", "totalAssets": "9087843000", "longTermDebt": "3772182000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "182122000", "reportedCurrency": "USD", "retainedEarnings": "-1539263000", "totalLiabilities": "4554794000", "otherCurrentAssets": "23237000", "totalCurrentAssets": "323929000", "currentLongTermDebt": "None", "longTermInvestments": "213988000", "shortTermInvestments": "None", "currentNetReceivables": "294396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8763914000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3822521000", "totalShareholderEquity": "4510734000", "capitalLeaseObligations": "50339000", "otherCurrentLiabilities": "247755000", "totalCurrentLiabilities": "584726000", "otherNonCurrentLiabilities": "147547000", "totalNonCurrentLiabilities": "3970068000", "cashAndShortTermInvestments": "6296000", "commonStockSharesOutstanding": "166399000", "intangibleAssetsExcludingGoodwill": "182122000", "cashAndCashEquivalentsAtCarryingValue": "6296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24670000", "profitLoss": "None", "dividendPayout": "55305000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40460000", "capitalExpenditures": "59659000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "283091000", "cashflowFromInvestment": "-322975000", "stockBasedCompensation": "6016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90044000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108406000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 255034000, "cost_of_revenue": 190347000, "gross_profit": 64687000, "ebit": 55506000, "ebitda": 162589000, "pretax_income": -3277000, "tax_provision": null, "net_income": -3467000, "net_income_to_common": -3467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5720000, "total_current_assets": 292580000, "total_assets": 8890132000, "short_term_debt": 870127000, "long_term_debt": 3340815000, "total_debt": 4210942000, "total_liabilities": 4187930000, "total_equity": 4679590000, "shares_outstanding": 167611000, "goodwill_and_intangibles": 166412000 }, "cash_flow": { "operating_cash_flow": 114472000, "capital_expenditure": 86771000, "free_cash_flow": 201243000, "dividends_paid": 53748000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245390, "ticker_id": 891, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55506000", "ebitda": "162589000", "netIncome": "-3467000", "grossProfit": "64687000", "depreciation": "None", "totalRevenue": "255034000", "costOfRevenue": "190347000", "interestIncome": "42456000", "incomeBeforeTax": "-3277000", "interestExpense": "42456000", "operatingIncome": "55506000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-42456000", "nonInterestIncome": "None", "operatingExpenses": "9181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190347000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107083000", "sellingGeneralAndAdministrative": "9181000", "netIncomeFromContinuingOperations": "-3277000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "167982000", "currentDebt": "None", "investments": "None", "totalAssets": "8890132000", "longTermDebt": "3340815000", "shortTermDebt": "870127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "164738000", "reportedCurrency": "USD", "retainedEarnings": "-1460154000", "totalLiabilities": "4187930000", "otherCurrentAssets": "None", "totalCurrentAssets": "292580000", "currentLongTermDebt": "None", "longTermInvestments": "215301000", "shortTermInvestments": "None", "currentNetReceivables": "286860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8597552000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8077346000", "shortLongTermDebtTotal": "3675355000", "totalShareholderEquity": "4679590000", "capitalLeaseObligations": "50185000", "otherCurrentLiabilities": "2849000", "totalCurrentLiabilities": "870127000", "otherNonCurrentLiabilities": "136122000", "totalNonCurrentLiabilities": "3317803000", "cashAndShortTermInvestments": "5720000", "commonStockSharesOutstanding": "167611000", "intangibleAssetsExcludingGoodwill": "164738000", "cashAndCashEquivalentsAtCarryingValue": "5720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3277000", "profitLoss": "None", "dividendPayout": "53748000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114472000", "capitalExpenditures": "86771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23278000", "cashflowFromInvestment": "-90149000", "stockBasedCompensation": "3342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53748000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107083000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 255034000, "cost_of_revenue": 190347000, "gross_profit": 64687000, "research_and_development": null, "selling_general_admin": 9181000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55506000, "depreciation_amortisation": 107083000, "ebitda": 162589000, "interest_expense": 42456000, "interest_income": null, "other_non_operating": null, "pretax_income": -3277000, "tax_provision": null, "effective_tax_rate": null, "net_income": -3467000, "net_income_continuing_ops": -3277000, "net_income_to_common": -3467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5720000, "short_term_investments": null, "net_receivables": 286860000, "inventory": null, "other_current_assets": null, "total_current_assets": 292580000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 164738000, "goodwill_and_intangibles": 166412000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8597552000, "total_assets": 8890132000, "short_term_debt": 870127000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 870127000, "long_term_debt": 3340815000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3317803000, "total_liabilities": 4187930000, "total_debt": 4210942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1460154000, "total_equity": 4679590000, "shares_outstanding": 167611000, "operating_cash_flow": 114472000, "stock_based_compensation": 3342000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86771000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90149000, "dividends_paid": 53748000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23278000, "free_cash_flow": 201243000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55506000", "ebitda": "162589000", "netIncome": "-3467000", "grossProfit": "64687000", "depreciation": "None", "totalRevenue": "255034000", "costOfRevenue": "190347000", "interestIncome": "42456000", "incomeBeforeTax": "-3277000", "interestExpense": "42456000", "operatingIncome": "55506000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-42456000", "nonInterestIncome": "None", "operatingExpenses": "9181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190347000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107083000", "sellingGeneralAndAdministrative": "9181000", "netIncomeFromContinuingOperations": "-3277000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "167982000", "currentDebt": "None", "investments": "None", "totalAssets": "8890132000", "longTermDebt": "3340815000", "shortTermDebt": "870127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "164738000", "reportedCurrency": "USD", "retainedEarnings": "-1460154000", "totalLiabilities": "4187930000", "otherCurrentAssets": "None", "totalCurrentAssets": "292580000", "currentLongTermDebt": "None", "longTermInvestments": "215301000", "shortTermInvestments": "None", "currentNetReceivables": "286860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8597552000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8077346000", "shortLongTermDebtTotal": "3675355000", "totalShareholderEquity": "4679590000", "capitalLeaseObligations": "50185000", "otherCurrentLiabilities": "2849000", "totalCurrentLiabilities": "870127000", "otherNonCurrentLiabilities": "136122000", "totalNonCurrentLiabilities": "3317803000", "cashAndShortTermInvestments": "5720000", "commonStockSharesOutstanding": "167611000", "intangibleAssetsExcludingGoodwill": "164738000", "cashAndCashEquivalentsAtCarryingValue": "5720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3277000", "profitLoss": "None", "dividendPayout": "53748000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114472000", "capitalExpenditures": "86771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23278000", "cashflowFromInvestment": "-90149000", "stockBasedCompensation": "3342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53748000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107083000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 248326000, "cost_of_revenue": 80023000, "gross_profit": 168303000, "ebit": 50275000, "ebitda": 155547000, "pretax_income": 8778000, "tax_provision": null, "net_income": 8590000, "net_income_to_common": 8590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4675000, "total_current_assets": 280246000, "total_assets": 8900481000, "short_term_debt": 0, "long_term_debt": 3309383000, "total_debt": 3309383000, "total_liabilities": 4142818000, "total_equity": 4734775000, "shares_outstanding": 168738000, "goodwill_and_intangibles": 171721000 }, "cash_flow": { "operating_cash_flow": 120491000, "capital_expenditure": 302032000, "free_cash_flow": 422523000, "dividends_paid": 53752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245392, "ticker_id": 891, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50275000", "ebitda": "155547000", "netIncome": "8590000", "grossProfit": "168303000", "depreciation": "None", "totalRevenue": "248326000", "costOfRevenue": "80023000", "interestIncome": "41497000", "incomeBeforeTax": "8778000", "interestExpense": "41497000", "operatingIncome": "53521000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-41497000", "nonInterestIncome": "None", "operatingExpenses": "114782000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105272000", "sellingGeneralAndAdministrative": "9510000", "netIncomeFromContinuingOperations": "8778000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "167965000", "currentDebt": "None", "investments": "None", "totalAssets": "8900481000", "longTermDebt": "3309383000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "170047000", "reportedCurrency": "USD", "retainedEarnings": "-1401660000", "totalLiabilities": "4142818000", "otherCurrentAssets": "None", "totalCurrentAssets": "280246000", "currentLongTermDebt": "None", "longTermInvestments": "215507000", "shortTermInvestments": "None", "currentNetReceivables": "275571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8620235000", "currentAccountsPayable": "307176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8150895000", "shortLongTermDebtTotal": "3359527000", "totalShareholderEquity": "4734775000", "capitalLeaseObligations": "50144000", "otherCurrentLiabilities": "307176000", "totalCurrentLiabilities": "642908000", "otherNonCurrentLiabilities": "140383000", "totalNonCurrentLiabilities": "3499910000", "cashAndShortTermInvestments": "4675000", "commonStockSharesOutstanding": "168738000", "intangibleAssetsExcludingGoodwill": "170047000", "cashAndCashEquivalentsAtCarryingValue": "4675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8778000", "profitLoss": "None", "dividendPayout": "53752000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120491000", "capitalExpenditures": "302032000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222555000", "cashflowFromInvestment": "-310101000", "stockBasedCompensation": "3372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 248326000, "cost_of_revenue": 80023000, "gross_profit": 168303000, "research_and_development": null, "selling_general_admin": 9510000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50275000, "depreciation_amortisation": 105272000, "ebitda": 155547000, "interest_expense": 41497000, "interest_income": null, "other_non_operating": null, "pretax_income": 8778000, "tax_provision": null, "effective_tax_rate": null, "net_income": 8590000, "net_income_continuing_ops": 8778000, "net_income_to_common": 8590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4675000, "short_term_investments": null, "net_receivables": 275571000, "inventory": null, "other_current_assets": null, "total_current_assets": 280246000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 170047000, "goodwill_and_intangibles": 171721000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8620235000, "total_assets": 8900481000, "short_term_debt": 0, "accounts_payable": 307176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 642908000, "long_term_debt": 3309383000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3499910000, "total_liabilities": 4142818000, "total_debt": 3309383000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1401660000, "total_equity": 4734775000, "shares_outstanding": 168738000, "operating_cash_flow": 120491000, "stock_based_compensation": 3372000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 302032000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -310101000, "dividends_paid": 53752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222555000, "free_cash_flow": 422523000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50275000", "ebitda": "155547000", "netIncome": "8590000", "grossProfit": "168303000", "depreciation": "None", "totalRevenue": "248326000", "costOfRevenue": "80023000", "interestIncome": "41497000", "incomeBeforeTax": "8778000", "interestExpense": "41497000", "operatingIncome": "53521000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-41497000", "nonInterestIncome": "None", "operatingExpenses": "114782000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105272000", "sellingGeneralAndAdministrative": "9510000", "netIncomeFromContinuingOperations": "8778000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "167965000", "currentDebt": "None", "investments": "None", "totalAssets": "8900481000", "longTermDebt": "3309383000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "170047000", "reportedCurrency": "USD", "retainedEarnings": "-1401660000", "totalLiabilities": "4142818000", "otherCurrentAssets": "None", "totalCurrentAssets": "280246000", "currentLongTermDebt": "None", "longTermInvestments": "215507000", "shortTermInvestments": "None", "currentNetReceivables": "275571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8620235000", "currentAccountsPayable": "307176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8150895000", "shortLongTermDebtTotal": "3359527000", "totalShareholderEquity": "4734775000", "capitalLeaseObligations": "50144000", "otherCurrentLiabilities": "307176000", "totalCurrentLiabilities": "642908000", "otherNonCurrentLiabilities": "140383000", "totalNonCurrentLiabilities": "3499910000", "cashAndShortTermInvestments": "4675000", "commonStockSharesOutstanding": "168738000", "intangibleAssetsExcludingGoodwill": "170047000", "cashAndCashEquivalentsAtCarryingValue": "4675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8778000", "profitLoss": "None", "dividendPayout": "53752000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120491000", "capitalExpenditures": "302032000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222555000", "cashflowFromInvestment": "-310101000", "stockBasedCompensation": "3372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105272000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 240128000, "cost_of_revenue": 74179000, "gross_profit": 165949000, "ebit": 53172000, "ebitda": 154062000, "pretax_income": 14658000, "tax_provision": null, "net_income": 14483000, "net_income_to_common": 14483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 416840000, "total_current_assets": 682759000, "total_assets": 9051863000, "short_term_debt": 900000000, "long_term_debt": 3476761000, "total_debt": 4376761000, "total_liabilities": 4250710000, "total_equity": 4778071000, "shares_outstanding": 168765000, "goodwill_and_intangibles": 159156000 }, "cash_flow": { "operating_cash_flow": 122554000, "capital_expenditure": 71926000, "free_cash_flow": 194480000, "dividends_paid": 53731000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245393, "ticker_id": 891, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53172000", "ebitda": "154062000", "netIncome": "14483000", "grossProfit": "165949000", "depreciation": "None", "totalRevenue": "240128000", "costOfRevenue": "74179000", "interestIncome": "38514000", "incomeBeforeTax": "14658000", "interestExpense": "38514000", "operatingIncome": "55321000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-38514000", "nonInterestIncome": "None", "operatingExpenses": "110628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100890000", "sellingGeneralAndAdministrative": "9738000", "netIncomeFromContinuingOperations": "14658000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "167968000", "currentDebt": "None", "investments": "None", "totalAssets": "9051863000", "longTermDebt": "3476761000", "shortTermDebt": "900000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "157482000", "reportedCurrency": "USD", "retainedEarnings": "-1355394000", "totalLiabilities": "4250710000", "otherCurrentAssets": "None", "totalCurrentAssets": "682759000", "currentLongTermDebt": "None", "longTermInvestments": "192420000", "shortTermInvestments": "None", "currentNetReceivables": "265919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8369104000", "currentAccountsPayable": "278212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7928207000", "shortLongTermDebtTotal": "3526870000", "totalShareholderEquity": "4778071000", "capitalLeaseObligations": "50109000", "otherCurrentLiabilities": "278212000", "totalCurrentLiabilities": "602099000", "otherNonCurrentLiabilities": "121741000", "totalNonCurrentLiabilities": "3648611000", "cashAndShortTermInvestments": "416840000", "commonStockSharesOutstanding": "168765000", "intangibleAssetsExcludingGoodwill": "157482000", "cashAndCashEquivalentsAtCarryingValue": "416840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14658000", "profitLoss": "None", "dividendPayout": "53731000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122554000", "capitalExpenditures": "71926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "401483000", "cashflowFromInvestment": "-112527000", "stockBasedCompensation": "3699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53731000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100890000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 240128000, "cost_of_revenue": 74179000, "gross_profit": 165949000, "research_and_development": null, "selling_general_admin": 9738000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53172000, "depreciation_amortisation": 100890000, "ebitda": 154062000, "interest_expense": 38514000, "interest_income": null, "other_non_operating": null, "pretax_income": 14658000, "tax_provision": null, "effective_tax_rate": null, "net_income": 14483000, "net_income_continuing_ops": 14658000, "net_income_to_common": 14483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 416840000, "short_term_investments": null, "net_receivables": 265919000, "inventory": null, "other_current_assets": null, "total_current_assets": 682759000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 157482000, "goodwill_and_intangibles": 159156000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8369104000, "total_assets": 9051863000, "short_term_debt": 900000000, "accounts_payable": 278212000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 602099000, "long_term_debt": 3476761000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3648611000, "total_liabilities": 4250710000, "total_debt": 4376761000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1355394000, "total_equity": 4778071000, "shares_outstanding": 168765000, "operating_cash_flow": 122554000, "stock_based_compensation": 3699000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71926000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112527000, "dividends_paid": 53731000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 401483000, "free_cash_flow": 194480000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53172000", "ebitda": "154062000", "netIncome": "14483000", "grossProfit": "165949000", "depreciation": "None", "totalRevenue": "240128000", "costOfRevenue": "74179000", "interestIncome": "38514000", "incomeBeforeTax": "14658000", "interestExpense": "38514000", "operatingIncome": "55321000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-38514000", "nonInterestIncome": "None", "operatingExpenses": "110628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100890000", "sellingGeneralAndAdministrative": "9738000", "netIncomeFromContinuingOperations": "14658000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "167968000", "currentDebt": "None", "investments": "None", "totalAssets": "9051863000", "longTermDebt": "3476761000", "shortTermDebt": "900000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "157482000", "reportedCurrency": "USD", "retainedEarnings": "-1355394000", "totalLiabilities": "4250710000", "otherCurrentAssets": "None", "totalCurrentAssets": "682759000", "currentLongTermDebt": "None", "longTermInvestments": "192420000", "shortTermInvestments": "None", "currentNetReceivables": "265919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8369104000", "currentAccountsPayable": "278212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7928207000", "shortLongTermDebtTotal": "3526870000", "totalShareholderEquity": "4778071000", "capitalLeaseObligations": "50109000", "otherCurrentLiabilities": "278212000", "totalCurrentLiabilities": "602099000", "otherNonCurrentLiabilities": "121741000", "totalNonCurrentLiabilities": "3648611000", "cashAndShortTermInvestments": "416840000", "commonStockSharesOutstanding": "168765000", "intangibleAssetsExcludingGoodwill": "157482000", "cashAndCashEquivalentsAtCarryingValue": "416840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14658000", "profitLoss": "None", "dividendPayout": "53731000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122554000", "capitalExpenditures": "71926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "401483000", "cashflowFromInvestment": "-112527000", "stockBasedCompensation": "3699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53731000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100890000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 250328000, "cost_of_revenue": 77156000, "gross_profit": 173172000, "ebit": 57867000, "ebitda": 159981000, "pretax_income": 21093000, "tax_provision": null, "net_income": 20897000, "net_income_to_common": 20897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5330000, "total_current_assets": 260847000, "total_assets": 8663360000, "short_term_debt": 900000000, "long_term_debt": 3020741000, "total_debt": 3920741000, "total_liabilities": 3826287000, "total_equity": 4813752000, "shares_outstanding": 168593000, "goodwill_and_intangibles": 165350000 }, "cash_flow": { "operating_cash_flow": 44758000, "capital_expenditure": 54347000, "free_cash_flow": 99105000, "dividends_paid": 54571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245394, "ticker_id": 891, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57867000", "ebitda": "159981000", "netIncome": "20897000", "grossProfit": "173172000", "depreciation": "None", "totalRevenue": "250328000", "costOfRevenue": "77156000", "interestIncome": "36774000", "incomeBeforeTax": "21093000", "interestExpense": "36774000", "operatingIncome": "60349000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-36774000", "nonInterestIncome": "None", "operatingExpenses": "112823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102114000", "sellingGeneralAndAdministrative": "10709000", "netIncomeFromContinuingOperations": "21093000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "167908000", "currentDebt": "None", "investments": "None", "totalAssets": "8663360000", "longTermDebt": "3020741000", "shortTermDebt": "900000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "163676000", "reportedCurrency": "USD", "retainedEarnings": "-1314734000", "totalLiabilities": "3826287000", "otherCurrentAssets": "None", "totalCurrentAssets": "260847000", "currentLongTermDebt": "None", "longTermInvestments": "191505000", "shortTermInvestments": "None", "currentNetReceivables": "255517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8402513000", "currentAccountsPayable": "293349000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7961155000", "shortLongTermDebtTotal": "3070797000", "totalShareholderEquity": "4813752000", "capitalLeaseObligations": "50056000", "otherCurrentLiabilities": "293349000", "totalCurrentLiabilities": "628555000", "otherNonCurrentLiabilities": "126935000", "totalNonCurrentLiabilities": "3197732000", "cashAndShortTermInvestments": "5330000", "commonStockSharesOutstanding": "168593000", "intangibleAssetsExcludingGoodwill": "163676000", "cashAndCashEquivalentsAtCarryingValue": "5330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21093000", "profitLoss": "None", "dividendPayout": "54571000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44758000", "capitalExpenditures": "54347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133893000", "cashflowFromInvestment": "87116000", "stockBasedCompensation": "6042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 250328000, "cost_of_revenue": 77156000, "gross_profit": 173172000, "research_and_development": null, "selling_general_admin": 10709000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57867000, "depreciation_amortisation": 102114000, "ebitda": 159981000, "interest_expense": 36774000, "interest_income": null, "other_non_operating": null, "pretax_income": 21093000, "tax_provision": null, "effective_tax_rate": null, "net_income": 20897000, "net_income_continuing_ops": 21093000, "net_income_to_common": 20897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5330000, "short_term_investments": null, "net_receivables": 255517000, "inventory": null, "other_current_assets": null, "total_current_assets": 260847000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 163676000, "goodwill_and_intangibles": 165350000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8402513000, "total_assets": 8663360000, "short_term_debt": 900000000, "accounts_payable": 293349000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 628555000, "long_term_debt": 3020741000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3197732000, "total_liabilities": 3826287000, "total_debt": 3920741000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1314734000, "total_equity": 4813752000, "shares_outstanding": 168593000, "operating_cash_flow": 44758000, "stock_based_compensation": 6042000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54347000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 87116000, "dividends_paid": 54571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133893000, "free_cash_flow": 99105000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57867000", "ebitda": "159981000", "netIncome": "20897000", "grossProfit": "173172000", "depreciation": "None", "totalRevenue": "250328000", "costOfRevenue": "77156000", "interestIncome": "36774000", "incomeBeforeTax": "21093000", "interestExpense": "36774000", "operatingIncome": "60349000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-36774000", "nonInterestIncome": "None", "operatingExpenses": "112823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102114000", "sellingGeneralAndAdministrative": "10709000", "netIncomeFromContinuingOperations": "21093000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "167908000", "currentDebt": "None", "investments": "None", "totalAssets": "8663360000", "longTermDebt": "3020741000", "shortTermDebt": "900000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "163676000", "reportedCurrency": "USD", "retainedEarnings": "-1314734000", "totalLiabilities": "3826287000", "otherCurrentAssets": "None", "totalCurrentAssets": "260847000", "currentLongTermDebt": "None", "longTermInvestments": "191505000", "shortTermInvestments": "None", "currentNetReceivables": "255517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8402513000", "currentAccountsPayable": "293349000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7961155000", "shortLongTermDebtTotal": "3070797000", "totalShareholderEquity": "4813752000", "capitalLeaseObligations": "50056000", "otherCurrentLiabilities": "293349000", "totalCurrentLiabilities": "628555000", "otherNonCurrentLiabilities": "126935000", "totalNonCurrentLiabilities": "3197732000", "cashAndShortTermInvestments": "5330000", "commonStockSharesOutstanding": "168593000", "intangibleAssetsExcludingGoodwill": "163676000", "cashAndCashEquivalentsAtCarryingValue": "5330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21093000", "profitLoss": "None", "dividendPayout": "54571000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44758000", "capitalExpenditures": "54347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133893000", "cashflowFromInvestment": "87116000", "stockBasedCompensation": "6042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102114000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 225327000, "cost_of_revenue": 72947000, "gross_profit": 152380000, "ebit": 48873000, "ebitda": 142489000, "pretax_income": 13813000, "tax_provision": 13990000, "net_income": 13636000, "net_income_to_common": 13636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7349000, "total_current_assets": 250918000, "total_assets": 8802146000, "short_term_debt": 908713000, "long_term_debt": 3095666000, "total_debt": 4004379000, "total_liabilities": 3931979000, "total_equity": 4846678000, "shares_outstanding": 158249000, "goodwill_and_intangibles": 171989000 }, "cash_flow": { "operating_cash_flow": 129038000, "capital_expenditure": 252731000, "free_cash_flow": 381769000, "dividends_paid": 48680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245395, "ticker_id": 891, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48873000", "ebitda": "142489000", "netIncome": "13636000", "grossProfit": "152380000", "depreciation": "None", "totalRevenue": "225327000", "costOfRevenue": "72947000", "interestIncome": "33052000", "incomeBeforeTax": "13813000", "interestExpense": "33052000", "operatingIncome": "49523000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13990000", "reportedCurrency": "USD", "netInterestIncome": "-33052000", "nonInterestIncome": "None", "operatingExpenses": "102857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93616000", "sellingGeneralAndAdministrative": "9241000", "netIncomeFromContinuingOperations": "13813000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "167660000", "currentDebt": "None", "investments": "None", "totalAssets": "8802146000", "longTermDebt": "3095666000", "shortTermDebt": "908713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "170315000", "reportedCurrency": "USD", "retainedEarnings": "-1280547000", "totalLiabilities": "3931979000", "otherCurrentAssets": "None", "totalCurrentAssets": "250918000", "currentLongTermDebt": "None", "longTermInvestments": "185478000", "shortTermInvestments": "None", "currentNetReceivables": "243569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8551228000", "currentAccountsPayable": "305048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8117033000", "shortLongTermDebtTotal": "3145669000", "totalShareholderEquity": "4846678000", "capitalLeaseObligations": "50003000", "otherCurrentLiabilities": "337248000", "totalCurrentLiabilities": "656329000", "otherNonCurrentLiabilities": "129981000", "totalNonCurrentLiabilities": "3275650000", "cashAndShortTermInvestments": "7349000", "commonStockSharesOutstanding": "158249000", "intangibleAssetsExcludingGoodwill": "170315000", "cashAndCashEquivalentsAtCarryingValue": "7349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13636000", "profitLoss": "None", "dividendPayout": "48680000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129038000", "capitalExpenditures": "252731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "853691000", "cashflowFromInvestment": "-1051523000", "stockBasedCompensation": "3516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "468004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 225327000, "cost_of_revenue": 72947000, "gross_profit": 152380000, "research_and_development": null, "selling_general_admin": 9241000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48873000, "depreciation_amortisation": 93616000, "ebitda": 142489000, "interest_expense": 33052000, "interest_income": null, "other_non_operating": null, "pretax_income": 13813000, "tax_provision": 13990000, "effective_tax_rate": null, "net_income": 13636000, "net_income_continuing_ops": 13813000, "net_income_to_common": 13636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7349000, "short_term_investments": null, "net_receivables": 243569000, "inventory": null, "other_current_assets": null, "total_current_assets": 250918000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 170315000, "goodwill_and_intangibles": 171989000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8551228000, "total_assets": 8802146000, "short_term_debt": 908713000, "accounts_payable": 305048000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 656329000, "long_term_debt": 3095666000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3275650000, "total_liabilities": 3931979000, "total_debt": 4004379000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1280547000, "total_equity": 4846678000, "shares_outstanding": 158249000, "operating_cash_flow": 129038000, "stock_based_compensation": 3516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 252731000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1051523000, "dividends_paid": 48680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 853691000, "free_cash_flow": 381769000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48873000", "ebitda": "142489000", "netIncome": "13636000", "grossProfit": "152380000", "depreciation": "None", "totalRevenue": "225327000", "costOfRevenue": "72947000", "interestIncome": "33052000", "incomeBeforeTax": "13813000", "interestExpense": "33052000", "operatingIncome": "49523000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13990000", "reportedCurrency": "USD", "netInterestIncome": "-33052000", "nonInterestIncome": "None", "operatingExpenses": "102857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93616000", "sellingGeneralAndAdministrative": "9241000", "netIncomeFromContinuingOperations": "13813000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "167660000", "currentDebt": "None", "investments": "None", "totalAssets": "8802146000", "longTermDebt": "3095666000", "shortTermDebt": "908713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "170315000", "reportedCurrency": "USD", "retainedEarnings": "-1280547000", "totalLiabilities": "3931979000", "otherCurrentAssets": "None", "totalCurrentAssets": "250918000", "currentLongTermDebt": "None", "longTermInvestments": "185478000", "shortTermInvestments": "None", "currentNetReceivables": "243569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8551228000", "currentAccountsPayable": "305048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8117033000", "shortLongTermDebtTotal": "3145669000", "totalShareholderEquity": "4846678000", "capitalLeaseObligations": "50003000", "otherCurrentLiabilities": "337248000", "totalCurrentLiabilities": "656329000", "otherNonCurrentLiabilities": "129981000", "totalNonCurrentLiabilities": "3275650000", "cashAndShortTermInvestments": "7349000", "commonStockSharesOutstanding": "158249000", "intangibleAssetsExcludingGoodwill": "170315000", "cashAndCashEquivalentsAtCarryingValue": "7349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13636000", "profitLoss": "None", "dividendPayout": "48680000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129038000", "capitalExpenditures": "252731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "853691000", "cashflowFromInvestment": "-1051523000", "stockBasedCompensation": "3516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "468004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93616000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 209212000, "cost_of_revenue": 66005000, "gross_profit": 143207000, "ebit": 43704000, "ebitda": 133488000, "pretax_income": 11356000, "tax_provision": 158000, "net_income": 11198000, "net_income_to_common": 11198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76143000, "total_current_assets": 314230000, "total_assets": 7770531000, "short_term_debt": 971037000, "long_term_debt": 2661292000, "total_debt": 3632329000, "total_liabilities": 3330933000, "total_equity": 4415969000, "shares_outstanding": 152812000, "goodwill_and_intangibles": 93712000 }, "cash_flow": { "operating_cash_flow": 117388000, "capital_expenditure": 136106000, "free_cash_flow": 253494000, "dividends_paid": 48689000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245397, "ticker_id": 891, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43704000", "ebitda": "133488000", "netIncome": "11198000", "grossProfit": "143207000", "depreciation": "None", "totalRevenue": "209212000", "costOfRevenue": "66005000", "interestIncome": "30773000", "incomeBeforeTax": "11356000", "interestExpense": "30773000", "operatingIncome": "43704000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "158000", "reportedCurrency": "USD", "netInterestIncome": "-30773000", "nonInterestIncome": "None", "operatingExpenses": "98988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89784000", "sellingGeneralAndAdministrative": "9204000", "netIncomeFromContinuingOperations": "11356000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "152140000", "currentDebt": "None", "investments": "None", "totalAssets": "7770531000", "longTermDebt": "2661292000", "shortTermDebt": "971037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "92038000", "reportedCurrency": "USD", "retainedEarnings": "-1240104000", "totalLiabilities": "3330933000", "otherCurrentAssets": "-314230000", "totalCurrentAssets": "314230000", "currentLongTermDebt": "None", "longTermInvestments": "182130000", "shortTermInvestments": "None", "currentNetReceivables": "238087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7456301000", "currentAccountsPayable": "269661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7099050000", "shortLongTermDebtTotal": "2711243000", "totalShareholderEquity": "4415969000", "capitalLeaseObligations": "49951000", "otherCurrentLiabilities": "269661000", "totalCurrentLiabilities": "565954000", "otherNonCurrentLiabilities": "53736000", "totalNonCurrentLiabilities": "2764979000", "cashAndShortTermInvestments": "76143000", "commonStockSharesOutstanding": "152812000", "intangibleAssetsExcludingGoodwill": "92038000", "cashAndCashEquivalentsAtCarryingValue": "76143000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11356000", "profitLoss": "None", "dividendPayout": "48689000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117388000", "capitalExpenditures": "136106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25405000", "cashflowFromInvestment": "-72604000", "stockBasedCompensation": "3404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48689000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209212000, "cost_of_revenue": 66005000, "gross_profit": 143207000, "research_and_development": null, "selling_general_admin": 9204000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43704000, "depreciation_amortisation": 89784000, "ebitda": 133488000, "interest_expense": 30773000, "interest_income": null, "other_non_operating": null, "pretax_income": 11356000, "tax_provision": 158000, "effective_tax_rate": null, "net_income": 11198000, "net_income_continuing_ops": 11356000, "net_income_to_common": 11198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76143000, "short_term_investments": null, "net_receivables": 238087000, "inventory": null, "other_current_assets": null, "total_current_assets": 314230000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 92038000, "goodwill_and_intangibles": 93712000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7456301000, "total_assets": 7770531000, "short_term_debt": 971037000, "accounts_payable": 269661000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 565954000, "long_term_debt": 2661292000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2764979000, "total_liabilities": 3330933000, "total_debt": 3632329000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1240104000, "total_equity": 4415969000, "shares_outstanding": 152812000, "operating_cash_flow": 117388000, "stock_based_compensation": 3404000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72604000, "dividends_paid": 48689000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25405000, "free_cash_flow": 253494000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43704000", "ebitda": "133488000", "netIncome": "11198000", "grossProfit": "143207000", "depreciation": "None", "totalRevenue": "209212000", "costOfRevenue": "66005000", "interestIncome": "30773000", "incomeBeforeTax": "11356000", "interestExpense": "30773000", "operatingIncome": "43704000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "158000", "reportedCurrency": "USD", "netInterestIncome": "-30773000", "nonInterestIncome": "None", "operatingExpenses": "98988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89784000", "sellingGeneralAndAdministrative": "9204000", "netIncomeFromContinuingOperations": "11356000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "152140000", "currentDebt": "None", "investments": "None", "totalAssets": "7770531000", "longTermDebt": "2661292000", "shortTermDebt": "971037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "92038000", "reportedCurrency": "USD", "retainedEarnings": "-1240104000", "totalLiabilities": "3330933000", "otherCurrentAssets": "-314230000", "totalCurrentAssets": "314230000", "currentLongTermDebt": "None", "longTermInvestments": "182130000", "shortTermInvestments": "None", "currentNetReceivables": "238087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7456301000", "currentAccountsPayable": "269661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7099050000", "shortLongTermDebtTotal": "2711243000", "totalShareholderEquity": "4415969000", "capitalLeaseObligations": "49951000", "otherCurrentLiabilities": "269661000", "totalCurrentLiabilities": "565954000", "otherNonCurrentLiabilities": "53736000", "totalNonCurrentLiabilities": "2764979000", "cashAndShortTermInvestments": "76143000", "commonStockSharesOutstanding": "152812000", "intangibleAssetsExcludingGoodwill": "92038000", "cashAndCashEquivalentsAtCarryingValue": "76143000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11356000", "profitLoss": "None", "dividendPayout": "48689000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117388000", "capitalExpenditures": "136106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25405000", "cashflowFromInvestment": "-72604000", "stockBasedCompensation": "3404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48689000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89784000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 212978000, "cost_of_revenue": 70634000, "gross_profit": 142344000, "ebit": 37704000, "ebitda": 133119000, "pretax_income": 7961000, "tax_provision": 121000, "net_income": 7840000, "net_income_to_common": 7840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5954000, "total_current_assets": 271155000, "total_assets": 7700528000, "short_term_debt": 821549000, "long_term_debt": 2586732000, "total_debt": 3408281000, "total_liabilities": 3223024000, "total_equity": 4453622000, "shares_outstanding": 152614000, "goodwill_and_intangibles": 98472000 }, "cash_flow": { "operating_cash_flow": 125515000, "capital_expenditure": 63789000, "free_cash_flow": 189304000, "dividends_paid": 49468000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245398, "ticker_id": 891, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37704000", "ebitda": "133119000", "netIncome": "7840000", "grossProfit": "142344000", "depreciation": "None", "totalRevenue": "212978000", "costOfRevenue": "70634000", "interestIncome": "None", "incomeBeforeTax": "7961000", "interestExpense": "29743000", "operatingIncome": "38022000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "121000", "reportedCurrency": "USD", "netInterestIncome": "-29743000", "nonInterestIncome": "None", "operatingExpenses": "104322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95415000", "sellingGeneralAndAdministrative": "8907000", "netIncomeFromContinuingOperations": "7961000" }, "balance": { "goodwill": "1674000", "inventory": "1", "commonStock": "152140000", "currentDebt": "None", "investments": "None", "totalAssets": "7700528000", "longTermDebt": "2586732000", "shortTermDebt": "821549000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "96798000", "reportedCurrency": "USD", "retainedEarnings": "-1202222000", "totalLiabilities": "3223024000", "otherCurrentAssets": "27585000", "totalCurrentAssets": "271155000", "currentLongTermDebt": "None", "longTermInvestments": "160873000", "shortTermInvestments": "27585000", "currentNetReceivables": "237616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7429373000", "currentAccountsPayable": "236786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2636630000", "totalShareholderEquity": "4453622000", "capitalLeaseObligations": "49898000", "otherCurrentLiabilities": "236786000", "totalCurrentLiabilities": "531135000", "otherNonCurrentLiabilities": "55259000", "totalNonCurrentLiabilities": "2691889000", "cashAndShortTermInvestments": "5954000", "commonStockSharesOutstanding": "152614000", "intangibleAssetsExcludingGoodwill": "96798000", "cashAndCashEquivalentsAtCarryingValue": "5954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7840000", "profitLoss": "None", "dividendPayout": "49468000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "125515000", "capitalExpenditures": "63789000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27711000", "cashflowFromInvestment": "-97302000", "stockBasedCompensation": "3461000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49468000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 212978000, "cost_of_revenue": 70634000, "gross_profit": 142344000, "research_and_development": null, "selling_general_admin": 8907000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37704000, "depreciation_amortisation": 95415000, "ebitda": 133119000, "interest_expense": 29743000, "interest_income": null, "other_non_operating": null, "pretax_income": 7961000, "tax_provision": 121000, "effective_tax_rate": null, "net_income": 7840000, "net_income_continuing_ops": 7961000, "net_income_to_common": 7840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5954000, "short_term_investments": 27585000, "net_receivables": 237616000, "inventory": 1, "other_current_assets": null, "total_current_assets": 271155000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 96798000, "goodwill_and_intangibles": 98472000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7429373000, "total_assets": 7700528000, "short_term_debt": 821549000, "accounts_payable": 236786000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 531135000, "long_term_debt": 2586732000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2691889000, "total_liabilities": 3223024000, "total_debt": 3408281000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1202222000, "total_equity": 4453622000, "shares_outstanding": 152614000, "operating_cash_flow": 125515000, "stock_based_compensation": 3461000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63789000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97302000, "dividends_paid": 49468000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27711000, "free_cash_flow": 189304000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37704000", "ebitda": "133119000", "netIncome": "7840000", "grossProfit": "142344000", "depreciation": "None", "totalRevenue": "212978000", "costOfRevenue": "70634000", "interestIncome": "None", "incomeBeforeTax": "7961000", "interestExpense": "29743000", "operatingIncome": "38022000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "121000", "reportedCurrency": "USD", "netInterestIncome": "-29743000", "nonInterestIncome": "None", "operatingExpenses": "104322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95415000", "sellingGeneralAndAdministrative": "8907000", "netIncomeFromContinuingOperations": "7961000" }, "balance": { "goodwill": "1674000", "inventory": "1", "commonStock": "152140000", "currentDebt": "None", "investments": "None", "totalAssets": "7700528000", "longTermDebt": "2586732000", "shortTermDebt": "821549000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "96798000", "reportedCurrency": "USD", "retainedEarnings": "-1202222000", "totalLiabilities": "3223024000", "otherCurrentAssets": "27585000", "totalCurrentAssets": "271155000", "currentLongTermDebt": "None", "longTermInvestments": "160873000", "shortTermInvestments": "27585000", "currentNetReceivables": "237616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7429373000", "currentAccountsPayable": "236786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2636630000", "totalShareholderEquity": "4453622000", "capitalLeaseObligations": "49898000", "otherCurrentLiabilities": "236786000", "totalCurrentLiabilities": "531135000", "otherNonCurrentLiabilities": "55259000", "totalNonCurrentLiabilities": "2691889000", "cashAndShortTermInvestments": "5954000", "commonStockSharesOutstanding": "152614000", "intangibleAssetsExcludingGoodwill": "96798000", "cashAndCashEquivalentsAtCarryingValue": "5954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7840000", "profitLoss": "None", "dividendPayout": "49468000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "125515000", "capitalExpenditures": "63789000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27711000", "cashflowFromInvestment": "-97302000", "stockBasedCompensation": "3461000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49468000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95415000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 209241000, "cost_of_revenue": 157445000, "gross_profit": 51796000, "ebit": 42359000, "ebitda": 128589000, "pretax_income": 13451000, "tax_provision": 163000, "net_income": 13288000, "net_income_to_common": 13288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5452000, "total_current_assets": 231513000, "total_assets": 7682981000, "short_term_debt": 822056000, "long_term_debt": 2563332000, "total_debt": 3385388000, "total_liabilities": 3168021000, "total_equity": 4490871000, "shares_outstanding": 152385000, "goodwill_and_intangibles": 105559000 }, "cash_flow": { "operating_cash_flow": 28292000, "capital_expenditure": 72317000, "free_cash_flow": 100609000, "dividends_paid": 48576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245399, "ticker_id": 891, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42359000", "ebitda": "128589000", "netIncome": "13288000", "grossProfit": "51796000", "depreciation": "None", "totalRevenue": "209241000", "costOfRevenue": "157445000", "interestIncome": "None", "incomeBeforeTax": "13451000", "interestExpense": "28908000", "operatingIncome": "41910000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "163000", "reportedCurrency": "USD", "netInterestIncome": "-28908000", "nonInterestIncome": "None", "operatingExpenses": "9886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86230000", "sellingGeneralAndAdministrative": "9214000", "netIncomeFromContinuingOperations": "13451000" }, "balance": { "goodwill": "1674000", "inventory": "1", "commonStock": "152072000", "currentDebt": "None", "investments": "None", "totalAssets": "7682981000", "longTermDebt": "2563332000", "shortTermDebt": "822056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "103885000", "reportedCurrency": "USD", "retainedEarnings": "-1160759000", "totalLiabilities": "3168021000", "otherCurrentAssets": "-231513000", "totalCurrentAssets": "231513000", "currentLongTermDebt": "None", "longTermInvestments": "155210000", "shortTermInvestments": "None", "currentNetReceivables": "226061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7451468000", "currentAccountsPayable": "216790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2613178000", "totalShareholderEquity": "4490871000", "capitalLeaseObligations": "49846000", "otherCurrentLiabilities": "216790000", "totalCurrentLiabilities": "497095000", "otherNonCurrentLiabilities": "57748000", "totalNonCurrentLiabilities": "2670926000", "cashAndShortTermInvestments": "5452000", "commonStockSharesOutstanding": "152385000", "intangibleAssetsExcludingGoodwill": "103885000", "cashAndCashEquivalentsAtCarryingValue": "5452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13288000", "profitLoss": "None", "dividendPayout": "48576000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28292000", "capitalExpenditures": "72317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55064000", "cashflowFromInvestment": "-83951000", "stockBasedCompensation": "4338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209241000, "cost_of_revenue": 157445000, "gross_profit": 51796000, "research_and_development": null, "selling_general_admin": 9214000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42359000, "depreciation_amortisation": 86230000, "ebitda": 128589000, "interest_expense": 28908000, "interest_income": null, "other_non_operating": null, "pretax_income": 13451000, "tax_provision": 163000, "effective_tax_rate": null, "net_income": 13288000, "net_income_continuing_ops": 13451000, "net_income_to_common": 13288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5452000, "short_term_investments": null, "net_receivables": 226061000, "inventory": 1, "other_current_assets": null, "total_current_assets": 231513000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 103885000, "goodwill_and_intangibles": 105559000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7451468000, "total_assets": 7682981000, "short_term_debt": 822056000, "accounts_payable": 216790000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 497095000, "long_term_debt": 2563332000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2670926000, "total_liabilities": 3168021000, "total_debt": 3385388000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1160759000, "total_equity": 4490871000, "shares_outstanding": 152385000, "operating_cash_flow": 28292000, "stock_based_compensation": 4338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72317000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83951000, "dividends_paid": 48576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55064000, "free_cash_flow": 100609000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42359000", "ebitda": "128589000", "netIncome": "13288000", "grossProfit": "51796000", "depreciation": "None", "totalRevenue": "209241000", "costOfRevenue": "157445000", "interestIncome": "None", "incomeBeforeTax": "13451000", "interestExpense": "28908000", "operatingIncome": "41910000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "163000", "reportedCurrency": "USD", "netInterestIncome": "-28908000", "nonInterestIncome": "None", "operatingExpenses": "9886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86230000", "sellingGeneralAndAdministrative": "9214000", "netIncomeFromContinuingOperations": "13451000" }, "balance": { "goodwill": "1674000", "inventory": "1", "commonStock": "152072000", "currentDebt": "None", "investments": "None", "totalAssets": "7682981000", "longTermDebt": "2563332000", "shortTermDebt": "822056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "103885000", "reportedCurrency": "USD", "retainedEarnings": "-1160759000", "totalLiabilities": "3168021000", "otherCurrentAssets": "-231513000", "totalCurrentAssets": "231513000", "currentLongTermDebt": "None", "longTermInvestments": "155210000", "shortTermInvestments": "None", "currentNetReceivables": "226061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7451468000", "currentAccountsPayable": "216790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2613178000", "totalShareholderEquity": "4490871000", "capitalLeaseObligations": "49846000", "otherCurrentLiabilities": "216790000", "totalCurrentLiabilities": "497095000", "otherNonCurrentLiabilities": "57748000", "totalNonCurrentLiabilities": "2670926000", "cashAndShortTermInvestments": "5452000", "commonStockSharesOutstanding": "152385000", "intangibleAssetsExcludingGoodwill": "103885000", "cashAndCashEquivalentsAtCarryingValue": "5452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13288000", "profitLoss": "None", "dividendPayout": "48576000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28292000", "capitalExpenditures": "72317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55064000", "cashflowFromInvestment": "-83951000", "stockBasedCompensation": "4338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86230000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 196978000, "cost_of_revenue": 63284000, "gross_profit": 133694000, "ebit": 46345000, "ebitda": 125711000, "pretax_income": 18892000, "tax_provision": 107000, "net_income": 18785000, "net_income_to_common": 18785000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6047000, "total_current_assets": 226526000, "total_assets": 7634474000, "short_term_debt": 72558000, "long_term_debt": 2457627000, "total_debt": 2530185000, "total_liabilities": 3086161000, "total_equity": 4524151000, "shares_outstanding": 152105000, "goodwill_and_intangibles": 110667000 }, "cash_flow": { "operating_cash_flow": 90844000, "capital_expenditure": 81265000, "free_cash_flow": 172109000, "dividends_paid": 48490000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245400, "ticker_id": 891, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46345000", "ebitda": "125711000", "netIncome": "18785000", "grossProfit": "133694000", "depreciation": "None", "totalRevenue": "196978000", "costOfRevenue": "63284000", "interestIncome": "None", "incomeBeforeTax": "18892000", "interestExpense": "27453000", "operatingIncome": "46792000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "107000", "reportedCurrency": "USD", "netInterestIncome": "-27453000", "nonInterestIncome": "None", "operatingExpenses": "86902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79366000", "sellingGeneralAndAdministrative": "7536000", "netIncomeFromContinuingOperations": "18892000" }, "balance": { "goodwill": "1674000", "inventory": "1", "commonStock": "154336000", "currentDebt": "None", "investments": "None", "totalAssets": "7634474000", "longTermDebt": "2457627000", "shortTermDebt": "72558000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "108993000", "reportedCurrency": "USD", "retainedEarnings": "-1125390000", "totalLiabilities": "3086161000", "otherCurrentAssets": "-226526000", "totalCurrentAssets": "226526000", "currentLongTermDebt": "None", "longTermInvestments": "143831000", "shortTermInvestments": "None", "currentNetReceivables": "220479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7407948000", "currentAccountsPayable": "299767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2510975000", "totalShareholderEquity": "4524151000", "capitalLeaseObligations": "53348000", "otherCurrentLiabilities": "299767000", "totalCurrentLiabilities": "516383000", "otherNonCurrentLiabilities": "58803000", "totalNonCurrentLiabilities": "2569778000", "cashAndShortTermInvestments": "6047000", "commonStockSharesOutstanding": "152105000", "intangibleAssetsExcludingGoodwill": "108993000", "cashAndCashEquivalentsAtCarryingValue": "6047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18892000", "profitLoss": "None", "dividendPayout": "48490000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "90844000", "capitalExpenditures": "81265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8082000", "cashflowFromInvestment": "-83641000", "stockBasedCompensation": "2757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48490000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "91600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 196978000, "cost_of_revenue": 63284000, "gross_profit": 133694000, "research_and_development": null, "selling_general_admin": 7536000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46345000, "depreciation_amortisation": 79366000, "ebitda": 125711000, "interest_expense": 27453000, "interest_income": null, "other_non_operating": null, "pretax_income": 18892000, "tax_provision": 107000, "effective_tax_rate": null, "net_income": 18785000, "net_income_continuing_ops": 18892000, "net_income_to_common": 18785000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6047000, "short_term_investments": null, "net_receivables": 220479000, "inventory": 1, "other_current_assets": null, "total_current_assets": 226526000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 108993000, "goodwill_and_intangibles": 110667000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7407948000, "total_assets": 7634474000, "short_term_debt": 72558000, "accounts_payable": 299767000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 516383000, "long_term_debt": 2457627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2569778000, "total_liabilities": 3086161000, "total_debt": 2530185000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1125390000, "total_equity": 4524151000, "shares_outstanding": 152105000, "operating_cash_flow": 90844000, "stock_based_compensation": 2757000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81265000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83641000, "dividends_paid": 48490000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8082000, "free_cash_flow": 172109000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46345000", "ebitda": "125711000", "netIncome": "18785000", "grossProfit": "133694000", "depreciation": "None", "totalRevenue": "196978000", "costOfRevenue": "63284000", "interestIncome": "None", "incomeBeforeTax": "18892000", "interestExpense": "27453000", "operatingIncome": "46792000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "107000", "reportedCurrency": "USD", "netInterestIncome": "-27453000", "nonInterestIncome": "None", "operatingExpenses": "86902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79366000", "sellingGeneralAndAdministrative": "7536000", "netIncomeFromContinuingOperations": "18892000" }, "balance": { "goodwill": "1674000", "inventory": "1", "commonStock": "154336000", "currentDebt": "None", "investments": "None", "totalAssets": "7634474000", "longTermDebt": "2457627000", "shortTermDebt": "72558000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "108993000", "reportedCurrency": "USD", "retainedEarnings": "-1125390000", "totalLiabilities": "3086161000", "otherCurrentAssets": "-226526000", "totalCurrentAssets": "226526000", "currentLongTermDebt": "None", "longTermInvestments": "143831000", "shortTermInvestments": "None", "currentNetReceivables": "220479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7407948000", "currentAccountsPayable": "299767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2510975000", "totalShareholderEquity": "4524151000", "capitalLeaseObligations": "53348000", "otherCurrentLiabilities": "299767000", "totalCurrentLiabilities": "516383000", "otherNonCurrentLiabilities": "58803000", "totalNonCurrentLiabilities": "2569778000", "cashAndShortTermInvestments": "6047000", "commonStockSharesOutstanding": "152105000", "intangibleAssetsExcludingGoodwill": "108993000", "cashAndCashEquivalentsAtCarryingValue": "6047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18892000", "profitLoss": "None", "dividendPayout": "48490000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "90844000", "capitalExpenditures": "81265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8082000", "cashflowFromInvestment": "-83641000", "stockBasedCompensation": "2757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48490000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "91600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79366000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 198848000, "cost_of_revenue": 223971000, "gross_profit": -25123000, "ebit": 47844000, "ebitda": 127336000, "pretax_income": 19491000, "tax_provision": 130000, "net_income": 19361000, "net_income_to_common": 19361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6926000, "total_current_assets": 223354000, "total_assets": 7585309000, "short_term_debt": 266632000, "long_term_debt": 2418403000, "total_debt": 2685035000, "total_liabilities": 3008003000, "total_equity": 4554711000, "shares_outstanding": 152048000, "goodwill_and_intangibles": 116092000 }, "cash_flow": { "operating_cash_flow": 116447000, "capital_expenditure": 198254000, "free_cash_flow": 314701000, "dividends_paid": 48589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245402, "ticker_id": 891, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47844000", "ebitda": "127336000", "netIncome": "19361000", "grossProfit": "-25123000", "depreciation": "None", "totalRevenue": "198848000", "costOfRevenue": "223971000", "interestIncome": "27008000", "incomeBeforeTax": "19491000", "interestExpense": "27008000", "operatingIncome": "45410000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "130000", "reportedCurrency": "USD", "netInterestIncome": "-27008000", "nonInterestIncome": "None", "operatingExpenses": "-70533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79492000", "sellingGeneralAndAdministrative": "8336000", "netIncomeFromContinuingOperations": "19491000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "154336000", "currentDebt": "None", "investments": "None", "totalAssets": "7585309000", "longTermDebt": "2418403000", "shortTermDebt": "266632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "114418000", "reportedCurrency": "USD", "retainedEarnings": "-1095597000", "totalLiabilities": "3008003000", "otherCurrentAssets": "-223354000", "totalCurrentAssets": "223354000", "currentLongTermDebt": "None", "longTermInvestments": "141250000", "shortTermInvestments": "None", "currentNetReceivables": "216428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7361955000", "currentAccountsPayable": "266632000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7022379000", "shortLongTermDebtTotal": "2685035000", "totalShareholderEquity": "4554711000", "capitalLeaseObligations": "53416000", "otherCurrentLiabilities": "266632000", "totalCurrentLiabilities": "475494000", "otherNonCurrentLiabilities": "60690000", "totalNonCurrentLiabilities": "2532509000", "cashAndShortTermInvestments": "6926000", "commonStockSharesOutstanding": "152048000", "intangibleAssetsExcludingGoodwill": "114418000", "cashAndCashEquivalentsAtCarryingValue": "6926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19491000", "profitLoss": "None", "dividendPayout": "48589000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116447000", "capitalExpenditures": "198254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55129000", "cashflowFromInvestment": "-212094000", "stockBasedCompensation": "2846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 198848000, "cost_of_revenue": 223971000, "gross_profit": -25123000, "research_and_development": null, "selling_general_admin": 8336000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47844000, "depreciation_amortisation": 79492000, "ebitda": 127336000, "interest_expense": 27008000, "interest_income": null, "other_non_operating": null, "pretax_income": 19491000, "tax_provision": 130000, "effective_tax_rate": null, "net_income": 19361000, "net_income_continuing_ops": 19491000, "net_income_to_common": 19361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6926000, "short_term_investments": null, "net_receivables": 216428000, "inventory": null, "other_current_assets": null, "total_current_assets": 223354000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 114418000, "goodwill_and_intangibles": 116092000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7361955000, "total_assets": 7585309000, "short_term_debt": 266632000, "accounts_payable": 266632000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 475494000, "long_term_debt": 2418403000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2532509000, "total_liabilities": 3008003000, "total_debt": 2685035000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1095597000, "total_equity": 4554711000, "shares_outstanding": 152048000, "operating_cash_flow": 116447000, "stock_based_compensation": 2846000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198254000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -212094000, "dividends_paid": 48589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55129000, "free_cash_flow": 314701000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47844000", "ebitda": "127336000", "netIncome": "19361000", "grossProfit": "-25123000", "depreciation": "None", "totalRevenue": "198848000", "costOfRevenue": "223971000", "interestIncome": "27008000", "incomeBeforeTax": "19491000", "interestExpense": "27008000", "operatingIncome": "45410000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "130000", "reportedCurrency": "USD", "netInterestIncome": "-27008000", "nonInterestIncome": "None", "operatingExpenses": "-70533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79492000", "sellingGeneralAndAdministrative": "8336000", "netIncomeFromContinuingOperations": "19491000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "154336000", "currentDebt": "None", "investments": "None", "totalAssets": "7585309000", "longTermDebt": "2418403000", "shortTermDebt": "266632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "114418000", "reportedCurrency": "USD", "retainedEarnings": "-1095597000", "totalLiabilities": "3008003000", "otherCurrentAssets": "-223354000", "totalCurrentAssets": "223354000", "currentLongTermDebt": "None", "longTermInvestments": "141250000", "shortTermInvestments": "None", "currentNetReceivables": "216428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7361955000", "currentAccountsPayable": "266632000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7022379000", "shortLongTermDebtTotal": "2685035000", "totalShareholderEquity": "4554711000", "capitalLeaseObligations": "53416000", "otherCurrentLiabilities": "266632000", "totalCurrentLiabilities": "475494000", "otherNonCurrentLiabilities": "60690000", "totalNonCurrentLiabilities": "2532509000", "cashAndShortTermInvestments": "6926000", "commonStockSharesOutstanding": "152048000", "intangibleAssetsExcludingGoodwill": "114418000", "cashAndCashEquivalentsAtCarryingValue": "6926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19491000", "profitLoss": "None", "dividendPayout": "48589000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116447000", "capitalExpenditures": "198254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55129000", "cashflowFromInvestment": "-212094000", "stockBasedCompensation": "2846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79492000", "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": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "income_statement": { "revenue": 205073000, "cost_of_revenue": 67099000, "gross_profit": 137974000, "ebit": 49525000, "ebitda": 125910000, "pretax_income": 23077000, "tax_provision": 456000, "net_income": 22621000, "net_income_to_common": 22621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8031000, "total_current_assets": 216846000, "total_assets": 7595785000, "short_term_debt": 241563000, "long_term_debt": 2423761000, "total_debt": 2665324000, "total_liabilities": 2991487000, "total_equity": 4581371000, "shares_outstanding": 152126000, "goodwill_and_intangibles": 121887000 }, "cash_flow": { "operating_cash_flow": 134577000, "capital_expenditure": 64416000, "free_cash_flow": 198993000, "dividends_paid": 48862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245403, "ticker_id": 891, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:18.296044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49525000", "ebitda": "125910000", "netIncome": "22621000", "grossProfit": "137974000", "depreciation": "None", "totalRevenue": "205073000", "costOfRevenue": "67099000", "interestIncome": "25972000", "incomeBeforeTax": "23077000", "interestExpense": "25972000", "operatingIncome": "129953000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "456000", "reportedCurrency": "USD", "netInterestIncome": "-25972000", "nonInterestIncome": "None", "operatingExpenses": "8021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "277000", "costofGoodsAndServicesSold": "67099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76385000", "sellingGeneralAndAdministrative": "8021000", "netIncomeFromContinuingOperations": "23077000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "154336000", "currentDebt": "None", "investments": "None", "totalAssets": "7595785000", "longTermDebt": "2423761000", "shortTermDebt": "241563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "120213000", "reportedCurrency": "USD", "retainedEarnings": "-1066369000", "totalLiabilities": "2991487000", "otherCurrentAssets": "-216846000", "totalCurrentAssets": "216846000", "currentLongTermDebt": "None", "longTermInvestments": "138992000", "shortTermInvestments": "None", "currentNetReceivables": "208815000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7378939000", "currentAccountsPayable": "241563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7023091000", "shortLongTermDebtTotal": "2665324000", "totalShareholderEquity": "4581371000", "capitalLeaseObligations": "53322000", "otherCurrentLiabilities": "241563000", "totalCurrentLiabilities": "414115000", "otherNonCurrentLiabilities": "153611000", "totalNonCurrentLiabilities": "2577372000", "cashAndShortTermInvestments": "8031000", "commonStockSharesOutstanding": "152126000", "intangibleAssetsExcludingGoodwill": "120213000", "cashAndCashEquivalentsAtCarryingValue": "8031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23077000", "profitLoss": "None", "dividendPayout": "48862000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "134577000", "capitalExpenditures": "64416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74307000", "cashflowFromInvestment": "-55824000", "stockBasedCompensation": "2804000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4446000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80269000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205073000, "cost_of_revenue": 67099000, "gross_profit": 137974000, "research_and_development": null, "selling_general_admin": 8021000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49525000, "depreciation_amortisation": 76385000, "ebitda": 125910000, "interest_expense": 25972000, "interest_income": null, "other_non_operating": null, "pretax_income": 23077000, "tax_provision": 456000, "effective_tax_rate": null, "net_income": 22621000, "net_income_continuing_ops": 23077000, "net_income_to_common": 22621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8031000, "short_term_investments": null, "net_receivables": 208815000, "inventory": null, "other_current_assets": null, "total_current_assets": 216846000, "net_ppe": null, "goodwill": 1674000, "intangible_assets": 120213000, "goodwill_and_intangibles": 121887000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7378939000, "total_assets": 7595785000, "short_term_debt": 241563000, "accounts_payable": 241563000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 414115000, "long_term_debt": 2423761000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2577372000, "total_liabilities": 2991487000, "total_debt": 2665324000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1066369000, "total_equity": 4581371000, "shares_outstanding": 152126000, "operating_cash_flow": 134577000, "stock_based_compensation": 2804000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64416000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55824000, "dividends_paid": 48862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74307000, "free_cash_flow": 198993000, "net_change_in_cash": 4446000 }, "raw_data": { "income": { "ebit": "49525000", "ebitda": "125910000", "netIncome": "22621000", "grossProfit": "137974000", "depreciation": "None", "totalRevenue": "205073000", "costOfRevenue": "67099000", "interestIncome": "25972000", "incomeBeforeTax": "23077000", "interestExpense": "25972000", "operatingIncome": "129953000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "456000", "reportedCurrency": "USD", "netInterestIncome": "-25972000", "nonInterestIncome": "None", "operatingExpenses": "8021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "277000", "costofGoodsAndServicesSold": "67099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76385000", "sellingGeneralAndAdministrative": "8021000", "netIncomeFromContinuingOperations": "23077000" }, "balance": { "goodwill": "1674000", "inventory": "None", "commonStock": "154336000", "currentDebt": "None", "investments": "None", "totalAssets": "7595785000", "longTermDebt": "2423761000", "shortTermDebt": "241563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "120213000", "reportedCurrency": "USD", "retainedEarnings": "-1066369000", "totalLiabilities": "2991487000", "otherCurrentAssets": "-216846000", "totalCurrentAssets": "216846000", "currentLongTermDebt": "None", "longTermInvestments": "138992000", "shortTermInvestments": "None", "currentNetReceivables": "208815000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7378939000", "currentAccountsPayable": "241563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7023091000", "shortLongTermDebtTotal": "2665324000", "totalShareholderEquity": "4581371000", "capitalLeaseObligations": "53322000", "otherCurrentLiabilities": "241563000", "totalCurrentLiabilities": "414115000", "otherNonCurrentLiabilities": "153611000", "totalNonCurrentLiabilities": "2577372000", "cashAndShortTermInvestments": "8031000", "commonStockSharesOutstanding": "152126000", "intangibleAssetsExcludingGoodwill": "120213000", "cashAndCashEquivalentsAtCarryingValue": "8031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23077000", "profitLoss": "None", "dividendPayout": "48862000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "134577000", "capitalExpenditures": "64416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74307000", "cashflowFromInvestment": "-55824000", "stockBasedCompensation": "2804000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4446000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80269000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }