{ "ticker": { "uuid": "f635e0a6-eb79-4b6b-8b55-d27f18466e08", "symbol": "DEI", "name": "Douglas Emmett Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/f635e0a6-eb79-4b6b-8b55-d27f18466e08/", "api_url": "https://sharemaestro.com/factors/api/tickers/f635e0a6-eb79-4b6b-8b55-d27f18466e08/" }, "ticker_metadata": { "id": 980, "uuid": "f635e0a6-eb79-4b6b-8b55-d27f18466e08", "symbol": "DEI", "name": "Douglas Emmett Inc", "asset_type": "equity", "market_cap": 2314437000, "stock_exchange_id": 3, "industry": "Reit - Office", "sector": "Real Estate", "description": "Douglas Emmett, Inc. (DEI) is a fully integrated, self-managed and self-managed Real Estate Investment Trust (REIT) and one of the largest owners and operators of high-quality multifamily and office properties located in major coastal submarkets. from Los Angeles and Honolulu.", "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": "f635e0a6-eb79-4b6b-8b55-d27f18466e08", "symbol": "DEI", "name": "Douglas Emmett Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/f635e0a6-eb79-4b6b-8b55-d27f18466e08/", "api_url": "https://sharemaestro.com/factors/api/tickers/f635e0a6-eb79-4b6b-8b55-d27f18466e08/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.41, "value": 0.71, "quality": 0.18, "momentum": 0.17, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 12.2, "market_cap": 2043085200, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0707, "shareholder_yield": 0.0623, "roe": -0.0139, "piotroski_f_score": 4, "momentum_12_1": -0.1049, "volatility_252d": 0.2958 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:48.103689+00:00", "batch_id": "" }, "size": { "price_close": 12.2, "market_cap": 2043085200, "market_cap_usd": 2043085200, "enterprise_value": 8435132200, "shares_outstanding": 167466000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.0917, "ptbv_ratio": 1.0955, "ps_ratio": 2.0362, "pcf_ratio": 5.5047, "pfcf_ratio": 3.2371, "ev_ebitda": 14.1436, "ev_ebit": 42.6247, "ev_sales": 8.4065, "ev_fcf": 13.3646, "earnings_yield": null, "fcf_yield": 0.0748, "price_to_sales": 2.0362, "price_to_book": 1.0917, "price_to_cashflow": 5.5047, "ebitda_to_ev": 0.0707, "sales_yield": 0.119 }, "yield": { "dividend_yield": 0.0623, "buyback_yield": 0, "shareholder_yield": 0.0623, "debt_paydown_yield": null, "total_yield": 0.0623 }, "quality": { "gross_margin": 0.2421, "operating_margin": 0.1972, "net_margin": -0.0259, "ebitda_margin": 0.5944, "fcf_margin": 0.629, "roe": -0.0139, "roa": -0.0028, "roic": 0.018, "roc_greenblatt": null, "asset_turnover": 0.1078, "cash_conversion": -24.2463, "accruals_ratio": -0.0427, "sbc_to_revenue": 0.0211, "piotroski_f_score": 4, "altman_z_score": 0.1983, "earnings_stability_5y": 4.5567, "revenue_stability_5y": 0.0508, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0261, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.1384, "net_debt_to_ebitda": 10.7179, "debt_to_assets": 0.7254, "interest_coverage": 0.7299, "current_ratio": 2.5405, "quick_ratio": 2.5405, "net_debt": 6392047000, "local_beta": 0.0005, "volatility_252d": 0.2958, "volatility_60d": 0.6798, "max_drawdown_12m": -0.441, "risk_adjusted_momentum": -0.3545 }, "growth": { "revenue_growth_1y": 0.0104, "revenue_growth_3y_cagr": 0.0035, "revenue_growth_5y_cagr": 0.0248, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.4488, "eps_growth_5y_cagr": -0.2025, "fcf_growth_1y": -0.0195, "book_value_growth_1y": -0.0752, "revenue_growth": 0.0104, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0137, "price_return_3m": 0.2335, "price_return_6m": 0.0694, "price_return_9m": -0.2421, "price_return_12m": -0.1172, "price_return_12m_ex1m": -0.1049, "momentum_6m": 0.0694, "momentum_12m": -0.1172, "momentum_12_1": -0.1049, "distance_from_52w_high": -0.2421, "distance_from_52w_low": 0.3558, "relative_strength": -0.2171 }, "raw_ttm": { "revenue_ttm": 1003406000, "gross_profit_ttm": 242888000, "ebit_ttm": 197893000, "ebitda_ttm": 596392000, "net_income_ttm": -26031000, "eps_diluted_ttm": -0.1554, "operating_cash_flow_ttm": 371153000, "capital_expenditure_ttm": 260003000, "fcf_ttm": 631156000, "dividends_paid_ttm": 127261000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 271138000, "cash_and_equivalents": 357248000, "total_current_assets": 552786000, "total_current_liabilities": 217591000, "net_ppe": null, "total_assets": 9304464000, "total_debt": 6749295000, "total_equity": 1871440000, "net_working_capital": 1159946000, "book_value_per_share": 11.175, "retained_earnings": -1539710000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1865005000, "tangible_book_per_share": 11.1366 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 24, "rank_ptbv": 20, "rank_ps": 48, "rank_pcf": 20, "rank_ev_ebitda": 60, "rank_ev_ebit": 90, "rank_earnings_yield": 50, "rank_fcf_yield": 53, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 73, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 78, "rank_fcf_margin": 11, "rank_piotroski": 78, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 94, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 72 }, "composites": { "value_composite": 29, "quality_composite": 82, "momentum_composite": 83, "growth_composite": 94, "yield_composite": 8, "svqf_composite": 28, "vc1_composite": 23, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 59, "quality_value_composite": 0.3575, "os_score": 0.41, "value_percentile": 0.71, "quality_percentile": 0.18, "momentum_percentile": 0.17, "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": 11, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3967, "ticker_id": 980, "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": "2026-06-07T06:52:48.103689+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.2, "market_cap": 2043085200, "market_cap_usd": 2043085200, "enterprise_value": 8435132200, "shares_outstanding": 167466000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.09171825, "ptbv_ratio": 1.09548511, "ps_ratio": 2.03615007, "pcf_ratio": 5.50469806, "pfcf_ratio": 3.23705265, "ev_ebitda": 14.14360387, "ev_ebit": 42.62471234, "ev_sales": 8.40649966, "ev_fcf": 13.36457579, "earnings_yield": null, "fcf_yield": 0.07482467, "dividend_yield": 0.06228864, "buyback_yield": 0, "shareholder_yield": 0.06228864, "debt_paydown_yield": null, "total_yield": 0.06228864, "gross_margin": 0.24206353, "operating_margin": 0.19722126, "net_margin": -0.02594264, "ebitda_margin": 0.59436758, "fcf_margin": 0.62901358, "roe": -0.01390961, "roa": -0.00279769, "roic": 0.01796091, "roc_greenblatt": null, "asset_turnover": 0.10784135, "cash_conversion": -24.24632169, "accruals_ratio": -0.04268747, "sbc_to_revenue": 0.02113202, "debt_to_equity": 3.13839824, "net_debt_to_ebitda": 10.71786174, "debt_to_assets": 0.72538246, "interest_coverage": 0.72986081, "current_ratio": 2.54048191, "quick_ratio": 2.54048191, "net_debt": 6392047000, "revenue_growth_1y": 0.01043458, "revenue_growth_3y_cagr": 0.00345339, "revenue_growth_5y_cagr": 0.02484316, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.44881718, "eps_growth_5y_cagr": -0.20248437, "fcf_growth_1y": -0.01950257, "book_value_growth_1y": -0.07518253, "piotroski_f_score": 4, "altman_z_score": 0.19829993, "earnings_stability_5y": 4.556732, "revenue_stability_5y": 0.050824, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01374293, "price_return_3m": 0.2335069, "price_return_6m": 0.06935935, "price_return_9m": -0.24211834, "price_return_12m": -0.11716393, "price_return_12m_ex1m": -0.10486211, "distance_from_52w_high": -0.24211834, "distance_from_52w_low": 0.35578152, "relative_strength": -0.21712751, "local_beta": 0.0005, "volatility_252d": 0.295791, "volatility_60d": 0.679805, "max_drawdown_12m": -0.44100016, "revenue_ttm": 1003406000, "gross_profit_ttm": 242888000, "ebit_ttm": 197893000, "ebitda_ttm": 596392000, "net_income_ttm": -26031000, "eps_diluted_ttm": -0.15544051, "operating_cash_flow_ttm": 371153000, "capital_expenditure_ttm": 260003000, "fcf_ttm": 631156000, "dividends_paid_ttm": 127261000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 271138000, "cash_and_equivalents": 357248000, "total_current_assets": 552786000, "total_current_liabilities": 217591000, "net_ppe": null, "total_assets": 9304464000, "total_debt": 6749295000, "total_equity": 1871440000, "net_working_capital": 1159946000, "book_value_per_share": 11.17504449, "retained_earnings": -1539710000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1865005000, "tangible_book_per_share": 11.13661878, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 24, "rank_ptbv": 20, "rank_ps": 48, "rank_pcf": 20, "rank_ev_ebitda": 60, "rank_ev_ebit": 90, "rank_earnings_yield": 50, "rank_fcf_yield": 53, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 73, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 78, "rank_fcf_margin": 11, "rank_piotroski": 78, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 94, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 72, "value_composite": 29, "quality_composite": 82, "momentum_composite": 83, "growth_composite": 94, "yield_composite": 8, "svqf_composite": 28, "vc1_composite": 23, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.2, "os": 0.41, "value": 0.71, "quality": 0.18, "momentum": 0.17, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0623, "roe": -0.0139, "momentum_12_1": -0.1049, "complete_fields": { "id": 3967, "ticker_id": 980, "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": "2026-06-07T06:52:48.103689+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.2, "market_cap": 2043085200, "market_cap_usd": 2043085200, "enterprise_value": 8435132200, "shares_outstanding": 167466000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.09171825, "ptbv_ratio": 1.09548511, "ps_ratio": 2.03615007, "pcf_ratio": 5.50469806, "pfcf_ratio": 3.23705265, "ev_ebitda": 14.14360387, "ev_ebit": 42.62471234, "ev_sales": 8.40649966, "ev_fcf": 13.36457579, "earnings_yield": null, "fcf_yield": 0.07482467, "dividend_yield": 0.06228864, "buyback_yield": 0, "shareholder_yield": 0.06228864, "debt_paydown_yield": null, "total_yield": 0.06228864, "gross_margin": 0.24206353, "operating_margin": 0.19722126, "net_margin": -0.02594264, "ebitda_margin": 0.59436758, "fcf_margin": 0.62901358, "roe": -0.01390961, "roa": -0.00279769, "roic": 0.01796091, "roc_greenblatt": null, "asset_turnover": 0.10784135, "cash_conversion": -24.24632169, "accruals_ratio": -0.04268747, "sbc_to_revenue": 0.02113202, "debt_to_equity": 3.13839824, "net_debt_to_ebitda": 10.71786174, "debt_to_assets": 0.72538246, "interest_coverage": 0.72986081, "current_ratio": 2.54048191, "quick_ratio": 2.54048191, "net_debt": 6392047000, "revenue_growth_1y": 0.01043458, "revenue_growth_3y_cagr": 0.00345339, "revenue_growth_5y_cagr": 0.02484316, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.44881718, "eps_growth_5y_cagr": -0.20248437, "fcf_growth_1y": -0.01950257, "book_value_growth_1y": -0.07518253, "piotroski_f_score": 4, "altman_z_score": 0.19829993, "earnings_stability_5y": 4.556732, "revenue_stability_5y": 0.050824, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01374293, "price_return_3m": 0.2335069, "price_return_6m": 0.06935935, "price_return_9m": -0.24211834, "price_return_12m": -0.11716393, "price_return_12m_ex1m": -0.10486211, "distance_from_52w_high": -0.24211834, "distance_from_52w_low": 0.35578152, "relative_strength": -0.21712751, "local_beta": 0.0005, "volatility_252d": 0.295791, "volatility_60d": 0.679805, "max_drawdown_12m": -0.44100016, "revenue_ttm": 1003406000, "gross_profit_ttm": 242888000, "ebit_ttm": 197893000, "ebitda_ttm": 596392000, "net_income_ttm": -26031000, "eps_diluted_ttm": -0.15544051, "operating_cash_flow_ttm": 371153000, "capital_expenditure_ttm": 260003000, "fcf_ttm": 631156000, "dividends_paid_ttm": 127261000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 271138000, "cash_and_equivalents": 357248000, "total_current_assets": 552786000, "total_current_liabilities": 217591000, "net_ppe": null, "total_assets": 9304464000, "total_debt": 6749295000, "total_equity": 1871440000, "net_working_capital": 1159946000, "book_value_per_share": 11.17504449, "retained_earnings": -1539710000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1865005000, "tangible_book_per_share": 11.13661878, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 24, "rank_ptbv": 20, "rank_ps": 48, "rank_pcf": 20, "rank_ev_ebitda": 60, "rank_ev_ebit": 90, "rank_earnings_yield": 50, "rank_fcf_yield": 53, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 73, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 78, "rank_fcf_margin": 11, "rank_piotroski": 78, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 94, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 72, "value_composite": 29, "quality_composite": 82, "momentum_composite": 83, "growth_composite": 94, "yield_composite": 8, "svqf_composite": 28, "vc1_composite": 23, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 1003982000, "cost_of_revenue": 1165801000, "gross_profit": -161819000, "ebit": 255245000, "ebitda": 654177000, "pretax_income": -11430000, "tax_provision": null, "net_income": 16267000, "net_income_to_common": 16267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 340789000, "total_current_assets": 523706000, "total_assets": 9288181000, "short_term_debt": 6437000, "long_term_debt": 5548870000, "total_debt": 5555307000, "total_liabilities": 5813250000, "total_equity": 1904557000, "shares_outstanding": 167449000, "goodwill_and_intangibles": 6719000 }, "cash_flow": { "operating_cash_flow": 386853000, "capital_expenditure": 192397000, "free_cash_flow": 579250000, "dividends_paid": 127257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249110, "ticker_id": 980, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "255245000", "ebitda": "654177000", "netIncome": "16267000", "grossProfit": "-161819000", "depreciation": "None", "totalRevenue": "1003982000", "costOfRevenue": "1165801000", "interestIncome": "266675000", "incomeBeforeTax": "-11430000", "interestExpense": "266675000", "operatingIncome": "190449000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-266675000", "nonInterestIncome": "None", "operatingExpenses": "-352268000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1165801000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "398932000", "sellingGeneralAndAdministrative": "46664000", "netIncomeFromContinuingOperations": "-11430000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1675000", "currentDebt": "None", "investments": "None", "totalAssets": "9288181000", "longTermDebt": "5548870000", "shortTermDebt": "6437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6719000", "reportedCurrency": "USD", "retainedEarnings": "-1505390000", "totalLiabilities": "5813250000", "otherCurrentAssets": "22310000", "totalCurrentAssets": "523706000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "182917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8764475000", "currentAccountsPayable": "56708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8757756000", "shortLongTermDebtTotal": "5566115000", "totalShareholderEquity": "1904557000", "capitalLeaseObligations": "10808000", "otherCurrentLiabilities": "57810000", "totalCurrentLiabilities": "171790000", "otherNonCurrentLiabilities": "75345000", "totalNonCurrentLiabilities": "5641460000", "cashAndShortTermInvestments": "340789000", "commonStockSharesOutstanding": "167449000", "intangibleAssetsExcludingGoodwill": "6719000", "cashAndCashEquivalentsAtCarryingValue": "340789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11430000", "profitLoss": "None", "dividendPayout": "127257000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "386853000", "capitalExpenditures": "192397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230744000", "cashflowFromInvestment": "-259942999", "stockBasedCompensation": "21214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-351000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "394105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1003982000, "cost_of_revenue": 1165801000, "gross_profit": -161819000, "research_and_development": null, "selling_general_admin": 46664000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 255245000, "depreciation_amortisation": 398932000, "ebitda": 654177000, "interest_expense": 266675000, "interest_income": null, "other_non_operating": null, "pretax_income": -11430000, "tax_provision": null, "effective_tax_rate": null, "net_income": 16267000, "net_income_continuing_ops": -11430000, "net_income_to_common": 16267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 340789000, "short_term_investments": null, "net_receivables": 182917000, "inventory": null, "other_current_assets": null, "total_current_assets": 523706000, "net_ppe": null, "goodwill": null, "intangible_assets": 6719000, "goodwill_and_intangibles": 6719000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8764475000, "total_assets": 9288181000, "short_term_debt": 6437000, "accounts_payable": 56708000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171790000, "long_term_debt": 5548870000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5641460000, "total_liabilities": 5813250000, "total_debt": 5555307000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1505390000, "total_equity": 1904557000, "shares_outstanding": 167449000, "operating_cash_flow": 386853000, "stock_based_compensation": 21214000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 192397000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -259942999, "dividends_paid": 127257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -230744000, "free_cash_flow": 579250000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "255245000", "ebitda": "654177000", "netIncome": "16267000", "grossProfit": "-161819000", "depreciation": "None", "totalRevenue": "1003982000", "costOfRevenue": "1165801000", "interestIncome": "266675000", "incomeBeforeTax": "-11430000", "interestExpense": "266675000", "operatingIncome": "190449000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-266675000", "nonInterestIncome": "None", "operatingExpenses": "-352268000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1165801000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "398932000", "sellingGeneralAndAdministrative": "46664000", "netIncomeFromContinuingOperations": "-11430000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1675000", "currentDebt": "None", "investments": "None", "totalAssets": "9288181000", "longTermDebt": "5548870000", "shortTermDebt": "6437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6719000", "reportedCurrency": "USD", "retainedEarnings": "-1505390000", "totalLiabilities": "5813250000", "otherCurrentAssets": "22310000", "totalCurrentAssets": "523706000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "182917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8764475000", "currentAccountsPayable": "56708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8757756000", "shortLongTermDebtTotal": "5566115000", "totalShareholderEquity": "1904557000", "capitalLeaseObligations": "10808000", "otherCurrentLiabilities": "57810000", "totalCurrentLiabilities": "171790000", "otherNonCurrentLiabilities": "75345000", "totalNonCurrentLiabilities": "5641460000", "cashAndShortTermInvestments": "340789000", "commonStockSharesOutstanding": "167449000", "intangibleAssetsExcludingGoodwill": "6719000", "cashAndCashEquivalentsAtCarryingValue": "340789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11430000", "profitLoss": "None", "dividendPayout": "127257000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "386853000", "capitalExpenditures": "192397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230744000", "cashflowFromInvestment": "-259942999", "stockBasedCompensation": "21214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-351000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "394105000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 986478000, "cost_of_revenue": 350258000, "gross_profit": 636220000, "ebit": 206816000, "ebitda": 590864000, "pretax_income": 7588000, "tax_provision": null, "net_income": 23517000, "net_income_to_common": 23517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 444623000, "total_current_assets": 782557000, "total_assets": 9403700000, "short_term_debt": 439076000, "long_term_debt": 5498022000, "total_debt": 5937098000, "total_liabilities": 5745460000, "total_equity": 2058649000, "shares_outstanding": 167389000, "goodwill_and_intangibles": 4475000 }, "cash_flow": { "operating_cash_flow": 408693000, "capital_expenditure": 239389000, "free_cash_flow": 648082000, "dividends_paid": 127185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249115, "ticker_id": 980, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206816000", "ebitda": "590864000", "netIncome": "23517000", "grossProfit": "636220000", "depreciation": "None", "totalRevenue": "986478000", "costOfRevenue": "350258000", "interestIncome": "226849000", "incomeBeforeTax": "7588000", "interestExpense": "229442000", "operatingIncome": "206816000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-229442000", "nonInterestIncome": "None", "operatingExpenses": "429404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384048000", "sellingGeneralAndAdministrative": "45356000", "netIncomeFromContinuingOperations": "7588000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "9403700000", "longTermDebt": "5498022000", "shortTermDebt": "439076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4475000", "reportedCurrency": "USD", "retainedEarnings": "-1394394000", "totalLiabilities": "5745460000", "otherCurrentAssets": "14072000", "totalCurrentAssets": "782557000", "currentLongTermDebt": "None", "longTermInvestments": "23770000", "shortTermInvestments": "None", "currentNetReceivables": "323862000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8621143000", "currentAccountsPayable": "60131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8592898000", "shortLongTermDebtTotal": "5508844000", "totalShareholderEquity": "2058649000", "capitalLeaseObligations": "10822000", "otherCurrentLiabilities": "51409000", "totalCurrentLiabilities": "162836000", "otherNonCurrentLiabilities": "73780000", "totalNonCurrentLiabilities": "5582624000", "cashAndShortTermInvestments": "444623000", "commonStockSharesOutstanding": "167389000", "intangibleAssetsExcludingGoodwill": "4475000", "cashAndCashEquivalentsAtCarryingValue": "444623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7588000", "profitLoss": "None", "dividendPayout": "127185000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "408693000", "capitalExpenditures": "239389000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-246463000", "cashflowFromInvestment": "-240761000", "stockBasedCompensation": "21038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "376025000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 986478000, "cost_of_revenue": 350258000, "gross_profit": 636220000, "research_and_development": null, "selling_general_admin": 45356000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206816000, "depreciation_amortisation": 384048000, "ebitda": 590864000, "interest_expense": 229442000, "interest_income": null, "other_non_operating": null, "pretax_income": 7588000, "tax_provision": null, "effective_tax_rate": null, "net_income": 23517000, "net_income_continuing_ops": 7588000, "net_income_to_common": 23517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 444623000, "short_term_investments": null, "net_receivables": 323862000, "inventory": null, "other_current_assets": null, "total_current_assets": 782557000, "net_ppe": null, "goodwill": null, "intangible_assets": 4475000, "goodwill_and_intangibles": 4475000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8621143000, "total_assets": 9403700000, "short_term_debt": 439076000, "accounts_payable": 60131000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162836000, "long_term_debt": 5498022000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5582624000, "total_liabilities": 5745460000, "total_debt": 5937098000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1394394000, "total_equity": 2058649000, "shares_outstanding": 167389000, "operating_cash_flow": 408693000, "stock_based_compensation": 21038000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 239389000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -240761000, "dividends_paid": 127185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -246463000, "free_cash_flow": 648082000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "206816000", "ebitda": "590864000", "netIncome": "23517000", "grossProfit": "636220000", "depreciation": "None", "totalRevenue": "986478000", "costOfRevenue": "350258000", "interestIncome": "226849000", "incomeBeforeTax": "7588000", "interestExpense": "229442000", "operatingIncome": "206816000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-229442000", "nonInterestIncome": "None", "operatingExpenses": "429404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384048000", "sellingGeneralAndAdministrative": "45356000", "netIncomeFromContinuingOperations": "7588000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "9403700000", "longTermDebt": "5498022000", "shortTermDebt": "439076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4475000", "reportedCurrency": "USD", "retainedEarnings": "-1394394000", "totalLiabilities": "5745460000", "otherCurrentAssets": "14072000", "totalCurrentAssets": "782557000", "currentLongTermDebt": "None", "longTermInvestments": "23770000", "shortTermInvestments": "None", "currentNetReceivables": "323862000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8621143000", "currentAccountsPayable": "60131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8592898000", "shortLongTermDebtTotal": "5508844000", "totalShareholderEquity": "2058649000", "capitalLeaseObligations": "10822000", "otherCurrentLiabilities": "51409000", "totalCurrentLiabilities": "162836000", "otherNonCurrentLiabilities": "73780000", "totalNonCurrentLiabilities": "5582624000", "cashAndShortTermInvestments": "444623000", "commonStockSharesOutstanding": "167389000", "intangibleAssetsExcludingGoodwill": "4475000", "cashAndCashEquivalentsAtCarryingValue": "444623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7588000", "profitLoss": "None", "dividendPayout": "127185000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "408693000", "capitalExpenditures": "239389000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-246463000", "cashflowFromInvestment": "-240761000", "stockBasedCompensation": "21038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "376025000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 1020488000, "cost_of_revenue": 821582000, "gross_profit": 198906000, "ebit": 133628000, "ebitda": 593577000, "pretax_income": -75840000, "tax_provision": -31943000, "net_income": -42706000, "net_income_to_common": -42706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 523082000, "total_current_assets": 855637000, "total_assets": 9644218000, "short_term_debt": 400902000, "long_term_debt": 5543171000, "total_debt": 5944073000, "total_liabilities": 5798821000, "total_equity": 2219862000, "shares_outstanding": 169597000, "goodwill_and_intangibles": 4959000 }, "cash_flow": { "operating_cash_flow": 426964000, "capital_expenditure": 189157000, "free_cash_flow": 616121000, "dividends_paid": 129895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249120, "ticker_id": 980, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133628000", "ebitda": "593577000", "netIncome": "-42706000", "grossProfit": "198906000", "depreciation": "None", "totalRevenue": "1020488000", "costOfRevenue": "821582000", "interestIncome": "244111000", "incomeBeforeTax": "-75840000", "interestExpense": "209468000", "operatingIncome": "149670000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-31943000", "reportedCurrency": "USD", "netInterestIncome": "-192484000", "nonInterestIncome": "None", "operatingExpenses": "49236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "821582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "459949000", "sellingGeneralAndAdministrative": "49236000", "netIncomeFromContinuingOperations": "5299000" }, "balance": { "goodwill": "None", "inventory": "136846000", "commonStock": "1672000", "currentDebt": "None", "investments": "None", "totalAssets": "9644218000", "longTermDebt": "5543171000", "shortTermDebt": "400902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4959000", "reportedCurrency": "USD", "retainedEarnings": "-1290682000", "totalLiabilities": "5798821000", "otherCurrentAssets": "13440000", "totalCurrentAssets": "855637000", "currentLongTermDebt": "None", "longTermInvestments": "15977000", "shortTermInvestments": "170981000", "currentNetReceivables": "319115000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8788581000", "currentAccountsPayable": "61767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8767645000", "shortLongTermDebtTotal": "5554007000", "totalShareholderEquity": "2219862000", "capitalLeaseObligations": "10836000", "otherCurrentLiabilities": "50428000", "totalCurrentLiabilities": "163018000", "otherNonCurrentLiabilities": "81796000", "totalNonCurrentLiabilities": "5635803000", "cashAndShortTermInvestments": "523082000", "commonStockSharesOutstanding": "169597000", "intangibleAssetsExcludingGoodwill": "4959000", "cashAndCashEquivalentsAtCarryingValue": "523082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43897000", "profitLoss": "None", "dividendPayout": "129895000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "426964000", "capitalExpenditures": "189157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60871000", "cashflowFromInvestment": "-233590000", "stockBasedCompensation": "19834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111639000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "448988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1020488000, "cost_of_revenue": 821582000, "gross_profit": 198906000, "research_and_development": 0.07, "selling_general_admin": 49236000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133628000, "depreciation_amortisation": 459949000, "ebitda": 593577000, "interest_expense": 209468000, "interest_income": null, "other_non_operating": null, "pretax_income": -75840000, "tax_provision": -31943000, "effective_tax_rate": null, "net_income": -42706000, "net_income_continuing_ops": 5299000, "net_income_to_common": -42706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 523082000, "short_term_investments": 170981000, "net_receivables": 319115000, "inventory": 136846000, "other_current_assets": null, "total_current_assets": 855637000, "net_ppe": null, "goodwill": null, "intangible_assets": 4959000, "goodwill_and_intangibles": 4959000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8788581000, "total_assets": 9644218000, "short_term_debt": 400902000, "accounts_payable": 61767000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163018000, "long_term_debt": 5543171000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5635803000, "total_liabilities": 5798821000, "total_debt": 5944073000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1290682000, "total_equity": 2219862000, "shares_outstanding": 169597000, "operating_cash_flow": 426964000, "stock_based_compensation": 19834000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233590000, "dividends_paid": 129895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60871000, "free_cash_flow": 616121000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133628000", "ebitda": "593577000", "netIncome": "-42706000", "grossProfit": "198906000", "depreciation": "None", "totalRevenue": "1020488000", "costOfRevenue": "821582000", "interestIncome": "244111000", "incomeBeforeTax": "-75840000", "interestExpense": "209468000", "operatingIncome": "149670000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-31943000", "reportedCurrency": "USD", "netInterestIncome": "-192484000", "nonInterestIncome": "None", "operatingExpenses": "49236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "821582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "459949000", "sellingGeneralAndAdministrative": "49236000", "netIncomeFromContinuingOperations": "5299000" }, "balance": { "goodwill": "None", "inventory": "136846000", "commonStock": "1672000", "currentDebt": "None", "investments": "None", "totalAssets": "9644218000", "longTermDebt": "5543171000", "shortTermDebt": "400902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4959000", "reportedCurrency": "USD", "retainedEarnings": "-1290682000", "totalLiabilities": "5798821000", "otherCurrentAssets": "13440000", "totalCurrentAssets": "855637000", "currentLongTermDebt": "None", "longTermInvestments": "15977000", "shortTermInvestments": "170981000", "currentNetReceivables": "319115000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8788581000", "currentAccountsPayable": "61767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8767645000", "shortLongTermDebtTotal": "5554007000", "totalShareholderEquity": "2219862000", "capitalLeaseObligations": "10836000", "otherCurrentLiabilities": "50428000", "totalCurrentLiabilities": "163018000", "otherNonCurrentLiabilities": "81796000", "totalNonCurrentLiabilities": "5635803000", "cashAndShortTermInvestments": "523082000", "commonStockSharesOutstanding": "169597000", "intangibleAssetsExcludingGoodwill": "4959000", "cashAndCashEquivalentsAtCarryingValue": "523082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43897000", "profitLoss": "None", "dividendPayout": "129895000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "426964000", "capitalExpenditures": "189157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60871000", "cashflowFromInvestment": "-233590000", "stockBasedCompensation": "19834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111639000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "448988000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 993652000, "cost_of_revenue": 333821000, "gross_profit": 659831000, "ebit": 246725000, "ebitda": 619523000, "pretax_income": 96540000, "tax_provision": 150185000, "net_income": 97145000, "net_income_to_common": 97145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268837000, "total_current_assets": 390696000, "total_assets": 9747446000, "short_term_debt": 5234105000, "long_term_debt": 5191893000, "total_debt": 10425998000, "total_liabilities": 5471663000, "total_equity": 4275783000, "shares_outstanding": 175756000, "goodwill_and_intangibles": 3536000 }, "cash_flow": { "operating_cash_flow": 496888000, "capital_expenditure": 238118000, "free_cash_flow": 735006000, "dividends_paid": 196805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249125, "ticker_id": 980, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246725000", "ebitda": "619523000", "netIncome": "97145000", "grossProfit": "659831000", "depreciation": "None", "totalRevenue": "993652000", "costOfRevenue": "333821000", "interestIncome": "148961000", "incomeBeforeTax": "96540000", "interestExpense": "150185000", "operatingIncome": "241628000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "150185000", "reportedCurrency": "USD", "netInterestIncome": "-150185000", "nonInterestIncome": "None", "operatingExpenses": "418203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "5097000", "costofGoodsAndServicesSold": "333821000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372798000", "sellingGeneralAndAdministrative": "45405000", "netIncomeFromContinuingOperations": "96540000" }, "balance": { "goodwill": "None", "inventory": "-270234000", "commonStock": "1758000", "currentDebt": "None", "investments": "None", "totalAssets": "9747446000", "longTermDebt": "5191893000", "shortTermDebt": "5234105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3536000", "reportedCurrency": "USD", "retainedEarnings": "-1119714000", "totalLiabilities": "5471663000", "otherCurrentAssets": "-390696000", "totalCurrentAssets": "390696000", "currentLongTermDebt": "None", "longTermInvestments": "47976000", "shortTermInvestments": "47976000", "currentNetReceivables": "121859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9356750000", "currentAccountsPayable": "80244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9001063000", "shortLongTermDebtTotal": "10425998000", "totalShareholderEquity": "4275783000", "capitalLeaseObligations": "10848000", "otherCurrentLiabilities": "-5187162000", "totalCurrentLiabilities": "174339000", "otherNonCurrentLiabilities": "92793000", "totalNonCurrentLiabilities": "5297324000", "cashAndShortTermInvestments": "268837000", "commonStockSharesOutstanding": "175756000", "intangibleAssetsExcludingGoodwill": "3536000", "cashAndCashEquivalentsAtCarryingValue": "268837000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96540000", "profitLoss": "None", "dividendPayout": "196805000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "496888000", "capitalExpenditures": "238118000", "changeInReceivables": "6248000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3003000", "cashflowFromInvestment": "-560953000", "stockBasedCompensation": "21025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-67068000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-337000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "361543000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 993652000, "cost_of_revenue": 333821000, "gross_profit": 659831000, "research_and_development": 0.1, "selling_general_admin": 45405000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246725000, "depreciation_amortisation": 372798000, "ebitda": 619523000, "interest_expense": 150185000, "interest_income": null, "other_non_operating": null, "pretax_income": 96540000, "tax_provision": 150185000, "effective_tax_rate": null, "net_income": 97145000, "net_income_continuing_ops": 96540000, "net_income_to_common": 97145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268837000, "short_term_investments": 47976000, "net_receivables": 121859000, "inventory": -270234000, "other_current_assets": null, "total_current_assets": 390696000, "net_ppe": null, "goodwill": null, "intangible_assets": 3536000, "goodwill_and_intangibles": 3536000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9356750000, "total_assets": 9747446000, "short_term_debt": 5234105000, "accounts_payable": 80244000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174339000, "long_term_debt": 5191893000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5297324000, "total_liabilities": 5471663000, "total_debt": 10425998000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1119714000, "total_equity": 4275783000, "shares_outstanding": 175756000, "operating_cash_flow": 496888000, "stock_based_compensation": 21025000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 238118000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -560953000, "dividends_paid": 196805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3003000, "free_cash_flow": 735006000, "net_change_in_cash": -67068000 }, "raw_data": { "income": { "ebit": "246725000", "ebitda": "619523000", "netIncome": "97145000", "grossProfit": "659831000", "depreciation": "None", "totalRevenue": "993652000", "costOfRevenue": "333821000", "interestIncome": "148961000", "incomeBeforeTax": "96540000", "interestExpense": "150185000", "operatingIncome": "241628000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "150185000", "reportedCurrency": "USD", "netInterestIncome": "-150185000", "nonInterestIncome": "None", "operatingExpenses": "418203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "5097000", "costofGoodsAndServicesSold": "333821000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372798000", "sellingGeneralAndAdministrative": "45405000", "netIncomeFromContinuingOperations": "96540000" }, "balance": { "goodwill": "None", "inventory": "-270234000", "commonStock": "1758000", "currentDebt": "None", "investments": "None", "totalAssets": "9747446000", "longTermDebt": "5191893000", "shortTermDebt": "5234105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3536000", "reportedCurrency": "USD", "retainedEarnings": "-1119714000", "totalLiabilities": "5471663000", "otherCurrentAssets": "-390696000", "totalCurrentAssets": "390696000", "currentLongTermDebt": "None", "longTermInvestments": "47976000", "shortTermInvestments": "47976000", "currentNetReceivables": "121859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9356750000", "currentAccountsPayable": "80244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9001063000", "shortLongTermDebtTotal": "10425998000", "totalShareholderEquity": "4275783000", "capitalLeaseObligations": "10848000", "otherCurrentLiabilities": "-5187162000", "totalCurrentLiabilities": "174339000", "otherNonCurrentLiabilities": "92793000", "totalNonCurrentLiabilities": "5297324000", "cashAndShortTermInvestments": "268837000", "commonStockSharesOutstanding": "175756000", "intangibleAssetsExcludingGoodwill": "3536000", "cashAndCashEquivalentsAtCarryingValue": "268837000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96540000", "profitLoss": "None", "dividendPayout": "196805000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "496888000", "capitalExpenditures": "238118000", "changeInReceivables": "6248000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3003000", "cashflowFromInvestment": "-560953000", "stockBasedCompensation": "21025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-67068000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-337000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "361543000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 918397000, "cost_of_revenue": 303401000, "gross_profit": 614996000, "ebit": 203627000, "ebitda": 574916000, "pretax_income": 56131000, "tax_provision": 140834000, "net_income": 65267000, "net_income_to_common": 65267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335905000, "total_current_assets": 464180000, "total_assets": 9354032000, "short_term_debt": 5047646000, "long_term_debt": 5012076000, "total_debt": 10059722000, "total_liabilities": 5367479000, "total_equity": 3986553000, "shares_outstanding": 175478000, "goodwill_and_intangibles": 4168000 }, "cash_flow": { "operating_cash_flow": 446951000, "capital_expenditure": 293091000, "free_cash_flow": 740042000, "dividends_paid": 196529000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249130, "ticker_id": 980, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "203627000", "ebitda": "574916000", "netIncome": "65267000", "grossProfit": "614996000", "depreciation": "None", "totalRevenue": "918397000", "costOfRevenue": "303401000", "interestIncome": "146550000", "incomeBeforeTax": "56131000", "interestExpense": "147496000", "operatingIncome": "201153000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "140834000", "reportedCurrency": "USD", "netInterestIncome": "-147496000", "nonInterestIncome": "None", "operatingExpenses": "413843000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "2474000", "costofGoodsAndServicesSold": "303401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371289000", "sellingGeneralAndAdministrative": "42554000", "netIncomeFromContinuingOperations": "56131000" }, "balance": { "goodwill": "None", "inventory": "-15473000", "commonStock": "1755000", "currentDebt": "None", "investments": "None", "totalAssets": "9354032000", "longTermDebt": "5012076000", "shortTermDebt": "5047646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4168000", "reportedCurrency": "USD", "retainedEarnings": "-1035798000", "totalLiabilities": "5367479000", "otherCurrentAssets": "-464180000", "totalCurrentAssets": "464180000", "currentLongTermDebt": "None", "longTermInvestments": "46594000", "shortTermInvestments": "15473000", "currentNetReceivables": "128275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8889852000", "currentAccountsPayable": "83150000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8797896000", "shortLongTermDebtTotal": "10129652000", "totalShareholderEquity": "3986553000", "capitalLeaseObligations": "10860000", "otherCurrentLiabilities": "-4986234000", "totalCurrentLiabilities": "194618000", "otherNonCurrentLiabilities": "79995000", "totalNonCurrentLiabilities": "5172861000", "cashAndShortTermInvestments": "335905000", "commonStockSharesOutstanding": "175478000", "intangibleAssetsExcludingGoodwill": "4168000", "cashAndCashEquivalentsAtCarryingValue": "335905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56131000", "profitLoss": "None", "dividendPayout": "196529000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2842000", "operatingCashflow": "446951000", "capitalExpenditures": "293091000", "changeInReceivables": "5099000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5246000", "cashflowFromInvestment": "-288708000", "stockBasedCompensation": "20887000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196529000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "163489000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "361748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 918397000, "cost_of_revenue": 303401000, "gross_profit": 614996000, "research_and_development": 0.06, "selling_general_admin": 42554000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 203627000, "depreciation_amortisation": 371289000, "ebitda": 574916000, "interest_expense": 147496000, "interest_income": null, "other_non_operating": null, "pretax_income": 56131000, "tax_provision": 140834000, "effective_tax_rate": null, "net_income": 65267000, "net_income_continuing_ops": 56131000, "net_income_to_common": 65267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 335905000, "short_term_investments": 15473000, "net_receivables": 128275000, "inventory": -15473000, "other_current_assets": null, "total_current_assets": 464180000, "net_ppe": null, "goodwill": null, "intangible_assets": 4168000, "goodwill_and_intangibles": 4168000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8889852000, "total_assets": 9354032000, "short_term_debt": 5047646000, "accounts_payable": 83150000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194618000, "long_term_debt": 5012076000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5172861000, "total_liabilities": 5367479000, "total_debt": 10059722000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1035798000, "total_equity": 3986553000, "shares_outstanding": 175478000, "operating_cash_flow": 446951000, "stock_based_compensation": 20887000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 293091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -288708000, "dividends_paid": 196529000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5246000, "free_cash_flow": 740042000, "net_change_in_cash": 163489000 }, "raw_data": { "income": { "ebit": "203627000", "ebitda": "574916000", "netIncome": "65267000", "grossProfit": "614996000", "depreciation": "None", "totalRevenue": "918397000", "costOfRevenue": "303401000", "interestIncome": "146550000", "incomeBeforeTax": "56131000", "interestExpense": "147496000", "operatingIncome": "201153000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "140834000", "reportedCurrency": "USD", "netInterestIncome": "-147496000", "nonInterestIncome": "None", "operatingExpenses": "413843000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "2474000", "costofGoodsAndServicesSold": "303401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371289000", "sellingGeneralAndAdministrative": "42554000", "netIncomeFromContinuingOperations": "56131000" }, "balance": { "goodwill": "None", "inventory": "-15473000", "commonStock": "1755000", "currentDebt": "None", "investments": "None", "totalAssets": "9354032000", "longTermDebt": "5012076000", "shortTermDebt": "5047646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4168000", "reportedCurrency": "USD", "retainedEarnings": "-1035798000", "totalLiabilities": "5367479000", "otherCurrentAssets": "-464180000", "totalCurrentAssets": "464180000", "currentLongTermDebt": "None", "longTermInvestments": "46594000", "shortTermInvestments": "15473000", "currentNetReceivables": "128275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8889852000", "currentAccountsPayable": "83150000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8797896000", "shortLongTermDebtTotal": "10129652000", "totalShareholderEquity": "3986553000", "capitalLeaseObligations": "10860000", "otherCurrentLiabilities": "-4986234000", "totalCurrentLiabilities": "194618000", "otherNonCurrentLiabilities": "79995000", "totalNonCurrentLiabilities": "5172861000", "cashAndShortTermInvestments": "335905000", "commonStockSharesOutstanding": "175478000", "intangibleAssetsExcludingGoodwill": "4168000", "cashAndCashEquivalentsAtCarryingValue": "335905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56131000", "profitLoss": "None", "dividendPayout": "196529000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2842000", "operatingCashflow": "446951000", "capitalExpenditures": "293091000", "changeInReceivables": "5099000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5246000", "cashflowFromInvestment": "-288708000", "stockBasedCompensation": "20887000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196529000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "163489000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "361748000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 888053000, "cost_of_revenue": 305413000, "gross_profit": 582640000, "ebit": 157791000, "ebitda": 527160999, "pretax_income": 38553000, "tax_provision": 144775000, "net_income": 50421000, "net_income_to_common": 50421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172385000, "total_current_assets": 306810000, "total_assets": 9250825000, "short_term_debt": 75000000, "long_term_debt": 4958983000, "total_debt": 5033983000, "total_liabilities": 5254806000, "total_equity": 3996019000, "shares_outstanding": 175380000, "goodwill_and_intangibles": 5141000 }, "cash_flow": { "operating_cash_flow": 420218000, "capital_expenditure": 297598000, "free_cash_flow": 717816000, "dividends_paid": 196333000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249135, "ticker_id": 980, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157791000", "ebitda": "527160999", "netIncome": "50421000", "grossProfit": "582640000", "depreciation": "None", "totalRevenue": "888053000", "costOfRevenue": "305413000", "interestIncome": "142442000", "incomeBeforeTax": "38553000", "interestExpense": "142872000", "operatingIncome": "543039000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "144775000", "reportedCurrency": "USD", "netInterestIncome": "-142872000", "nonInterestIncome": "None", "operatingExpenses": "39601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "20164000", "costofGoodsAndServicesSold": "305413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369369999", "sellingGeneralAndAdministrative": "39601000", "netIncomeFromContinuingOperations": "38553000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1755000", "currentDebt": "None", "investments": "None", "totalAssets": "9250825000", "longTermDebt": "4958983000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "5141000", "reportedCurrency": "USD", "retainedEarnings": "-904516000", "totalLiabilities": "5254806000", "otherCurrentAssets": "-306810000", "totalCurrentAssets": "306810000", "currentLongTermDebt": "260000000", "longTermInvestments": "47374000", "shortTermInvestments": "None", "currentNetReceivables": "134425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8944015000", "currentAccountsPayable": "81595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8862445000", "shortLongTermDebtTotal": "5033983000", "totalShareholderEquity": "3996019000", "capitalLeaseObligations": "10871000", "otherCurrentLiabilities": "-13663000", "totalCurrentLiabilities": "193482000", "otherNonCurrentLiabilities": "46094000", "totalNonCurrentLiabilities": "5061324000", "cashAndShortTermInvestments": "172385000", "commonStockSharesOutstanding": "175380000", "intangibleAssetsExcludingGoodwill": "5141000", "cashAndCashEquivalentsAtCarryingValue": "172385000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38553000", "profitLoss": "None", "dividendPayout": "196333000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4676000", "operatingCashflow": "420218000", "capitalExpenditures": "297598000", "changeInReceivables": "-11645000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136330000", "cashflowFromInvestment": "-265175000", "stockBasedCompensation": "21365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196333000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18713000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369370000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 888053000, "cost_of_revenue": 305413000, "gross_profit": 582640000, "research_and_development": 0.04, "selling_general_admin": 39601000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157791000, "depreciation_amortisation": 369369999, "ebitda": 527160999, "interest_expense": 142872000, "interest_income": null, "other_non_operating": null, "pretax_income": 38553000, "tax_provision": 144775000, "effective_tax_rate": null, "net_income": 50421000, "net_income_continuing_ops": 38553000, "net_income_to_common": 50421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172385000, "short_term_investments": null, "net_receivables": 134425000, "inventory": null, "other_current_assets": null, "total_current_assets": 306810000, "net_ppe": null, "goodwill": null, "intangible_assets": 5141000, "goodwill_and_intangibles": 5141000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8944015000, "total_assets": 9250825000, "short_term_debt": 75000000, "accounts_payable": 81595000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193482000, "long_term_debt": 4958983000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5061324000, "total_liabilities": 5254806000, "total_debt": 5033983000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -904516000, "total_equity": 3996019000, "shares_outstanding": 175380000, "operating_cash_flow": 420218000, "stock_based_compensation": 21365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 297598000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -265175000, "dividends_paid": 196333000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136330000, "free_cash_flow": 717816000, "net_change_in_cash": 18713000 }, "raw_data": { "income": { "ebit": "157791000", "ebitda": "527160999", "netIncome": "50421000", "grossProfit": "582640000", "depreciation": "None", "totalRevenue": "888053000", "costOfRevenue": "305413000", "interestIncome": "142442000", "incomeBeforeTax": "38553000", "interestExpense": "142872000", "operatingIncome": "543039000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "144775000", "reportedCurrency": "USD", "netInterestIncome": "-142872000", "nonInterestIncome": "None", "operatingExpenses": "39601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "20164000", "costofGoodsAndServicesSold": "305413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369369999", "sellingGeneralAndAdministrative": "39601000", "netIncomeFromContinuingOperations": "38553000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1755000", "currentDebt": "None", "investments": "None", "totalAssets": "9250825000", "longTermDebt": "4958983000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "5141000", "reportedCurrency": "USD", "retainedEarnings": "-904516000", "totalLiabilities": "5254806000", "otherCurrentAssets": "-306810000", "totalCurrentAssets": "306810000", "currentLongTermDebt": "260000000", "longTermInvestments": "47374000", "shortTermInvestments": "None", "currentNetReceivables": "134425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8944015000", "currentAccountsPayable": "81595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8862445000", "shortLongTermDebtTotal": "5033983000", "totalShareholderEquity": "3996019000", "capitalLeaseObligations": "10871000", "otherCurrentLiabilities": "-13663000", "totalCurrentLiabilities": "193482000", "otherNonCurrentLiabilities": "46094000", "totalNonCurrentLiabilities": "5061324000", "cashAndShortTermInvestments": "172385000", "commonStockSharesOutstanding": "175380000", "intangibleAssetsExcludingGoodwill": "5141000", "cashAndCashEquivalentsAtCarryingValue": "172385000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38553000", "profitLoss": "None", "dividendPayout": "196333000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4676000", "operatingCashflow": "420218000", "capitalExpenditures": "297598000", "changeInReceivables": "-11645000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136330000", "cashflowFromInvestment": "-265175000", "stockBasedCompensation": "21365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196333000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18713000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369370000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 943605000, "cost_of_revenue": 298163000, "gross_profit": 645442000, "ebit": 249631000, "ebitda": 591110000, "pretax_income": 418698000, "tax_provision": 517591000, "net_income": 363713000, "net_income_to_common": 363713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153683000, "total_current_assets": 293953000, "total_assets": 9349301000, "short_term_debt": 560000000, "long_term_debt": 4673674000, "total_debt": 5233674000, "total_liabilities": 4978367000, "total_equity": 4370934000, "shares_outstanding": 173358000, "goodwill_and_intangibles": 6407000 }, "cash_flow": { "operating_cash_flow": 469586000, "capital_expenditure": 238108000, "free_cash_flow": 707694000, "dividends_paid": 179667000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249140, "ticker_id": 980, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "249631000", "ebitda": "591110000", "netIncome": "363713000", "grossProfit": "645442000", "depreciation": "None", "totalRevenue": "943605000", "costOfRevenue": "298163000", "interestIncome": "171553000", "incomeBeforeTax": "418698000", "interestExpense": "143308000", "operatingIncome": "607374000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "517591000", "reportedCurrency": "USD", "netInterestIncome": "-143308000", "nonInterestIncome": "None", "operatingExpenses": "38068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.45", "otherNonOperatingIncome": "314861000", "costofGoodsAndServicesSold": "298163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "341479000", "sellingGeneralAndAdministrative": "38068000", "netIncomeFromContinuingOperations": "414261000" }, "balance": { "goodwill": "None", "inventory": "-22380999", "commonStock": "1754000", "currentDebt": "None", "investments": "None", "totalAssets": "9349301000", "longTermDebt": "4673674000", "shortTermDebt": "560000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "6407000", "reportedCurrency": "USD", "retainedEarnings": "-758576000", "totalLiabilities": "4978367000", "otherCurrentAssets": "-293953000", "totalCurrentAssets": "293953000", "currentLongTermDebt": "560000000", "longTermInvestments": "64823000", "shortTermInvestments": "22381000", "currentNetReceivables": "140270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9055348000", "currentAccountsPayable": "66437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8960218000", "shortLongTermDebtTotal": "5233674000", "totalShareholderEquity": "4370934000", "capitalLeaseObligations": "10882000", "otherCurrentLiabilities": "-499182000", "totalCurrentLiabilities": "180521000", "otherNonCurrentLiabilities": "63249000", "totalNonCurrentLiabilities": "4797846000", "cashAndShortTermInvestments": "153683000", "commonStockSharesOutstanding": "173358000", "intangibleAssetsExcludingGoodwill": "6407000", "cashAndCashEquivalentsAtCarryingValue": "153683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "418698000", "profitLoss": "None", "dividendPayout": "179667000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1919000", "operatingCashflow": "469586000", "capitalExpenditures": "238108000", "changeInReceivables": "-4712000", "changeInExchangeRate": "None", "cashflowFromFinancing": "187538000", "cashflowFromInvestment": "-649668000", "stockBasedCompensation": "18359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179667000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7456000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-734000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "341479000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 943605000, "cost_of_revenue": 298163000, "gross_profit": 645442000, "research_and_development": 0.45, "selling_general_admin": 38068000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 249631000, "depreciation_amortisation": 341479000, "ebitda": 591110000, "interest_expense": 143308000, "interest_income": null, "other_non_operating": null, "pretax_income": 418698000, "tax_provision": 517591000, "effective_tax_rate": null, "net_income": 363713000, "net_income_continuing_ops": 414261000, "net_income_to_common": 363713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153683000, "short_term_investments": 22381000, "net_receivables": 140270000, "inventory": -22380999, "other_current_assets": null, "total_current_assets": 293953000, "net_ppe": null, "goodwill": null, "intangible_assets": 6407000, "goodwill_and_intangibles": 6407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9055348000, "total_assets": 9349301000, "short_term_debt": 560000000, "accounts_payable": 66437000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180521000, "long_term_debt": 4673674000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4797846000, "total_liabilities": 4978367000, "total_debt": 5233674000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -758576000, "total_equity": 4370934000, "shares_outstanding": 173358000, "operating_cash_flow": 469586000, "stock_based_compensation": 18359000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 238108000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -649668000, "dividends_paid": 179667000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 187538000, "free_cash_flow": 707694000, "net_change_in_cash": 7456000 }, "raw_data": { "income": { "ebit": "249631000", "ebitda": "591110000", "netIncome": "363713000", "grossProfit": "645442000", "depreciation": "None", "totalRevenue": "943605000", "costOfRevenue": "298163000", "interestIncome": "171553000", "incomeBeforeTax": "418698000", "interestExpense": "143308000", "operatingIncome": "607374000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "517591000", "reportedCurrency": "USD", "netInterestIncome": "-143308000", "nonInterestIncome": "None", "operatingExpenses": "38068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.45", "otherNonOperatingIncome": "314861000", "costofGoodsAndServicesSold": "298163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "341479000", "sellingGeneralAndAdministrative": "38068000", "netIncomeFromContinuingOperations": "414261000" }, "balance": { "goodwill": "None", "inventory": "-22380999", "commonStock": "1754000", "currentDebt": "None", "investments": "None", "totalAssets": "9349301000", "longTermDebt": "4673674000", "shortTermDebt": "560000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "6407000", "reportedCurrency": "USD", "retainedEarnings": "-758576000", "totalLiabilities": "4978367000", "otherCurrentAssets": "-293953000", "totalCurrentAssets": "293953000", "currentLongTermDebt": "560000000", "longTermInvestments": "64823000", "shortTermInvestments": "22381000", "currentNetReceivables": "140270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9055348000", "currentAccountsPayable": "66437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8960218000", "shortLongTermDebtTotal": "5233674000", "totalShareholderEquity": "4370934000", "capitalLeaseObligations": "10882000", "otherCurrentLiabilities": "-499182000", "totalCurrentLiabilities": "180521000", "otherNonCurrentLiabilities": "63249000", "totalNonCurrentLiabilities": "4797846000", "cashAndShortTermInvestments": "153683000", "commonStockSharesOutstanding": "173358000", "intangibleAssetsExcludingGoodwill": "6407000", "cashAndCashEquivalentsAtCarryingValue": "153683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "418698000", "profitLoss": "None", "dividendPayout": "179667000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1919000", "operatingCashflow": "469586000", "capitalExpenditures": "238108000", "changeInReceivables": "-4712000", "changeInExchangeRate": "None", "cashflowFromFinancing": "187538000", "cashflowFromInvestment": "-649668000", "stockBasedCompensation": "18359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179667000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7456000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-734000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "341479000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 881316000, "cost_of_revenue": 280867000, "gross_profit": 600449000, "ebit": -29428000, "ebitda": 571878000, "pretax_income": 128612000, "tax_provision": 12526000, "net_income": 116086000, "net_income_to_common": 116086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146227000, "total_current_assets": 275432000, "total_assets": 8261709000, "short_term_debt": 105000000, "long_term_debt": 4135560000, "total_debt": 4240560000, "total_liabilities": 4413279000, "total_equity": 3848430000, "shares_outstanding": 169902000, "goodwill_and_intangibles": 3251000 }, "cash_flow": { "operating_cash_flow": 432982000, "capital_expenditure": 247521000, "free_cash_flow": 680503000, "dividends_paid": 169831000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249145, "ticker_id": 980, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29428000", "ebitda": "571878000", "netIncome": "116086000", "grossProfit": "600449000", "depreciation": "None", "totalRevenue": "881316000", "costOfRevenue": "280867000", "interestIncome": "127002000", "incomeBeforeTax": "128612000", "interestExpense": "133402000", "operatingIncome": "251944000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "12526000", "reportedCurrency": "USD", "netInterestIncome": "-133402000", "nonInterestIncome": "None", "operatingExpenses": "348505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "6400000", "costofGoodsAndServicesSold": "280867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "601306000", "sellingGeneralAndAdministrative": "38641000", "netIncomeFromContinuingOperations": "124942000" }, "balance": { "goodwill": "None", "inventory": "-7951000", "commonStock": "1702000", "currentDebt": "None", "investments": "None", "totalAssets": "8261709000", "longTermDebt": "4135560000", "shortTermDebt": "105000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3251000", "reportedCurrency": "USD", "retainedEarnings": "-935630000", "totalLiabilities": "4413279000", "otherCurrentAssets": "7951000", "totalCurrentAssets": "275432000", "currentLongTermDebt": "145000000", "longTermInvestments": "184446000", "shortTermInvestments": "73414000", "currentNetReceivables": "129205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7986277000", "currentAccountsPayable": "75111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7783821000", "shortLongTermDebtTotal": "4240560000", "totalShareholderEquity": "3848430000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-50080000", "totalCurrentLiabilities": "174417000", "otherNonCurrentLiabilities": "52569000", "totalNonCurrentLiabilities": "4238862000", "cashAndShortTermInvestments": "146227000", "commonStockSharesOutstanding": "169902000", "intangibleAssetsExcludingGoodwill": "3251000", "cashAndCashEquivalentsAtCarryingValue": "146227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128612000", "profitLoss": "None", "dividendPayout": "169831000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "319000", "operatingCashflow": "432982000", "capitalExpenditures": "247521000", "changeInReceivables": "-3545000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-213849000", "cashflowFromInvestment": "-249551000", "stockBasedCompensation": "22299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169831000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-30418000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287839000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 881316000, "cost_of_revenue": 280867000, "gross_profit": 600449000, "research_and_development": 0.18, "selling_general_admin": 38641000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29428000, "depreciation_amortisation": 601306000, "ebitda": 571878000, "interest_expense": 133402000, "interest_income": null, "other_non_operating": null, "pretax_income": 128612000, "tax_provision": 12526000, "effective_tax_rate": null, "net_income": 116086000, "net_income_continuing_ops": 124942000, "net_income_to_common": 116086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146227000, "short_term_investments": 73414000, "net_receivables": 129205000, "inventory": -7951000, "other_current_assets": null, "total_current_assets": 275432000, "net_ppe": null, "goodwill": null, "intangible_assets": 3251000, "goodwill_and_intangibles": 3251000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7986277000, "total_assets": 8261709000, "short_term_debt": 105000000, "accounts_payable": 75111000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174417000, "long_term_debt": 4135560000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4238862000, "total_liabilities": 4413279000, "total_debt": 4240560000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -935630000, "total_equity": 3848430000, "shares_outstanding": 169902000, "operating_cash_flow": 432982000, "stock_based_compensation": 22299000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 247521000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -249551000, "dividends_paid": 169831000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -213849000, "free_cash_flow": 680503000, "net_change_in_cash": -30418000 }, "raw_data": { "income": { "ebit": "-29428000", "ebitda": "571878000", "netIncome": "116086000", "grossProfit": "600449000", "depreciation": "None", "totalRevenue": "881316000", "costOfRevenue": "280867000", "interestIncome": "127002000", "incomeBeforeTax": "128612000", "interestExpense": "133402000", "operatingIncome": "251944000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "12526000", "reportedCurrency": "USD", "netInterestIncome": "-133402000", "nonInterestIncome": "None", "operatingExpenses": "348505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "6400000", "costofGoodsAndServicesSold": "280867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "601306000", "sellingGeneralAndAdministrative": "38641000", "netIncomeFromContinuingOperations": "124942000" }, "balance": { "goodwill": "None", "inventory": "-7951000", "commonStock": "1702000", "currentDebt": "None", "investments": "None", "totalAssets": "8261709000", "longTermDebt": "4135560000", "shortTermDebt": "105000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3251000", "reportedCurrency": "USD", "retainedEarnings": "-935630000", "totalLiabilities": "4413279000", "otherCurrentAssets": "7951000", "totalCurrentAssets": "275432000", "currentLongTermDebt": "145000000", "longTermInvestments": "184446000", "shortTermInvestments": "73414000", "currentNetReceivables": "129205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7986277000", "currentAccountsPayable": "75111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7783821000", "shortLongTermDebtTotal": "4240560000", "totalShareholderEquity": "3848430000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-50080000", "totalCurrentLiabilities": "174417000", "otherNonCurrentLiabilities": "52569000", "totalNonCurrentLiabilities": "4238862000", "cashAndShortTermInvestments": "146227000", "commonStockSharesOutstanding": "169902000", "intangibleAssetsExcludingGoodwill": "3251000", "cashAndCashEquivalentsAtCarryingValue": "146227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128612000", "profitLoss": "None", "dividendPayout": "169831000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "319000", "operatingCashflow": "432982000", "capitalExpenditures": "247521000", "changeInReceivables": "-3545000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-213849000", "cashflowFromInvestment": "-249551000", "stockBasedCompensation": "22299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169831000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-30418000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287839000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 250959000, "cost_of_revenue": 285849000, "gross_profit": -34890000, "ebit": 51932000, "ebitda": 149339000, "pretax_income": -12609000, "tax_provision": null, "net_income": -2498000, "net_income_to_common": -2498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357248000, "total_current_assets": 552786000, "total_assets": 9304464000, "short_term_debt": 1181999000, "long_term_debt": 5567296000, "total_debt": 6749295000, "total_liabilities": 5873324000, "total_equity": 1871440000, "shares_outstanding": 167466000, "goodwill_and_intangibles": 6435000 }, "cash_flow": { "operating_cash_flow": 116936000, "capital_expenditure": 51709000, "free_cash_flow": 168645000, "dividends_paid": 31817000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249108, "ticker_id": 980, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51932000", "ebitda": "149339000", "netIncome": "-2498000", "grossProfit": "-34890000", "depreciation": "None", "totalRevenue": "250959000", "costOfRevenue": "285849000", "interestIncome": "None", "incomeBeforeTax": "-12609000", "interestExpense": "64541000", "operatingIncome": "48941000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-64541000", "nonInterestIncome": "None", "operatingExpenses": "-83831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97407000", "sellingGeneralAndAdministrative": "13576000", "netIncomeFromContinuingOperations": "-12609000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1675000", "currentDebt": "None", "investments": "None", "totalAssets": "9304464000", "longTermDebt": "5567296000", "shortTermDebt": "1181999000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "6435000", "reportedCurrency": "USD", "retainedEarnings": "-1539710000", "totalLiabilities": "5873324000", "otherCurrentAssets": "None", "totalCurrentAssets": "552786000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8751678000", "currentAccountsPayable": "101145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5585017000", "totalShareholderEquity": "1871440000", "capitalLeaseObligations": "10803000", "otherCurrentLiabilities": "66895000", "totalCurrentLiabilities": "217591000", "otherNonCurrentLiabilities": "75592000", "totalNonCurrentLiabilities": "5655733000", "cashAndShortTermInvestments": "357248000", "commonStockSharesOutstanding": "167466000", "intangibleAssetsExcludingGoodwill": "6435000", "cashAndCashEquivalentsAtCarryingValue": "357248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12609000", "profitLoss": "None", "dividendPayout": "31817000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116936000", "capitalExpenditures": "51709000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25659000", "cashflowFromInvestment": "-74818000", "stockBasedCompensation": "2720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31817000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97407000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 250959000, "cost_of_revenue": 285849000, "gross_profit": -34890000, "research_and_development": null, "selling_general_admin": 13576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51932000, "depreciation_amortisation": 97407000, "ebitda": 149339000, "interest_expense": 64541000, "interest_income": null, "other_non_operating": null, "pretax_income": -12609000, "tax_provision": null, "effective_tax_rate": null, "net_income": -2498000, "net_income_continuing_ops": -12609000, "net_income_to_common": -2498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357248000, "short_term_investments": null, "net_receivables": 195538000, "inventory": null, "other_current_assets": null, "total_current_assets": 552786000, "net_ppe": null, "goodwill": null, "intangible_assets": 6435000, "goodwill_and_intangibles": 6435000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8751678000, "total_assets": 9304464000, "short_term_debt": 1181999000, "accounts_payable": 101145000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 217591000, "long_term_debt": 5567296000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5655733000, "total_liabilities": 5873324000, "total_debt": 6749295000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1539710000, "total_equity": 1871440000, "shares_outstanding": 167466000, "operating_cash_flow": 116936000, "stock_based_compensation": 2720000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51709000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74818000, "dividends_paid": 31817000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25659000, "free_cash_flow": 168645000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51932000", "ebitda": "149339000", "netIncome": "-2498000", "grossProfit": "-34890000", "depreciation": "None", "totalRevenue": "250959000", "costOfRevenue": "285849000", "interestIncome": "None", "incomeBeforeTax": "-12609000", "interestExpense": "64541000", "operatingIncome": "48941000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-64541000", "nonInterestIncome": "None", "operatingExpenses": "-83831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97407000", "sellingGeneralAndAdministrative": "13576000", "netIncomeFromContinuingOperations": "-12609000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1675000", "currentDebt": "None", "investments": "None", "totalAssets": "9304464000", "longTermDebt": "5567296000", "shortTermDebt": "1181999000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "6435000", "reportedCurrency": "USD", "retainedEarnings": "-1539710000", "totalLiabilities": "5873324000", "otherCurrentAssets": "None", "totalCurrentAssets": "552786000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8751678000", "currentAccountsPayable": "101145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5585017000", "totalShareholderEquity": "1871440000", "capitalLeaseObligations": "10803000", "otherCurrentLiabilities": "66895000", "totalCurrentLiabilities": "217591000", "otherNonCurrentLiabilities": "75592000", "totalNonCurrentLiabilities": "5655733000", "cashAndShortTermInvestments": "357248000", "commonStockSharesOutstanding": "167466000", "intangibleAssetsExcludingGoodwill": "6435000", "cashAndCashEquivalentsAtCarryingValue": "357248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12609000", "profitLoss": "None", "dividendPayout": "31817000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116936000", "capitalExpenditures": "51709000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25659000", "cashflowFromInvestment": "-74818000", "stockBasedCompensation": "2720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31817000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97407000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 249433000, "cost_of_revenue": 290698000, "gross_profit": -41265000, "ebit": 48702000, "ebitda": 146872000, "pretax_income": -19751000, "tax_provision": null, "net_income": -6844000, "net_income_to_common": -6844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 340789000, "total_current_assets": 523706000, "total_assets": 9288181000, "short_term_debt": 6437000, "long_term_debt": 5548870000, "total_debt": 5555307000, "total_liabilities": 5813250000, "total_equity": 1904557000, "shares_outstanding": 167460000, "goodwill_and_intangibles": 6719000 }, "cash_flow": { "operating_cash_flow": 63157000, "capital_expenditure": 51112000, "free_cash_flow": 114269000, "dividends_paid": 31815000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249109, "ticker_id": 980, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48702000", "ebitda": "146872000", "netIncome": "-6844000", "grossProfit": "-41265000", "depreciation": "None", "totalRevenue": "249433000", "costOfRevenue": "290698000", "interestIncome": "68453000", "incomeBeforeTax": "-19751000", "interestExpense": "68453000", "operatingIncome": "44755000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-68453000", "nonInterestIncome": "None", "operatingExpenses": "-86020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "290698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98170000", "sellingGeneralAndAdministrative": "12150000", "netIncomeFromContinuingOperations": "-19751000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1675000", "currentDebt": "None", "investments": "None", "totalAssets": "9288181000", "longTermDebt": "5548870000", "shortTermDebt": "6437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6719000", "reportedCurrency": "USD", "retainedEarnings": "-1505390000", "totalLiabilities": "5813250000", "otherCurrentAssets": "-1990000", "totalCurrentAssets": "523706000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "182917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8764475000", "currentAccountsPayable": "56708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8757756000", "shortLongTermDebtTotal": "5566115000", "totalShareholderEquity": "1904557000", "capitalLeaseObligations": "10808000", "otherCurrentLiabilities": "57810000", "totalCurrentLiabilities": "171790000", "otherNonCurrentLiabilities": "75345000", "totalNonCurrentLiabilities": "5641460000", "cashAndShortTermInvestments": "340789000", "commonStockSharesOutstanding": "167460000", "intangibleAssetsExcludingGoodwill": "6719000", "cashAndCashEquivalentsAtCarryingValue": "340789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19751000", "profitLoss": "None", "dividendPayout": "31815000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63157000", "capitalExpenditures": "51112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54467000", "cashflowFromInvestment": "-76384000", "stockBasedCompensation": "13689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31815000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 249433000, "cost_of_revenue": 290698000, "gross_profit": -41265000, "research_and_development": null, "selling_general_admin": 12150000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48702000, "depreciation_amortisation": 98170000, "ebitda": 146872000, "interest_expense": 68453000, "interest_income": null, "other_non_operating": null, "pretax_income": -19751000, "tax_provision": null, "effective_tax_rate": null, "net_income": -6844000, "net_income_continuing_ops": -19751000, "net_income_to_common": -6844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 340789000, "short_term_investments": null, "net_receivables": 182917000, "inventory": null, "other_current_assets": null, "total_current_assets": 523706000, "net_ppe": null, "goodwill": null, "intangible_assets": 6719000, "goodwill_and_intangibles": 6719000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8764475000, "total_assets": 9288181000, "short_term_debt": 6437000, "accounts_payable": 56708000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171790000, "long_term_debt": 5548870000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5641460000, "total_liabilities": 5813250000, "total_debt": 5555307000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1505390000, "total_equity": 1904557000, "shares_outstanding": 167460000, "operating_cash_flow": 63157000, "stock_based_compensation": 13689000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51112000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76384000, "dividends_paid": 31815000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54467000, "free_cash_flow": 114269000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48702000", "ebitda": "146872000", "netIncome": "-6844000", "grossProfit": "-41265000", "depreciation": "None", "totalRevenue": "249433000", "costOfRevenue": "290698000", "interestIncome": "68453000", "incomeBeforeTax": "-19751000", "interestExpense": "68453000", "operatingIncome": "44755000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-68453000", "nonInterestIncome": "None", "operatingExpenses": "-86020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "290698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98170000", "sellingGeneralAndAdministrative": "12150000", "netIncomeFromContinuingOperations": "-19751000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1675000", "currentDebt": "None", "investments": "None", "totalAssets": "9288181000", "longTermDebt": "5548870000", "shortTermDebt": "6437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6719000", "reportedCurrency": "USD", "retainedEarnings": "-1505390000", "totalLiabilities": "5813250000", "otherCurrentAssets": "-1990000", "totalCurrentAssets": "523706000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "182917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8764475000", "currentAccountsPayable": "56708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8757756000", "shortLongTermDebtTotal": "5566115000", "totalShareholderEquity": "1904557000", "capitalLeaseObligations": "10808000", "otherCurrentLiabilities": "57810000", "totalCurrentLiabilities": "171790000", "otherNonCurrentLiabilities": "75345000", "totalNonCurrentLiabilities": "5641460000", "cashAndShortTermInvestments": "340789000", "commonStockSharesOutstanding": "167460000", "intangibleAssetsExcludingGoodwill": "6719000", "cashAndCashEquivalentsAtCarryingValue": "340789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19751000", "profitLoss": "None", "dividendPayout": "31815000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63157000", "capitalExpenditures": "51112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54467000", "cashflowFromInvestment": "-76384000", "stockBasedCompensation": "13689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31815000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98170000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 250580000, "cost_of_revenue": 91182000, "gross_profit": 159398000, "ebit": 51614000, "ebitda": 152817000, "pretax_income": -21195000, "tax_provision": null, "net_income": -10854000, "net_income_to_common": -10854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 408483000, "total_current_assets": 597759000, "total_assets": 9385330000, "short_term_debt": 5581336000, "long_term_debt": 5560797000, "total_debt": 11142133000, "total_liabilities": 5861681000, "total_equity": 1948372000, "shares_outstanding": 167446000, "goodwill_and_intangibles": 7024000 }, "cash_flow": { "operating_cash_flow": 109769000, "capital_expenditure": 84077000, "free_cash_flow": 193846000, "dividends_paid": 31815000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249111, "ticker_id": 980, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51614000", "ebitda": "152817000", "netIncome": "-10854000", "grossProfit": "159398000", "depreciation": "None", "totalRevenue": "250580000", "costOfRevenue": "91182000", "interestIncome": "72809000", "incomeBeforeTax": "-21195000", "interestExpense": "72809000", "operatingIncome": "47422000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-72809000", "nonInterestIncome": "None", "operatingExpenses": "111976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91182000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101203000", "sellingGeneralAndAdministrative": "10773000", "netIncomeFromContinuingOperations": "-21195000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "9385330000", "longTermDebt": "5560797000", "shortTermDebt": "5581336000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7024000", "reportedCurrency": "USD", "retainedEarnings": "-1466728000", "totalLiabilities": "5861681000", "otherCurrentAssets": "-3221000", "totalCurrentAssets": "597759000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "189276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8787571000", "currentAccountsPayable": "105080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8780547000", "shortLongTermDebtTotal": "5571609000", "totalShareholderEquity": "1948372000", "capitalLeaseObligations": "10812000", "otherCurrentLiabilities": "60986000", "totalCurrentLiabilities": "208071000", "otherNonCurrentLiabilities": "75813000", "totalNonCurrentLiabilities": "5653610000", "cashAndShortTermInvestments": "408483000", "commonStockSharesOutstanding": "167446000", "intangibleAssetsExcludingGoodwill": "7024000", "cashAndCashEquivalentsAtCarryingValue": "408483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21195000", "profitLoss": "None", "dividendPayout": "31815000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109769000", "capitalExpenditures": "84077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44391000", "cashflowFromInvestment": "-83784000", "stockBasedCompensation": "2386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31815000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100143000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 250580000, "cost_of_revenue": 91182000, "gross_profit": 159398000, "research_and_development": null, "selling_general_admin": 10773000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51614000, "depreciation_amortisation": 101203000, "ebitda": 152817000, "interest_expense": 72809000, "interest_income": null, "other_non_operating": null, "pretax_income": -21195000, "tax_provision": null, "effective_tax_rate": null, "net_income": -10854000, "net_income_continuing_ops": -21195000, "net_income_to_common": -10854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 408483000, "short_term_investments": null, "net_receivables": 189276000, "inventory": null, "other_current_assets": null, "total_current_assets": 597759000, "net_ppe": null, "goodwill": null, "intangible_assets": 7024000, "goodwill_and_intangibles": 7024000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8787571000, "total_assets": 9385330000, "short_term_debt": 5581336000, "accounts_payable": 105080000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208071000, "long_term_debt": 5560797000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5653610000, "total_liabilities": 5861681000, "total_debt": 11142133000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1466728000, "total_equity": 1948372000, "shares_outstanding": 167446000, "operating_cash_flow": 109769000, "stock_based_compensation": 2386000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84077000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83784000, "dividends_paid": 31815000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44391000, "free_cash_flow": 193846000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51614000", "ebitda": "152817000", "netIncome": "-10854000", "grossProfit": "159398000", "depreciation": "None", "totalRevenue": "250580000", "costOfRevenue": "91182000", "interestIncome": "72809000", "incomeBeforeTax": "-21195000", "interestExpense": "72809000", "operatingIncome": "47422000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-72809000", "nonInterestIncome": "None", "operatingExpenses": "111976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91182000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101203000", "sellingGeneralAndAdministrative": "10773000", "netIncomeFromContinuingOperations": "-21195000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "9385330000", "longTermDebt": "5560797000", "shortTermDebt": "5581336000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7024000", "reportedCurrency": "USD", "retainedEarnings": "-1466728000", "totalLiabilities": "5861681000", "otherCurrentAssets": "-3221000", "totalCurrentAssets": "597759000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "189276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8787571000", "currentAccountsPayable": "105080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8780547000", "shortLongTermDebtTotal": "5571609000", "totalShareholderEquity": "1948372000", "capitalLeaseObligations": "10812000", "otherCurrentLiabilities": "60986000", "totalCurrentLiabilities": "208071000", "otherNonCurrentLiabilities": "75813000", "totalNonCurrentLiabilities": "5653610000", "cashAndShortTermInvestments": "408483000", "commonStockSharesOutstanding": "167446000", "intangibleAssetsExcludingGoodwill": "7024000", "cashAndCashEquivalentsAtCarryingValue": "408483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21195000", "profitLoss": "None", "dividendPayout": "31815000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109769000", "capitalExpenditures": "84077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44391000", "cashflowFromInvestment": "-83784000", "stockBasedCompensation": "2386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31815000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100143000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 252434000, "cost_of_revenue": 92789000, "gross_profit": 159645000, "ebit": 45645000, "ebitda": 147364000, "pretax_income": -15063000, "tax_provision": null, "net_income": -5835000, "net_income_to_common": -5835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 426889000, "total_current_assets": 618300000, "total_assets": 9433532000, "short_term_debt": 5584785000, "long_term_debt": 5562721000, "total_debt": 11147506000, "total_liabilities": 5842104000, "total_equity": 1999161000, "shares_outstanding": 167446000, "goodwill_and_intangibles": 7487000 }, "cash_flow": { "operating_cash_flow": 81291000, "capital_expenditure": 73105000, "free_cash_flow": 154396000, "dividends_paid": 31814000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249112, "ticker_id": 980, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45645000", "ebitda": "147364000", "netIncome": "-5835000", "grossProfit": "159645000", "depreciation": "None", "totalRevenue": "252434000", "costOfRevenue": "92789000", "interestIncome": "65335000", "incomeBeforeTax": "-15063000", "interestExpense": "65335000", "operatingIncome": "45645000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-65335000", "nonInterestIncome": "None", "operatingExpenses": "114000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101719000", "sellingGeneralAndAdministrative": "12281000", "netIncomeFromContinuingOperations": "-15063000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "9433532000", "longTermDebt": "5562721000", "shortTermDebt": "5584785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7487000", "reportedCurrency": "USD", "retainedEarnings": "-1424059000", "totalLiabilities": "5842104000", "otherCurrentAssets": "14338000", "totalCurrentAssets": "618300000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "177073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8815232000", "currentAccountsPayable": "89755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8807745000", "shortLongTermDebtTotal": "5573536000", "totalShareholderEquity": "1999161000", "capitalLeaseObligations": "10815000", "otherCurrentLiabilities": "57203000", "totalCurrentLiabilities": "189208000", "otherNonCurrentLiabilities": "75566000", "totalNonCurrentLiabilities": "5652896000", "cashAndShortTermInvestments": "426889000", "commonStockSharesOutstanding": "167446000", "intangibleAssetsExcludingGoodwill": "7487000", "cashAndCashEquivalentsAtCarryingValue": "426889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15063000", "profitLoss": "None", "dividendPayout": "31814000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81291000", "capitalExpenditures": "73105000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108871000", "cashflowFromInvestment": "-71227000", "stockBasedCompensation": "2409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31814000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 252434000, "cost_of_revenue": 92789000, "gross_profit": 159645000, "research_and_development": null, "selling_general_admin": 12281000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45645000, "depreciation_amortisation": 101719000, "ebitda": 147364000, "interest_expense": 65335000, "interest_income": null, "other_non_operating": null, "pretax_income": -15063000, "tax_provision": null, "effective_tax_rate": null, "net_income": -5835000, "net_income_continuing_ops": -15063000, "net_income_to_common": -5835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 426889000, "short_term_investments": null, "net_receivables": 177073000, "inventory": null, "other_current_assets": null, "total_current_assets": 618300000, "net_ppe": null, "goodwill": null, "intangible_assets": 7487000, "goodwill_and_intangibles": 7487000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8815232000, "total_assets": 9433532000, "short_term_debt": 5584785000, "accounts_payable": 89755000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189208000, "long_term_debt": 5562721000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5652896000, "total_liabilities": 5842104000, "total_debt": 11147506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1424059000, "total_equity": 1999161000, "shares_outstanding": 167446000, "operating_cash_flow": 81291000, "stock_based_compensation": 2409000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73105000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71227000, "dividends_paid": 31814000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108871000, "free_cash_flow": 154396000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45645000", "ebitda": "147364000", "netIncome": "-5835000", "grossProfit": "159645000", "depreciation": "None", "totalRevenue": "252434000", "costOfRevenue": "92789000", "interestIncome": "65335000", "incomeBeforeTax": "-15063000", "interestExpense": "65335000", "operatingIncome": "45645000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-65335000", "nonInterestIncome": "None", "operatingExpenses": "114000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101719000", "sellingGeneralAndAdministrative": "12281000", "netIncomeFromContinuingOperations": "-15063000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "9433532000", "longTermDebt": "5562721000", "shortTermDebt": "5584785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7487000", "reportedCurrency": "USD", "retainedEarnings": "-1424059000", "totalLiabilities": "5842104000", "otherCurrentAssets": "14338000", "totalCurrentAssets": "618300000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "177073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8815232000", "currentAccountsPayable": "89755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8807745000", "shortLongTermDebtTotal": "5573536000", "totalShareholderEquity": "1999161000", "capitalLeaseObligations": "10815000", "otherCurrentLiabilities": "57203000", "totalCurrentLiabilities": "189208000", "otherNonCurrentLiabilities": "75566000", "totalNonCurrentLiabilities": "5652896000", "cashAndShortTermInvestments": "426889000", "commonStockSharesOutstanding": "167446000", "intangibleAssetsExcludingGoodwill": "7487000", "cashAndCashEquivalentsAtCarryingValue": "426889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15063000", "profitLoss": "None", "dividendPayout": "31814000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81291000", "capitalExpenditures": "73105000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108871000", "cashflowFromInvestment": "-71227000", "stockBasedCompensation": "2409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31814000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100560000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 251535000, "cost_of_revenue": 89608000, "gross_profit": 161927000, "ebit": 104657000, "ebitda": 202497000, "pretax_income": 44579000, "tax_provision": null, "net_income": 39800000, "net_income_to_common": 39800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 525696000, "total_current_assets": 746130000, "total_assets": 9577963000, "short_term_debt": 5659008000, "long_term_debt": 5635224000, "total_debt": 11294232000, "total_liabilities": 5924069000, "total_equity": 2046377000, "shares_outstanding": 167442000, "goodwill_and_intangibles": 9245000 }, "cash_flow": { "operating_cash_flow": 132636000, "capital_expenditure": 59821000, "free_cash_flow": 192457000, "dividends_paid": 31813000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249113, "ticker_id": 980, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104657000", "ebitda": "202497000", "netIncome": "39800000", "grossProfit": "161927000", "depreciation": "None", "totalRevenue": "251535000", "costOfRevenue": "89608000", "interestIncome": "12866000", "incomeBeforeTax": "44579000", "interestExpense": "60078000", "operatingIncome": "52627000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-60078000", "nonInterestIncome": "None", "operatingExpenses": "109300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89608000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97840000", "sellingGeneralAndAdministrative": "11460000", "netIncomeFromContinuingOperations": "44579000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "9577963000", "longTermDebt": "5635224000", "shortTermDebt": "5659008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "9245000", "reportedCurrency": "USD", "retainedEarnings": "-1386409000", "totalLiabilities": "5924069000", "otherCurrentAssets": "14205000", "totalCurrentAssets": "746130000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "206229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8831833000", "currentAccountsPayable": "100765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8822588000", "shortLongTermDebtTotal": "5646042000", "totalShareholderEquity": "2046377000", "capitalLeaseObligations": "10818000", "otherCurrentLiabilities": "51135000", "totalCurrentLiabilities": "198709000", "otherNonCurrentLiabilities": "77140000", "totalNonCurrentLiabilities": "5725360000", "cashAndShortTermInvestments": "525696000", "commonStockSharesOutstanding": "167442000", "intangibleAssetsExcludingGoodwill": "9245000", "cashAndCashEquivalentsAtCarryingValue": "525696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44579000", "profitLoss": "None", "dividendPayout": "31813000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132636000", "capitalExpenditures": "59821000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17615000", "cashflowFromInvestment": "-33948000", "stockBasedCompensation": "2730000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31813000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 251535000, "cost_of_revenue": 89608000, "gross_profit": 161927000, "research_and_development": null, "selling_general_admin": 11460000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104657000, "depreciation_amortisation": 97840000, "ebitda": 202497000, "interest_expense": 60078000, "interest_income": null, "other_non_operating": null, "pretax_income": 44579000, "tax_provision": null, "effective_tax_rate": null, "net_income": 39800000, "net_income_continuing_ops": 44579000, "net_income_to_common": 39800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 525696000, "short_term_investments": null, "net_receivables": 206229000, "inventory": null, "other_current_assets": null, "total_current_assets": 746130000, "net_ppe": null, "goodwill": null, "intangible_assets": 9245000, "goodwill_and_intangibles": 9245000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8831833000, "total_assets": 9577963000, "short_term_debt": 5659008000, "accounts_payable": 100765000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 198709000, "long_term_debt": 5635224000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5725360000, "total_liabilities": 5924069000, "total_debt": 11294232000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1386409000, "total_equity": 2046377000, "shares_outstanding": 167442000, "operating_cash_flow": 132636000, "stock_based_compensation": 2730000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59821000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33948000, "dividends_paid": 31813000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17615000, "free_cash_flow": 192457000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104657000", "ebitda": "202497000", "netIncome": "39800000", "grossProfit": "161927000", "depreciation": "None", "totalRevenue": "251535000", "costOfRevenue": "89608000", "interestIncome": "12866000", "incomeBeforeTax": "44579000", "interestExpense": "60078000", "operatingIncome": "52627000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-60078000", "nonInterestIncome": "None", "operatingExpenses": "109300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89608000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97840000", "sellingGeneralAndAdministrative": "11460000", "netIncomeFromContinuingOperations": "44579000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "9577963000", "longTermDebt": "5635224000", "shortTermDebt": "5659008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "9245000", "reportedCurrency": "USD", "retainedEarnings": "-1386409000", "totalLiabilities": "5924069000", "otherCurrentAssets": "14205000", "totalCurrentAssets": "746130000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "206229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8831833000", "currentAccountsPayable": "100765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8822588000", "shortLongTermDebtTotal": "5646042000", "totalShareholderEquity": "2046377000", "capitalLeaseObligations": "10818000", "otherCurrentLiabilities": "51135000", "totalCurrentLiabilities": "198709000", "otherNonCurrentLiabilities": "77140000", "totalNonCurrentLiabilities": "5725360000", "cashAndShortTermInvestments": "525696000", "commonStockSharesOutstanding": "167442000", "intangibleAssetsExcludingGoodwill": "9245000", "cashAndCashEquivalentsAtCarryingValue": "525696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44579000", "profitLoss": "None", "dividendPayout": "31813000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132636000", "capitalExpenditures": "59821000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17615000", "cashflowFromInvestment": "-33948000", "stockBasedCompensation": "2730000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31813000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96377000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 244979000, "cost_of_revenue": 89314000, "gross_profit": 155665000, "ebit": 54817000, "ebitda": 150424000, "pretax_income": -7514000, "tax_provision": 6626000, "net_income": -888000, "net_income_to_common": -888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 444623000, "total_current_assets": 782557000, "total_assets": 9403700000, "short_term_debt": 439076000, "long_term_debt": 5498022000, "total_debt": 5937098000, "total_liabilities": 5745460000, "total_equity": 2058649000, "shares_outstanding": 167434000, "goodwill_and_intangibles": 4475000 }, "cash_flow": { "operating_cash_flow": 74103000, "capital_expenditure": 84578000, "free_cash_flow": 158681000, "dividends_paid": 31810000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249114, "ticker_id": 980, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54817000", "ebitda": "150424000", "netIncome": "-888000", "grossProfit": "155665000", "depreciation": "None", "totalRevenue": "244979000", "costOfRevenue": "89314000", "interestIncome": "61523000", "incomeBeforeTax": "-7514000", "interestExpense": "62331000", "operatingIncome": "47870000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6626000", "reportedCurrency": "USD", "netInterestIncome": "-62331000", "nonInterestIncome": "None", "operatingExpenses": "107795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95607000", "sellingGeneralAndAdministrative": "12188000", "netIncomeFromContinuingOperations": "-7514000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "9403700000", "longTermDebt": "5498022000", "shortTermDebt": "439076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4475000", "reportedCurrency": "USD", "retainedEarnings": "-1394394000", "totalLiabilities": "5745460000", "otherCurrentAssets": "14072000", "totalCurrentAssets": "782557000", "currentLongTermDebt": "None", "longTermInvestments": "23770000", "shortTermInvestments": "None", "currentNetReceivables": "323862000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8621143000", "currentAccountsPayable": "60131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8592898000", "shortLongTermDebtTotal": "5508844000", "totalShareholderEquity": "2058649000", "capitalLeaseObligations": "10822000", "otherCurrentLiabilities": "51409000", "totalCurrentLiabilities": "162836000", "otherNonCurrentLiabilities": "73780000", "totalNonCurrentLiabilities": "5582624000", "cashAndShortTermInvestments": "444623000", "commonStockSharesOutstanding": "167434000", "intangibleAssetsExcludingGoodwill": "4475000", "cashAndCashEquivalentsAtCarryingValue": "444623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7514000", "profitLoss": "None", "dividendPayout": "31810000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74103000", "capitalExpenditures": "84578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89516000", "cashflowFromInvestment": "-84191000", "stockBasedCompensation": "13470000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31810000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 244979000, "cost_of_revenue": 89314000, "gross_profit": 155665000, "research_and_development": null, "selling_general_admin": 12188000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54817000, "depreciation_amortisation": 95607000, "ebitda": 150424000, "interest_expense": 62331000, "interest_income": null, "other_non_operating": null, "pretax_income": -7514000, "tax_provision": 6626000, "effective_tax_rate": null, "net_income": -888000, "net_income_continuing_ops": -7514000, "net_income_to_common": -888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 444623000, "short_term_investments": null, "net_receivables": 323862000, "inventory": null, "other_current_assets": null, "total_current_assets": 782557000, "net_ppe": null, "goodwill": null, "intangible_assets": 4475000, "goodwill_and_intangibles": 4475000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8621143000, "total_assets": 9403700000, "short_term_debt": 439076000, "accounts_payable": 60131000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162836000, "long_term_debt": 5498022000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5582624000, "total_liabilities": 5745460000, "total_debt": 5937098000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1394394000, "total_equity": 2058649000, "shares_outstanding": 167434000, "operating_cash_flow": 74103000, "stock_based_compensation": 13470000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84578000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84191000, "dividends_paid": 31810000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -89516000, "free_cash_flow": 158681000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54817000", "ebitda": "150424000", "netIncome": "-888000", "grossProfit": "155665000", "depreciation": "None", "totalRevenue": "244979000", "costOfRevenue": "89314000", "interestIncome": "61523000", "incomeBeforeTax": "-7514000", "interestExpense": "62331000", "operatingIncome": "47870000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6626000", "reportedCurrency": "USD", "netInterestIncome": "-62331000", "nonInterestIncome": "None", "operatingExpenses": "107795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95607000", "sellingGeneralAndAdministrative": "12188000", "netIncomeFromContinuingOperations": "-7514000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "9403700000", "longTermDebt": "5498022000", "shortTermDebt": "439076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4475000", "reportedCurrency": "USD", "retainedEarnings": "-1394394000", "totalLiabilities": "5745460000", "otherCurrentAssets": "14072000", "totalCurrentAssets": "782557000", "currentLongTermDebt": "None", "longTermInvestments": "23770000", "shortTermInvestments": "None", "currentNetReceivables": "323862000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8621143000", "currentAccountsPayable": "60131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8592898000", "shortLongTermDebtTotal": "5508844000", "totalShareholderEquity": "2058649000", "capitalLeaseObligations": "10822000", "otherCurrentLiabilities": "51409000", "totalCurrentLiabilities": "162836000", "otherNonCurrentLiabilities": "73780000", "totalNonCurrentLiabilities": "5582624000", "cashAndShortTermInvestments": "444623000", "commonStockSharesOutstanding": "167434000", "intangibleAssetsExcludingGoodwill": "4475000", "cashAndCashEquivalentsAtCarryingValue": "444623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7514000", "profitLoss": "None", "dividendPayout": "31810000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74103000", "capitalExpenditures": "84578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89516000", "cashflowFromInvestment": "-84191000", "stockBasedCompensation": "13470000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31810000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93846000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 250753000, "cost_of_revenue": 94766000, "gross_profit": 155987000, "ebit": 56564000, "ebitda": 153744000, "pretax_income": -260000, "tax_provision": 4878000, "net_income": 4618000, "net_income_to_common": 4618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 544227000, "total_current_assets": 785165000, "total_assets": 9451764000, "short_term_debt": 839066000, "long_term_debt": 5513086000, "total_debt": 6352152000, "total_liabilities": 5794250000, "total_equity": 2089844000, "shares_outstanding": 167411000, "goodwill_and_intangibles": 4595000 }, "cash_flow": { "operating_cash_flow": 103702000, "capital_expenditure": 47306000, "free_cash_flow": 151008000, "dividends_paid": 31805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249116, "ticker_id": 980, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56564000", "ebitda": "153744000", "netIncome": "4618000", "grossProfit": "155987000", "depreciation": "None", "totalRevenue": "250753000", "costOfRevenue": "94766000", "interestIncome": "56160000", "incomeBeforeTax": "-260000", "interestExpense": "56824000", "operatingIncome": "48698000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4878000", "reportedCurrency": "USD", "netInterestIncome": "-56824000", "nonInterestIncome": "None", "operatingExpenses": "107289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97180000", "sellingGeneralAndAdministrative": "10109000", "netIncomeFromContinuingOperations": "-260000" }, "balance": { "goodwill": "None", "inventory": "665460000", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "9451764000", "longTermDebt": "5513086000", "shortTermDebt": "839066000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4595000", "reportedCurrency": "USD", "retainedEarnings": "-1361693000", "totalLiabilities": "5794250000", "otherCurrentAssets": "13950000", "totalCurrentAssets": "785165000", "currentLongTermDebt": "None", "longTermInvestments": "23077000", "shortTermInvestments": "None", "currentNetReceivables": "226988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8666599000", "currentAccountsPayable": "99204000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8633021000", "shortLongTermDebtTotal": "5523913000", "totalShareholderEquity": "2089844000", "capitalLeaseObligations": "10827000", "otherCurrentLiabilities": "50987000", "totalCurrentLiabilities": "194358000", "otherNonCurrentLiabilities": "75979000", "totalNonCurrentLiabilities": "5599892000", "cashAndShortTermInvestments": "544227000", "commonStockSharesOutstanding": "167411000", "intangibleAssetsExcludingGoodwill": "4595000", "cashAndCashEquivalentsAtCarryingValue": "544227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-260000", "profitLoss": "None", "dividendPayout": "31805000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103702000", "capitalExpenditures": "47306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74273000", "cashflowFromInvestment": "-46340000", "stockBasedCompensation": "2276000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95244000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 250753000, "cost_of_revenue": 94766000, "gross_profit": 155987000, "research_and_development": null, "selling_general_admin": 10109000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56564000, "depreciation_amortisation": 97180000, "ebitda": 153744000, "interest_expense": 56824000, "interest_income": null, "other_non_operating": null, "pretax_income": -260000, "tax_provision": 4878000, "effective_tax_rate": null, "net_income": 4618000, "net_income_continuing_ops": -260000, "net_income_to_common": 4618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 544227000, "short_term_investments": null, "net_receivables": 226988000, "inventory": 665460000, "other_current_assets": null, "total_current_assets": 785165000, "net_ppe": null, "goodwill": null, "intangible_assets": 4595000, "goodwill_and_intangibles": 4595000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8666599000, "total_assets": 9451764000, "short_term_debt": 839066000, "accounts_payable": 99204000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194358000, "long_term_debt": 5513086000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5599892000, "total_liabilities": 5794250000, "total_debt": 6352152000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1361693000, "total_equity": 2089844000, "shares_outstanding": 167411000, "operating_cash_flow": 103702000, "stock_based_compensation": 2276000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47306000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46340000, "dividends_paid": 31805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74273000, "free_cash_flow": 151008000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56564000", "ebitda": "153744000", "netIncome": "4618000", "grossProfit": "155987000", "depreciation": "None", "totalRevenue": "250753000", "costOfRevenue": "94766000", "interestIncome": "56160000", "incomeBeforeTax": "-260000", "interestExpense": "56824000", "operatingIncome": "48698000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4878000", "reportedCurrency": "USD", "netInterestIncome": "-56824000", "nonInterestIncome": "None", "operatingExpenses": "107289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97180000", "sellingGeneralAndAdministrative": "10109000", "netIncomeFromContinuingOperations": "-260000" }, "balance": { "goodwill": "None", "inventory": "665460000", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "9451764000", "longTermDebt": "5513086000", "shortTermDebt": "839066000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4595000", "reportedCurrency": "USD", "retainedEarnings": "-1361693000", "totalLiabilities": "5794250000", "otherCurrentAssets": "13950000", "totalCurrentAssets": "785165000", "currentLongTermDebt": "None", "longTermInvestments": "23077000", "shortTermInvestments": "None", "currentNetReceivables": "226988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8666599000", "currentAccountsPayable": "99204000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8633021000", "shortLongTermDebtTotal": "5523913000", "totalShareholderEquity": "2089844000", "capitalLeaseObligations": "10827000", "otherCurrentLiabilities": "50987000", "totalCurrentLiabilities": "194358000", "otherNonCurrentLiabilities": "75979000", "totalNonCurrentLiabilities": "5599892000", "cashAndShortTermInvestments": "544227000", "commonStockSharesOutstanding": "167411000", "intangibleAssetsExcludingGoodwill": "4595000", "cashAndCashEquivalentsAtCarryingValue": "544227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-260000", "profitLoss": "None", "dividendPayout": "31805000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103702000", "capitalExpenditures": "47306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74273000", "cashflowFromInvestment": "-46340000", "stockBasedCompensation": "2276000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95244000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 245777000, "cost_of_revenue": 83108000, "gross_profit": 162669000, "ebit": 64186000, "ebitda": 159678000, "pretax_income": 9231000, "tax_provision": -1647000, "net_income": 10878000, "net_income_to_common": 10878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 561066000, "total_current_assets": 846096000, "total_assets": 9563654000, "short_term_debt": 838322000, "long_term_debt": 5546371000, "total_debt": 6384693000, "total_liabilities": 5800659000, "total_equity": 2163709000, "shares_outstanding": 167385000, "goodwill_and_intangibles": 4715000 }, "cash_flow": { "operating_cash_flow": 91864000, "capital_expenditure": 49700000, "free_cash_flow": 141564000, "dividends_paid": 31800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249117, "ticker_id": 980, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64186000", "ebitda": "159678000", "netIncome": "10878000", "grossProfit": "162669000", "depreciation": "None", "totalRevenue": "245777000", "costOfRevenue": "83108000", "interestIncome": "None", "incomeBeforeTax": "9231000", "interestExpense": "54955000", "operatingIncome": "55689000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1647000", "reportedCurrency": "USD", "netInterestIncome": "-54955000", "nonInterestIncome": "None", "operatingExpenses": "106980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95492000", "sellingGeneralAndAdministrative": "11488000", "netIncomeFromContinuingOperations": "9231000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "9563654000", "longTermDebt": "5546371000", "shortTermDebt": "838322000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4715000", "reportedCurrency": "USD", "retainedEarnings": "-1334501000", "totalLiabilities": "5800659000", "otherCurrentAssets": "13859000", "totalCurrentAssets": "846096000", "currentLongTermDebt": "None", "longTermInvestments": "25198000", "shortTermInvestments": "144224000", "currentNetReceivables": "271171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8717558000", "currentAccountsPayable": "70118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5557200000", "totalShareholderEquity": "2163709000", "capitalLeaseObligations": "10829000", "otherCurrentLiabilities": "49763000", "totalCurrentLiabilities": "165403000", "otherNonCurrentLiabilities": "78056000", "totalNonCurrentLiabilities": "5635256000", "cashAndShortTermInvestments": "561066000", "commonStockSharesOutstanding": "167385000", "intangibleAssetsExcludingGoodwill": "4715000", "cashAndCashEquivalentsAtCarryingValue": "561066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9231000", "profitLoss": "None", "dividendPayout": "31800000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91864000", "capitalExpenditures": "49700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39693000", "cashflowFromInvestment": "-47782000", "stockBasedCompensation": "2429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93509000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 245777000, "cost_of_revenue": 83108000, "gross_profit": 162669000, "research_and_development": null, "selling_general_admin": 11488000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64186000, "depreciation_amortisation": 95492000, "ebitda": 159678000, "interest_expense": 54955000, "interest_income": null, "other_non_operating": null, "pretax_income": 9231000, "tax_provision": -1647000, "effective_tax_rate": null, "net_income": 10878000, "net_income_continuing_ops": 9231000, "net_income_to_common": 10878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 561066000, "short_term_investments": 144224000, "net_receivables": 271171000, "inventory": null, "other_current_assets": null, "total_current_assets": 846096000, "net_ppe": null, "goodwill": null, "intangible_assets": 4715000, "goodwill_and_intangibles": 4715000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8717558000, "total_assets": 9563654000, "short_term_debt": 838322000, "accounts_payable": 70118000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165403000, "long_term_debt": 5546371000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5635256000, "total_liabilities": 5800659000, "total_debt": 6384693000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1334501000, "total_equity": 2163709000, "shares_outstanding": 167385000, "operating_cash_flow": 91864000, "stock_based_compensation": 2429000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47782000, "dividends_paid": 31800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39693000, "free_cash_flow": 141564000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64186000", "ebitda": "159678000", "netIncome": "10878000", "grossProfit": "162669000", "depreciation": "None", "totalRevenue": "245777000", "costOfRevenue": "83108000", "interestIncome": "None", "incomeBeforeTax": "9231000", "interestExpense": "54955000", "operatingIncome": "55689000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1647000", "reportedCurrency": "USD", "netInterestIncome": "-54955000", "nonInterestIncome": "None", "operatingExpenses": "106980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95492000", "sellingGeneralAndAdministrative": "11488000", "netIncomeFromContinuingOperations": "9231000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "9563654000", "longTermDebt": "5546371000", "shortTermDebt": "838322000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4715000", "reportedCurrency": "USD", "retainedEarnings": "-1334501000", "totalLiabilities": "5800659000", "otherCurrentAssets": "13859000", "totalCurrentAssets": "846096000", "currentLongTermDebt": "None", "longTermInvestments": "25198000", "shortTermInvestments": "144224000", "currentNetReceivables": "271171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8717558000", "currentAccountsPayable": "70118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5557200000", "totalShareholderEquity": "2163709000", "capitalLeaseObligations": "10829000", "otherCurrentLiabilities": "49763000", "totalCurrentLiabilities": "165403000", "otherNonCurrentLiabilities": "78056000", "totalNonCurrentLiabilities": "5635256000", "cashAndShortTermInvestments": "561066000", "commonStockSharesOutstanding": "167385000", "intangibleAssetsExcludingGoodwill": "4715000", "cashAndCashEquivalentsAtCarryingValue": "561066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9231000", "profitLoss": "None", "dividendPayout": "31800000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91864000", "capitalExpenditures": "49700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39693000", "cashflowFromInvestment": "-47782000", "stockBasedCompensation": "2429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93509000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 244969000, "cost_of_revenue": 83070000, "gross_profit": 161899000, "ebit": 61463000, "ebitda": 157232000, "pretax_income": 6131000, "tax_provision": -2428000, "net_income": 8909000, "net_income_to_common": 8909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 556677000, "total_current_assets": 878245000, "total_assets": 9637067000, "short_term_debt": 735912000, "long_term_debt": 5544517000, "total_debt": 6280429000, "total_liabilities": 5820197000, "total_equity": 2202599000, "shares_outstanding": 167326000, "goodwill_and_intangibles": 4836000 }, "cash_flow": { "operating_cash_flow": 139024000, "capital_expenditure": 57805000, "free_cash_flow": 196829000, "dividends_paid": 31770000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249118, "ticker_id": 980, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61463000", "ebitda": "157232000", "netIncome": "8909000", "grossProfit": "161899000", "depreciation": "None", "totalRevenue": "244969000", "costOfRevenue": "83070000", "interestIncome": "None", "incomeBeforeTax": "6131000", "interestExpense": "55332000", "operatingIncome": "54559000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2428000", "reportedCurrency": "USD", "netInterestIncome": "-55332000", "nonInterestIncome": "None", "operatingExpenses": "107340000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95769000", "sellingGeneralAndAdministrative": "11571000", "netIncomeFromContinuingOperations": "6131000" }, "balance": { "goodwill": "None", "inventory": "-170607000", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "9637067000", "longTermDebt": "5544517000", "shortTermDebt": "735912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4836000", "reportedCurrency": "USD", "retainedEarnings": "-1313573000", "totalLiabilities": "5820197000", "otherCurrentAssets": "13641000", "totalCurrentAssets": "878245000", "currentLongTermDebt": "None", "longTermInvestments": "24996000", "shortTermInvestments": "170607000", "currentNetReceivables": "307927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8758822000", "currentAccountsPayable": "88493000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5555349000", "totalShareholderEquity": "2202599000", "capitalLeaseObligations": "10832000", "otherCurrentLiabilities": "50450000", "totalCurrentLiabilities": "185047000", "otherNonCurrentLiabilities": "79801000", "totalNonCurrentLiabilities": "5635150000", "cashAndShortTermInvestments": "556677000", "commonStockSharesOutstanding": "167326000", "intangibleAssetsExcludingGoodwill": "4836000", "cashAndCashEquivalentsAtCarryingValue": "556677000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6131000", "profitLoss": "None", "dividendPayout": "31770000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "139024000", "capitalExpenditures": "57805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42981000", "cashflowFromInvestment": "-62448000", "stockBasedCompensation": "2863000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31770000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93426000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 244969000, "cost_of_revenue": 83070000, "gross_profit": 161899000, "research_and_development": null, "selling_general_admin": 11571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61463000, "depreciation_amortisation": 95769000, "ebitda": 157232000, "interest_expense": 55332000, "interest_income": null, "other_non_operating": null, "pretax_income": 6131000, "tax_provision": -2428000, "effective_tax_rate": null, "net_income": 8909000, "net_income_continuing_ops": 6131000, "net_income_to_common": 8909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 556677000, "short_term_investments": 170607000, "net_receivables": 307927000, "inventory": -170607000, "other_current_assets": null, "total_current_assets": 878245000, "net_ppe": null, "goodwill": null, "intangible_assets": 4836000, "goodwill_and_intangibles": 4836000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8758822000, "total_assets": 9637067000, "short_term_debt": 735912000, "accounts_payable": 88493000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185047000, "long_term_debt": 5544517000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5635150000, "total_liabilities": 5820197000, "total_debt": 6280429000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1313573000, "total_equity": 2202599000, "shares_outstanding": 167326000, "operating_cash_flow": 139024000, "stock_based_compensation": 2863000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57805000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62448000, "dividends_paid": 31770000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42981000, "free_cash_flow": 196829000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61463000", "ebitda": "157232000", "netIncome": "8909000", "grossProfit": "161899000", "depreciation": "None", "totalRevenue": "244969000", "costOfRevenue": "83070000", "interestIncome": "None", "incomeBeforeTax": "6131000", "interestExpense": "55332000", "operatingIncome": "54559000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2428000", "reportedCurrency": "USD", "netInterestIncome": "-55332000", "nonInterestIncome": "None", "operatingExpenses": "107340000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95769000", "sellingGeneralAndAdministrative": "11571000", "netIncomeFromContinuingOperations": "6131000" }, "balance": { "goodwill": "None", "inventory": "-170607000", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "9637067000", "longTermDebt": "5544517000", "shortTermDebt": "735912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4836000", "reportedCurrency": "USD", "retainedEarnings": "-1313573000", "totalLiabilities": "5820197000", "otherCurrentAssets": "13641000", "totalCurrentAssets": "878245000", "currentLongTermDebt": "None", "longTermInvestments": "24996000", "shortTermInvestments": "170607000", "currentNetReceivables": "307927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8758822000", "currentAccountsPayable": "88493000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5555349000", "totalShareholderEquity": "2202599000", "capitalLeaseObligations": "10832000", "otherCurrentLiabilities": "50450000", "totalCurrentLiabilities": "185047000", "otherNonCurrentLiabilities": "79801000", "totalNonCurrentLiabilities": "5635150000", "cashAndShortTermInvestments": "556677000", "commonStockSharesOutstanding": "167326000", "intangibleAssetsExcludingGoodwill": "4836000", "cashAndCashEquivalentsAtCarryingValue": "556677000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6131000", "profitLoss": "None", "dividendPayout": "31770000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "139024000", "capitalExpenditures": "57805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42981000", "cashflowFromInvestment": "-62448000", "stockBasedCompensation": "2863000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31770000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93426000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 222159000, "cost_of_revenue": 90902000, "gross_profit": 131257000, "ebit": 75641000, "ebitda": 168714000, "pretax_income": -55908000, "tax_provision": -15093000, "net_income": -40455000, "net_income_to_common": -40455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 523082000, "total_current_assets": 855637000, "total_assets": 9644218000, "short_term_debt": 400902000, "long_term_debt": 5543171000, "total_debt": 5944073000, "total_liabilities": 5798821000, "total_equity": 2219862000, "shares_outstanding": 166758000, "goodwill_and_intangibles": 4959000 }, "cash_flow": { "operating_cash_flow": 94755000, "capital_expenditure": 48498000, "free_cash_flow": 143253000, "dividends_paid": 31680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249119, "ticker_id": 980, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75641000", "ebitda": "168714000", "netIncome": "-40455000", "grossProfit": "131257000", "depreciation": "None", "totalRevenue": "222159000", "costOfRevenue": "90902000", "interestIncome": "None", "incomeBeforeTax": "-55908000", "interestExpense": "57609000", "operatingIncome": "116719000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-15093000", "reportedCurrency": "USD", "netInterestIncome": "-57609000", "nonInterestIncome": "None", "operatingExpenses": "14538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93073000", "sellingGeneralAndAdministrative": "14538000", "netIncomeFromContinuingOperations": "-55908000" }, "balance": { "goodwill": "None", "inventory": "-170880000", "commonStock": "1672000", "currentDebt": "None", "investments": "None", "totalAssets": "9644218000", "longTermDebt": "5543171000", "shortTermDebt": "400902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4959000", "reportedCurrency": "USD", "retainedEarnings": "-1290682000", "totalLiabilities": "5798821000", "otherCurrentAssets": "13440000", "totalCurrentAssets": "855637000", "currentLongTermDebt": "None", "longTermInvestments": "15977000", "shortTermInvestments": "170880000", "currentNetReceivables": "319115000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8788581000", "currentAccountsPayable": "61767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5554007000", "totalShareholderEquity": "2219862000", "capitalLeaseObligations": "10836000", "otherCurrentLiabilities": "50428000", "totalCurrentLiabilities": "163018000", "otherNonCurrentLiabilities": "81796000", "totalNonCurrentLiabilities": "5635803000", "cashAndShortTermInvestments": "523082000", "commonStockSharesOutstanding": "166758000", "intangibleAssetsExcludingGoodwill": "4959000", "cashAndCashEquivalentsAtCarryingValue": "523082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55908000", "profitLoss": "None", "dividendPayout": "31680000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "94755000", "capitalExpenditures": "48498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44686000", "cashflowFromInvestment": "-53217000", "stockBasedCompensation": "12281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 222159000, "cost_of_revenue": 90902000, "gross_profit": 131257000, "research_and_development": null, "selling_general_admin": 14538000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75641000, "depreciation_amortisation": 93073000, "ebitda": 168714000, "interest_expense": 57609000, "interest_income": null, "other_non_operating": null, "pretax_income": -55908000, "tax_provision": -15093000, "effective_tax_rate": null, "net_income": -40455000, "net_income_continuing_ops": -55908000, "net_income_to_common": -40455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 523082000, "short_term_investments": 170880000, "net_receivables": 319115000, "inventory": -170880000, "other_current_assets": null, "total_current_assets": 855637000, "net_ppe": null, "goodwill": null, "intangible_assets": 4959000, "goodwill_and_intangibles": 4959000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8788581000, "total_assets": 9644218000, "short_term_debt": 400902000, "accounts_payable": 61767000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163018000, "long_term_debt": 5543171000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5635803000, "total_liabilities": 5798821000, "total_debt": 5944073000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1290682000, "total_equity": 2219862000, "shares_outstanding": 166758000, "operating_cash_flow": 94755000, "stock_based_compensation": 12281000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48498000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53217000, "dividends_paid": 31680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44686000, "free_cash_flow": 143253000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75641000", "ebitda": "168714000", "netIncome": "-40455000", "grossProfit": "131257000", "depreciation": "None", "totalRevenue": "222159000", "costOfRevenue": "90902000", "interestIncome": "None", "incomeBeforeTax": "-55908000", "interestExpense": "57609000", "operatingIncome": "116719000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-15093000", "reportedCurrency": "USD", "netInterestIncome": "-57609000", "nonInterestIncome": "None", "operatingExpenses": "14538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93073000", "sellingGeneralAndAdministrative": "14538000", "netIncomeFromContinuingOperations": "-55908000" }, "balance": { "goodwill": "None", "inventory": "-170880000", "commonStock": "1672000", "currentDebt": "None", "investments": "None", "totalAssets": "9644218000", "longTermDebt": "5543171000", "shortTermDebt": "400902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4959000", "reportedCurrency": "USD", "retainedEarnings": "-1290682000", "totalLiabilities": "5798821000", "otherCurrentAssets": "13440000", "totalCurrentAssets": "855637000", "currentLongTermDebt": "None", "longTermInvestments": "15977000", "shortTermInvestments": "170880000", "currentNetReceivables": "319115000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8788581000", "currentAccountsPayable": "61767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5554007000", "totalShareholderEquity": "2219862000", "capitalLeaseObligations": "10836000", "otherCurrentLiabilities": "50428000", "totalCurrentLiabilities": "163018000", "otherNonCurrentLiabilities": "81796000", "totalNonCurrentLiabilities": "5635803000", "cashAndShortTermInvestments": "523082000", "commonStockSharesOutstanding": "166758000", "intangibleAssetsExcludingGoodwill": "4959000", "cashAndCashEquivalentsAtCarryingValue": "523082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55908000", "profitLoss": "None", "dividendPayout": "31680000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "94755000", "capitalExpenditures": "48498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44686000", "cashflowFromInvestment": "-53217000", "stockBasedCompensation": "12281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120373000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 255699000, "cost_of_revenue": 91887000, "gross_profit": 163812000, "ebit": 28964000, "ebitda": 93725000, "pretax_income": -21025000, "tax_provision": 54724000, "net_income": -13362000, "net_income_to_common": -13362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526230000, "total_current_assets": 900004000, "total_assets": 9846079000, "short_term_debt": 5575460000, "long_term_debt": 5541846000, "total_debt": 11117306000, "total_liabilities": 5838623000, "total_equity": 2337255000, "shares_outstanding": 166738000, "goodwill_and_intangibles": 3103000 }, "cash_flow": { "operating_cash_flow": 90486000, "capital_expenditure": 60997000, "free_cash_flow": 151483000, "dividends_paid": 31680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249121, "ticker_id": 980, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28964000", "ebitda": "93725000", "netIncome": "-13362000", "grossProfit": "163812000", "depreciation": "None", "totalRevenue": "255699000", "costOfRevenue": "91887000", "interestIncome": "55753000", "incomeBeforeTax": "-21025000", "interestExpense": "56043000", "operatingIncome": "150986000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "54724000", "reportedCurrency": "USD", "netInterestIncome": "-56043000", "nonInterestIncome": "None", "operatingExpenses": "12826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64761000", "sellingGeneralAndAdministrative": "12826000", "netIncomeFromContinuingOperations": "-21025000" }, "balance": { "goodwill": "None", "inventory": "-248232000", "commonStock": "1667000", "currentDebt": "None", "investments": "None", "totalAssets": "9846079000", "longTermDebt": "5541846000", "shortTermDebt": "5575460000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3103000", "reportedCurrency": "USD", "retainedEarnings": "-1218457000", "totalLiabilities": "5838623000", "otherCurrentAssets": "-651772000", "totalCurrentAssets": "900004000", "currentLongTermDebt": "None", "longTermInvestments": "47988000", "shortTermInvestments": "248232000", "currentNetReceivables": "373774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8946075000", "currentAccountsPayable": "99805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8841632000", "shortLongTermDebtTotal": "11117306000", "totalShareholderEquity": "2337255000", "capitalLeaseObligations": "10839000", "otherCurrentLiabilities": "-5643574000", "totalCurrentLiabilities": "200760000", "otherNonCurrentLiabilities": "85178000", "totalNonCurrentLiabilities": "5637863000", "cashAndShortTermInvestments": "526230000", "commonStockSharesOutstanding": "166738000", "intangibleAssetsExcludingGoodwill": "3103000", "cashAndCashEquivalentsAtCarryingValue": "526230000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21025000", "profitLoss": "None", "dividendPayout": "31680000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "90486000", "capitalExpenditures": "60997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "232999000", "cashflowFromInvestment": "-60439000", "stockBasedCompensation": "2327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119561000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 255699000, "cost_of_revenue": 91887000, "gross_profit": 163812000, "research_and_development": null, "selling_general_admin": 12826000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28964000, "depreciation_amortisation": 64761000, "ebitda": 93725000, "interest_expense": 56043000, "interest_income": null, "other_non_operating": null, "pretax_income": -21025000, "tax_provision": 54724000, "effective_tax_rate": null, "net_income": -13362000, "net_income_continuing_ops": -21025000, "net_income_to_common": -13362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526230000, "short_term_investments": 248232000, "net_receivables": 373774000, "inventory": -248232000, "other_current_assets": null, "total_current_assets": 900004000, "net_ppe": null, "goodwill": null, "intangible_assets": 3103000, "goodwill_and_intangibles": 3103000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8946075000, "total_assets": 9846079000, "short_term_debt": 5575460000, "accounts_payable": 99805000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200760000, "long_term_debt": 5541846000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5637863000, "total_liabilities": 5838623000, "total_debt": 11117306000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1218457000, "total_equity": 2337255000, "shares_outstanding": 166738000, "operating_cash_flow": 90486000, "stock_based_compensation": 2327000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60997000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60439000, "dividends_paid": 31680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 232999000, "free_cash_flow": 151483000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28964000", "ebitda": "93725000", "netIncome": "-13362000", "grossProfit": "163812000", "depreciation": "None", "totalRevenue": "255699000", "costOfRevenue": "91887000", "interestIncome": "55753000", "incomeBeforeTax": "-21025000", "interestExpense": "56043000", "operatingIncome": "150986000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "54724000", "reportedCurrency": "USD", "netInterestIncome": "-56043000", "nonInterestIncome": "None", "operatingExpenses": "12826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64761000", "sellingGeneralAndAdministrative": "12826000", "netIncomeFromContinuingOperations": "-21025000" }, "balance": { "goodwill": "None", "inventory": "-248232000", "commonStock": "1667000", "currentDebt": "None", "investments": "None", "totalAssets": "9846079000", "longTermDebt": "5541846000", "shortTermDebt": "5575460000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3103000", "reportedCurrency": "USD", "retainedEarnings": "-1218457000", "totalLiabilities": "5838623000", "otherCurrentAssets": "-651772000", "totalCurrentAssets": "900004000", "currentLongTermDebt": "None", "longTermInvestments": "47988000", "shortTermInvestments": "248232000", "currentNetReceivables": "373774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8946075000", "currentAccountsPayable": "99805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8841632000", "shortLongTermDebtTotal": "11117306000", "totalShareholderEquity": "2337255000", "capitalLeaseObligations": "10839000", "otherCurrentLiabilities": "-5643574000", "totalCurrentLiabilities": "200760000", "otherNonCurrentLiabilities": "85178000", "totalNonCurrentLiabilities": "5637863000", "cashAndShortTermInvestments": "526230000", "commonStockSharesOutstanding": "166738000", "intangibleAssetsExcludingGoodwill": "3103000", "cashAndCashEquivalentsAtCarryingValue": "526230000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21025000", "profitLoss": "None", "dividendPayout": "31680000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "90486000", "capitalExpenditures": "60997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "232999000", "cashflowFromInvestment": "-60439000", "stockBasedCompensation": "2327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119561000", "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": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "income_statement": { "revenue": 254005000, "cost_of_revenue": 89188000, "gross_profit": 164817000, "ebit": 32311999, "ebitda": 151227000, "pretax_income": -15069000, "tax_provision": 46020000, "net_income": -7262000, "net_income_to_common": -7262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 263184000, "total_current_assets": 389188000, "total_assets": 9614864000, "short_term_debt": 5300869000, "long_term_debt": 5264652000, "total_debt": 10565521000, "total_liabilities": 5540546000, "total_equity": 2387423000, "shares_outstanding": 169256000, "goodwill_and_intangibles": 3243000 }, "cash_flow": { "operating_cash_flow": 96249000, "capital_expenditure": 69158000, "free_cash_flow": 165407000, "dividends_paid": 33132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249122, "ticker_id": 980, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:36:44.101624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32311999", "ebitda": "151227000", "netIncome": "-7262000", "grossProfit": "164817000", "depreciation": "None", "totalRevenue": "254005000", "costOfRevenue": "89188000", "interestIncome": "49707000", "incomeBeforeTax": "-15069000", "interestExpense": "50305000", "operatingIncome": "153885000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "46020000", "reportedCurrency": "USD", "netInterestIncome": "-50305000", "nonInterestIncome": "None", "operatingExpenses": "10932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3522000", "costofGoodsAndServicesSold": "89188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118915001", "sellingGeneralAndAdministrative": "10932000", "netIncomeFromContinuingOperations": "-15069000" }, "balance": { "goodwill": "None", "inventory": "-253809999", "commonStock": "1667000", "currentDebt": "None", "investments": "None", "totalAssets": "9614864000", "longTermDebt": "5264652000", "shortTermDebt": "5300869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3243000", "reportedCurrency": "USD", "retainedEarnings": "-1173415000", "totalLiabilities": "5540546000", "otherCurrentAssets": "-389188000", "totalCurrentAssets": "389188000", "currentLongTermDebt": "None", "longTermInvestments": "48015000", "shortTermInvestments": "253810000", "currentNetReceivables": "126004000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9225676000", "currentAccountsPayable": "74230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8892889000", "shortLongTermDebtTotal": "10565521000", "totalShareholderEquity": "2387423000", "capitalLeaseObligations": "10841000", "otherCurrentLiabilities": "-5343408000", "totalCurrentLiabilities": "177346000", "otherNonCurrentLiabilities": "87707000", "totalNonCurrentLiabilities": "5363200000", "cashAndShortTermInvestments": "263184000", "commonStockSharesOutstanding": "169256000", "intangibleAssetsExcludingGoodwill": "3243000", "cashAndCashEquivalentsAtCarryingValue": "263184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15069000", "profitLoss": "None", "dividendPayout": "33132000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96249000", "capitalExpenditures": "69158000", "changeInReceivables": "-5399000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66513000", "cashflowFromInvestment": "-68531000", "stockBasedCompensation": "2432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-38795000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-92951000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 254005000, "cost_of_revenue": 89188000, "gross_profit": 164817000, "research_and_development": null, "selling_general_admin": 10932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32311999, "depreciation_amortisation": 118915001, "ebitda": 151227000, "interest_expense": 50305000, "interest_income": null, "other_non_operating": null, "pretax_income": -15069000, "tax_provision": 46020000, "effective_tax_rate": null, "net_income": -7262000, "net_income_continuing_ops": -15069000, "net_income_to_common": -7262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 263184000, "short_term_investments": 253810000, "net_receivables": 126004000, "inventory": -253809999, "other_current_assets": null, "total_current_assets": 389188000, "net_ppe": null, "goodwill": null, "intangible_assets": 3243000, "goodwill_and_intangibles": 3243000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9225676000, "total_assets": 9614864000, "short_term_debt": 5300869000, "accounts_payable": 74230000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177346000, "long_term_debt": 5264652000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5363200000, "total_liabilities": 5540546000, "total_debt": 10565521000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1173415000, "total_equity": 2387423000, "shares_outstanding": 169256000, "operating_cash_flow": 96249000, "stock_based_compensation": 2432000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69158000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68531000, "dividends_paid": 33132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66513000, "free_cash_flow": 165407000, "net_change_in_cash": -38795000 }, "raw_data": { "income": { "ebit": "32311999", "ebitda": "151227000", "netIncome": "-7262000", "grossProfit": "164817000", "depreciation": "None", "totalRevenue": "254005000", "costOfRevenue": "89188000", "interestIncome": "49707000", "incomeBeforeTax": "-15069000", "interestExpense": "50305000", "operatingIncome": "153885000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "46020000", "reportedCurrency": "USD", "netInterestIncome": "-50305000", "nonInterestIncome": "None", "operatingExpenses": "10932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3522000", "costofGoodsAndServicesSold": "89188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118915001", "sellingGeneralAndAdministrative": "10932000", "netIncomeFromContinuingOperations": "-15069000" }, "balance": { "goodwill": "None", "inventory": "-253809999", "commonStock": "1667000", "currentDebt": "None", "investments": "None", "totalAssets": "9614864000", "longTermDebt": "5264652000", "shortTermDebt": "5300869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3243000", "reportedCurrency": "USD", "retainedEarnings": "-1173415000", "totalLiabilities": "5540546000", "otherCurrentAssets": "-389188000", "totalCurrentAssets": "389188000", "currentLongTermDebt": "None", "longTermInvestments": "48015000", "shortTermInvestments": "253810000", "currentNetReceivables": "126004000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9225676000", "currentAccountsPayable": "74230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8892889000", "shortLongTermDebtTotal": "10565521000", "totalShareholderEquity": "2387423000", "capitalLeaseObligations": "10841000", "otherCurrentLiabilities": "-5343408000", "totalCurrentLiabilities": "177346000", "otherNonCurrentLiabilities": "87707000", "totalNonCurrentLiabilities": "5363200000", "cashAndShortTermInvestments": "263184000", "commonStockSharesOutstanding": "169256000", "intangibleAssetsExcludingGoodwill": "3243000", "cashAndCashEquivalentsAtCarryingValue": "263184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15069000", "profitLoss": "None", "dividendPayout": "33132000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96249000", "capitalExpenditures": "69158000", "changeInReceivables": "-5399000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66513000", "cashflowFromInvestment": "-68531000", "stockBasedCompensation": "2432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-38795000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-92951000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118915000", "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" ] } } }