{ "ticker": { "uuid": "f87503d2-3fe1-4d4e-882e-f86827f36b8e", "symbol": "UNIT", "name": "Uniti Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/f87503d2-3fe1-4d4e-882e-f86827f36b8e/", "api_url": "https://sharemaestro.com/factors/api/tickers/f87503d2-3fe1-4d4e-882e-f86827f36b8e/" }, "ticker_metadata": { "id": 8727, "uuid": "f87503d2-3fe1-4d4e-882e-f86827f36b8e", "symbol": "UNIT", "name": "Uniti Group Inc", "asset_type": "equity", "market_cap": 2770526000, "stock_exchange_id": 2, "industry": "Reit - Specialty", "sector": "Real Estate", "description": "Uniti, an internally managed real estate investment trust, is dedicated to the acquisition and construction of mission-critical communications infrastructure and is a leading provider of wireless infrastructure solutions for the communications industry.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f87503d2-3fe1-4d4e-882e-f86827f36b8e", "symbol": "UNIT", "name": "Uniti Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/f87503d2-3fe1-4d4e-882e-f86827f36b8e/", "api_url": "https://sharemaestro.com/factors/api/tickers/f87503d2-3fe1-4d4e-882e-f86827f36b8e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.92, "value": 0.79, "quality": 0.66, "momentum": 0.87, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 11.68, "market_cap": 2944528000, "pe_ratio": 2.4811, "earnings_yield": 0.403, "ebitda_to_ev": 0.0814, "shareholder_yield": 0, "roe": 3.7121, "piotroski_f_score": 5, "momentum_12_1": 0.5611, "volatility_252d": 0.6173 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:13.568014+00:00", "batch_id": "" }, "size": { "price_close": 11.68, "market_cap": 2944528000, "market_cap_usd": 2944528000, "enterprise_value": 12578427999, "shares_outstanding": 252100000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 2.4811, "pb_ratio": 9.2103, "ptbv_ratio": null, "ps_ratio": 1.0056, "pcf_ratio": 4.8869, "pfcf_ratio": 1.8683, "ev_ebitda": 12.289, "ev_ebit": 28.8041, "ev_sales": 4.2957, "ev_fcf": 7.9809, "earnings_yield": 0.403, "fcf_yield": 0.1253, "price_to_sales": 1.0056, "price_to_book": 9.2103, "price_to_cashflow": 4.8869, "ebitda_to_ev": 0.0814, "sales_yield": 0.2328 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3646, "operating_margin": 0.1491, "net_margin": 0.4053, "ebitda_margin": 0.3496, "fcf_margin": 0.5383, "roe": 3.7121, "roa": 0.0905, "roic": 0.0329, "roc_greenblatt": null, "asset_turnover": 0.2233, "cash_conversion": 1.328, "accruals_ratio": 0.0446, "sbc_to_revenue": 0.0093, "piotroski_f_score": 5, "altman_z_score": 0.2632, "earnings_stability_5y": 3.7285, "revenue_stability_5y": 0.3351, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0814, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 40.0116, "net_debt_to_ebitda": 9.4122, "debt_to_assets": 0.8211, "interest_coverage": 0.6413, "current_ratio": 1.5409, "quick_ratio": 1.5036, "net_debt": 9633899999, "local_beta": 0.0002, "volatility_252d": 0.6173, "volatility_60d": 1.2652, "max_drawdown_12m": -0.4136, "risk_adjusted_momentum": 0.9089 }, "growth": { "revenue_growth_1y": 1.4933, "revenue_growth_3y_cagr": 0.2556, "revenue_growth_5y_cagr": 0.1593, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.0622, "book_value_growth_1y": null, "revenue_growth": 1.4933, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0355, "price_return_3m": 0.4509, "price_return_6m": 0.8279, "price_return_9m": 0.8137, "price_return_12m": 0.6164, "price_return_12m_ex1m": 0.5611, "momentum_6m": 0.8279, "momentum_12m": 0.6164, "momentum_12_1": 0.5611, "distance_from_52w_high": -0.025, "distance_from_52w_low": 1.0673, "relative_strength": 0.4585 }, "raw_ttm": { "revenue_ttm": 2928132000, "gross_profit_ttm": 1067532000, "ebit_ttm": 436689000, "ebitda_ttm": 1023552000, "net_income_ttm": 1186771000, "eps_diluted_ttm": 4.7075, "operating_cash_flow_ttm": 602532999, "capital_expenditure_ttm": 973539999, "fcf_ttm": 1576072998, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 680996000, "cash_and_equivalents": 1131900000, "total_current_assets": 1807800000, "total_current_liabilities": 1173200000, "net_ppe": null, "total_assets": 13111400000, "total_debt": 10765799999, "total_equity": 319700000, "net_working_capital": -368100001, "book_value_per_share": 1.2681, "retained_earnings": -2493700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2051400000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 4, "rank_pb": 89, "rank_ptbv": 50, "rank_ps": 28, "rank_pcf": 17, "rank_ev_ebitda": 52, "rank_ev_ebit": 82, "rank_earnings_yield": 4, "rank_fcf_yield": 31, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 1, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 62, "rank_fcf_margin": 14, "rank_piotroski": 59, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 20 }, "composites": { "value_composite": 21, "quality_composite": 34, "momentum_composite": 13, "growth_composite": 12, "yield_composite": 90, "svqf_composite": 3, "vc1_composite": 20, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 8, "quality_value_composite": 0.7221, "os_score": 0.92, "value_percentile": 0.79, "quality_percentile": 0.66, "momentum_percentile": 0.87, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 37, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3101, "ticker_id": 8727, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:13.568014+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.68, "market_cap": 2944528000, "market_cap_usd": 2944528000, "enterprise_value": 12578427999, "shares_outstanding": 252100000, "fx_rate_to_usd": null, "pe_ratio": 2.48112568, "pb_ratio": 9.21028464, "ptbv_ratio": null, "ps_ratio": 1.00559947, "pcf_ratio": 4.88691575, "pfcf_ratio": 1.86826879, "ev_ebitda": 12.28899753, "ev_ebit": 28.80408712, "ev_sales": 4.29571754, "ev_fcf": 7.98086638, "earnings_yield": 0.40304286, "fcf_yield": 0.12529968, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.36457783, "operating_margin": 0.14913569, "net_margin": 0.40529969, "ebitda_margin": 0.34955801, "fcf_margin": 0.53825203, "roe": 3.71213951, "roa": 0.09051444, "roic": 0.03290435, "roc_greenblatt": null, "asset_turnover": 0.22332718, "cash_conversion": 1.32803464, "accruals_ratio": 0.04455954, "sbc_to_revenue": 0.00933667, "debt_to_equity": 40.01157335, "net_debt_to_ebitda": 9.41222332, "debt_to_assets": 0.82110225, "interest_coverage": 0.64125046, "current_ratio": 1.54091374, "quick_ratio": 1.50357995, "net_debt": 9633899999, "revenue_growth_1y": 1.49326219, "revenue_growth_3y_cagr": 0.25559167, "revenue_growth_5y_cagr": 0.15931072, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.06223446, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.26316165, "earnings_stability_5y": 3.728517, "revenue_stability_5y": 0.33507, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03546099, "price_return_3m": 0.45093168, "price_return_6m": 0.82785603, "price_return_9m": 0.8136646, "price_return_12m": 0.61640764, "price_return_12m_ex1m": 0.56105122, "distance_from_52w_high": -0.02504174, "distance_from_52w_low": 1.06725664, "relative_strength": 0.45846659, "local_beta": 0.0002, "volatility_252d": 0.617265, "volatility_60d": 1.265177, "max_drawdown_12m": -0.41357192, "revenue_ttm": 2928132000, "gross_profit_ttm": 1067532000, "ebit_ttm": 436689000, "ebitda_ttm": 1023552000, "net_income_ttm": 1186771000, "eps_diluted_ttm": 4.70754066, "operating_cash_flow_ttm": 602532999, "capital_expenditure_ttm": 973539999, "fcf_ttm": 1576072998, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 680996000, "cash_and_equivalents": 1131900000, "total_current_assets": 1807800000, "total_current_liabilities": 1173200000, "net_ppe": null, "total_assets": 13111400000, "total_debt": 10765799999, "total_equity": 319700000, "net_working_capital": -368100001, "book_value_per_share": 1.26814756, "retained_earnings": -2493700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2051400000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 4, "rank_pb": 89, "rank_ptbv": 50, "rank_ps": 28, "rank_pcf": 17, "rank_ev_ebitda": 52, "rank_ev_ebit": 82, "rank_earnings_yield": 4, "rank_fcf_yield": 31, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 1, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 62, "rank_fcf_margin": 14, "rank_piotroski": 59, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 20, "value_composite": 21, "quality_composite": 34, "momentum_composite": 13, "growth_composite": 12, "yield_composite": 90, "svqf_composite": 3, "vc1_composite": 20, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 8, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.68, "os": 0.92, "value": 0.79, "quality": 0.66, "momentum": 0.87, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 2.4811, "earnings_yield": 0.403, "shareholder_yield": 0, "roe": 3.7121, "momentum_12_1": 0.5611, "complete_fields": { "id": 3101, "ticker_id": 8727, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:13.568014+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.68, "market_cap": 2944528000, "market_cap_usd": 2944528000, "enterprise_value": 12578427999, "shares_outstanding": 252100000, "fx_rate_to_usd": null, "pe_ratio": 2.48112568, "pb_ratio": 9.21028464, "ptbv_ratio": null, "ps_ratio": 1.00559947, "pcf_ratio": 4.88691575, "pfcf_ratio": 1.86826879, "ev_ebitda": 12.28899753, "ev_ebit": 28.80408712, "ev_sales": 4.29571754, "ev_fcf": 7.98086638, "earnings_yield": 0.40304286, "fcf_yield": 0.12529968, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.36457783, "operating_margin": 0.14913569, "net_margin": 0.40529969, "ebitda_margin": 0.34955801, "fcf_margin": 0.53825203, "roe": 3.71213951, "roa": 0.09051444, "roic": 0.03290435, "roc_greenblatt": null, "asset_turnover": 0.22332718, "cash_conversion": 1.32803464, "accruals_ratio": 0.04455954, "sbc_to_revenue": 0.00933667, "debt_to_equity": 40.01157335, "net_debt_to_ebitda": 9.41222332, "debt_to_assets": 0.82110225, "interest_coverage": 0.64125046, "current_ratio": 1.54091374, "quick_ratio": 1.50357995, "net_debt": 9633899999, "revenue_growth_1y": 1.49326219, "revenue_growth_3y_cagr": 0.25559167, "revenue_growth_5y_cagr": 0.15931072, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.06223446, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.26316165, "earnings_stability_5y": 3.728517, "revenue_stability_5y": 0.33507, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03546099, "price_return_3m": 0.45093168, "price_return_6m": 0.82785603, "price_return_9m": 0.8136646, "price_return_12m": 0.61640764, "price_return_12m_ex1m": 0.56105122, "distance_from_52w_high": -0.02504174, "distance_from_52w_low": 1.06725664, "relative_strength": 0.45846659, "local_beta": 0.0002, "volatility_252d": 0.617265, "volatility_60d": 1.265177, "max_drawdown_12m": -0.41357192, "revenue_ttm": 2928132000, "gross_profit_ttm": 1067532000, "ebit_ttm": 436689000, "ebitda_ttm": 1023552000, "net_income_ttm": 1186771000, "eps_diluted_ttm": 4.70754066, "operating_cash_flow_ttm": 602532999, "capital_expenditure_ttm": 973539999, "fcf_ttm": 1576072998, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 680996000, "cash_and_equivalents": 1131900000, "total_current_assets": 1807800000, "total_current_liabilities": 1173200000, "net_ppe": null, "total_assets": 13111400000, "total_debt": 10765799999, "total_equity": 319700000, "net_working_capital": -368100001, "book_value_per_share": 1.26814756, "retained_earnings": -2493700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2051400000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 4, "rank_pb": 89, "rank_ptbv": 50, "rank_ps": 28, "rank_pcf": 17, "rank_ev_ebitda": 52, "rank_ev_ebit": 82, "rank_earnings_yield": 4, "rank_fcf_yield": 31, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 1, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 62, "rank_fcf_margin": 14, "rank_piotroski": 59, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 20, "value_composite": 21, "quality_composite": 34, "momentum_composite": 13, "growth_composite": 12, "yield_composite": 90, "svqf_composite": 3, "vc1_composite": 20, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 8, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 37, "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 2234500000, "cost_of_revenue": 1409200000, "gross_profit": 825300000, "ebit": 473800000, "ebitda": 1140400000, "pretax_income": 1168200000, "tax_provision": -136500000, "net_income": 1304700000, "net_income_to_common": 1304700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134100000, "total_current_assets": 831000000, "total_assets": 12036700000, "short_term_debt": 132600000, "long_term_debt": 9529400000, "total_debt": 9662000000, "total_liabilities": 11656300000, "total_equity": 380300000, "shares_outstanding": 266500000, "goodwill_and_intangibles": 2451600000 }, "cash_flow": { "operating_cash_flow": 350200000, "capital_expenditure": 809800000, "free_cash_flow": 1160000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191531, "ticker_id": 8727, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "473800000", "ebitda": "1140400000", "netIncome": "1304700000", "grossProfit": "825300000", "depreciation": "None", "totalRevenue": "2234500000", "costOfRevenue": "1409200000", "interestIncome": "None", "incomeBeforeTax": "1168200000", "interestExpense": "602800000", "operatingIncome": "473800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-136500000", "reportedCurrency": "USD", "netInterestIncome": "-605100000", "nonInterestIncome": "None", "operatingExpenses": "351500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1409200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "666600000", "sellingGeneralAndAdministrative": "351500000", "netIncomeFromContinuingOperations": "1304700000" }, "balance": { "goodwill": "1158300000", "inventory": "44000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12036700000", "longTermDebt": "9529400000", "shortTermDebt": "132600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1293300000", "reportedCurrency": "USD", "retainedEarnings": "-2407900000", "totalLiabilities": "11656300000", "otherCurrentAssets": "293900000", "totalCurrentAssets": "831000000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "359000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11205700000", "currentAccountsPayable": "171500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10022500000", "totalShareholderEquity": "380300000", "capitalLeaseObligations": "483100000", "otherCurrentLiabilities": "580000000", "totalCurrentLiabilities": "1123900000", "otherNonCurrentLiabilities": "256100000", "totalNonCurrentLiabilities": "10532400000", "cashAndShortTermInvestments": "134100000", "commonStockSharesOutstanding": "266500000", "intangibleAssetsExcludingGoodwill": "1293300000", "cashAndCashEquivalentsAtCarryingValue": "134100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1274100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-41500000", "operatingCashflow": "350200000", "capitalExpenditures": "809800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "611800000", "cashflowFromInvestment": "-1011700000", "stockBasedCompensation": "23500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "666600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2234500000, "cost_of_revenue": 1409200000, "gross_profit": 825300000, "research_and_development": null, "selling_general_admin": 351500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 473800000, "depreciation_amortisation": 666600000, "ebitda": 1140400000, "interest_expense": 602800000, "interest_income": null, "other_non_operating": null, "pretax_income": 1168200000, "tax_provision": -136500000, "effective_tax_rate": null, "net_income": 1304700000, "net_income_continuing_ops": 1304700000, "net_income_to_common": 1304700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134100000, "short_term_investments": null, "net_receivables": 359000000, "inventory": 44000000, "other_current_assets": null, "total_current_assets": 831000000, "net_ppe": null, "goodwill": 1158300000, "intangible_assets": 1293300000, "goodwill_and_intangibles": 2451600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11205700000, "total_assets": 12036700000, "short_term_debt": 132600000, "accounts_payable": 171500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1123900000, "long_term_debt": 9529400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10532400000, "total_liabilities": 11656300000, "total_debt": 9662000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2407900000, "total_equity": 380300000, "shares_outstanding": 266500000, "operating_cash_flow": 350200000, "stock_based_compensation": 23500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 809800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1011700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 611800000, "free_cash_flow": 1160000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "473800000", "ebitda": "1140400000", "netIncome": "1304700000", "grossProfit": "825300000", "depreciation": "None", "totalRevenue": "2234500000", "costOfRevenue": "1409200000", "interestIncome": "None", "incomeBeforeTax": "1168200000", "interestExpense": "602800000", "operatingIncome": "473800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-136500000", "reportedCurrency": "USD", "netInterestIncome": "-605100000", "nonInterestIncome": "None", "operatingExpenses": "351500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1409200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "666600000", "sellingGeneralAndAdministrative": "351500000", "netIncomeFromContinuingOperations": "1304700000" }, "balance": { "goodwill": "1158300000", "inventory": "44000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12036700000", "longTermDebt": "9529400000", "shortTermDebt": "132600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1293300000", "reportedCurrency": "USD", "retainedEarnings": "-2407900000", "totalLiabilities": "11656300000", "otherCurrentAssets": "293900000", "totalCurrentAssets": "831000000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "359000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11205700000", "currentAccountsPayable": "171500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10022500000", "totalShareholderEquity": "380300000", "capitalLeaseObligations": "483100000", "otherCurrentLiabilities": "580000000", "totalCurrentLiabilities": "1123900000", "otherNonCurrentLiabilities": "256100000", "totalNonCurrentLiabilities": "10532400000", "cashAndShortTermInvestments": "134100000", "commonStockSharesOutstanding": "266500000", "intangibleAssetsExcludingGoodwill": "1293300000", "cashAndCashEquivalentsAtCarryingValue": "134100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1274100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-41500000", "operatingCashflow": "350200000", "capitalExpenditures": "809800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "611800000", "cashflowFromInvestment": "-1011700000", "stockBasedCompensation": "23500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "666600000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 1166927000, "cost_of_revenue": 455187000, "gross_profit": 1166927000, "ebit": 564503000, "ebitda": 879313000, "pretax_income": 75877000, "tax_provision": -17555000, "net_income": 93406000, "net_income_to_common": 93406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155593000, "total_current_assets": 344135000, "total_assets": 5282145000, "short_term_debt": 293523000, "long_term_debt": 5783597000, "total_debt": 6077120000, "total_liabilities": 7733985000, "total_equity": -2452373000, "shares_outstanding": 143071787, "goodwill_and_intangibles": 432794000 }, "cash_flow": { "operating_cash_flow": 366695000, "capital_expenditure": 354834000, "free_cash_flow": 721529000, "dividends_paid": 108455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191536, "ticker_id": 8727, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "564503000", "ebitda": "879313000", "netIncome": "93406000", "grossProfit": "1166927000", "depreciation": "None", "totalRevenue": "1166927000", "costOfRevenue": "455187000", "interestIncome": "None", "incomeBeforeTax": "75877000", "interestExpense": "488626000", "operatingIncome": "606721000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-17555000", "reportedCurrency": "USD", "netInterestIncome": "-511364000", "nonInterestIncome": "None", "operatingExpenses": "560206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455187000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314810000", "sellingGeneralAndAdministrative": "105019000", "netIncomeFromContinuingOperations": "93432000" }, "balance": { "goodwill": "157380000", "inventory": "0", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5282145000", "longTermDebt": "5783597000", "shortTermDebt": "293523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "275414000", "reportedCurrency": "USD", "retainedEarnings": "-3687808000", "totalLiabilities": "7733985000", "otherCurrentAssets": "28254000", "totalCurrentAssets": "344135000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-28254000", "currentNetReceivables": "160288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4938010000", "currentAccountsPayable": "89688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5881291000", "totalShareholderEquity": "-2452373000", "capitalLeaseObligations": "97694000", "otherCurrentLiabilities": "216351000", "totalCurrentLiabilities": "1706991000", "otherNonCurrentLiabilities": "145703000", "totalNonCurrentLiabilities": "6026994000", "cashAndShortTermInvestments": "155593000", "commonStockSharesOutstanding": "143071787", "intangibleAssetsExcludingGoodwill": "275414000", "cashAndCashEquivalentsAtCarryingValue": "155593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93432000", "profitLoss": "None", "dividendPayout": "108455000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "366695000", "capitalExpenditures": "354834000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27084000", "cashflowFromInvestment": "-272196000", "stockBasedCompensation": "13508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1595000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1166927000, "cost_of_revenue": 455187000, "gross_profit": 1166927000, "research_and_development": null, "selling_general_admin": 105019000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 564503000, "depreciation_amortisation": 314810000, "ebitda": 879313000, "interest_expense": 488626000, "interest_income": null, "other_non_operating": null, "pretax_income": 75877000, "tax_provision": -17555000, "effective_tax_rate": null, "net_income": 93406000, "net_income_continuing_ops": 93432000, "net_income_to_common": 93406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155593000, "short_term_investments": -28254000, "net_receivables": 160288000, "inventory": 0, "other_current_assets": null, "total_current_assets": 344135000, "net_ppe": null, "goodwill": 157380000, "intangible_assets": 275414000, "goodwill_and_intangibles": 432794000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4938010000, "total_assets": 5282145000, "short_term_debt": 293523000, "accounts_payable": 89688000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1706991000, "long_term_debt": 5783597000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6026994000, "total_liabilities": 7733985000, "total_debt": 6077120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3687808000, "total_equity": -2452373000, "shares_outstanding": 143071787, "operating_cash_flow": 366695000, "stock_based_compensation": 13508000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 354834000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -272196000, "dividends_paid": 108455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27084000, "free_cash_flow": 721529000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "564503000", "ebitda": "879313000", "netIncome": "93406000", "grossProfit": "1166927000", "depreciation": "None", "totalRevenue": "1166927000", "costOfRevenue": "455187000", "interestIncome": "None", "incomeBeforeTax": "75877000", "interestExpense": "488626000", "operatingIncome": "606721000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-17555000", "reportedCurrency": "USD", "netInterestIncome": "-511364000", "nonInterestIncome": "None", "operatingExpenses": "560206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455187000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314810000", "sellingGeneralAndAdministrative": "105019000", "netIncomeFromContinuingOperations": "93432000" }, "balance": { "goodwill": "157380000", "inventory": "0", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5282145000", "longTermDebt": "5783597000", "shortTermDebt": "293523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "275414000", "reportedCurrency": "USD", "retainedEarnings": "-3687808000", "totalLiabilities": "7733985000", "otherCurrentAssets": "28254000", "totalCurrentAssets": "344135000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-28254000", "currentNetReceivables": "160288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4938010000", "currentAccountsPayable": "89688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5881291000", "totalShareholderEquity": "-2452373000", "capitalLeaseObligations": "97694000", "otherCurrentLiabilities": "216351000", "totalCurrentLiabilities": "1706991000", "otherNonCurrentLiabilities": "145703000", "totalNonCurrentLiabilities": "6026994000", "cashAndShortTermInvestments": "155593000", "commonStockSharesOutstanding": "143071787", "intangibleAssetsExcludingGoodwill": "275414000", "cashAndCashEquivalentsAtCarryingValue": "155593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93432000", "profitLoss": "None", "dividendPayout": "108455000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "366695000", "capitalExpenditures": "354834000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27084000", "cashflowFromInvestment": "-272196000", "stockBasedCompensation": "13508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1595000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314810000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 1149831000, "cost_of_revenue": 157414000, "gross_profit": 992417000, "ebit": 579157000, "ebitda": 889685000, "pretax_income": -150223000, "tax_provision": -68474000, "net_income": -81713000, "net_income_to_common": -81713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62264000, "total_current_assets": 228215000, "total_assets": 5025129000, "short_term_debt": -453099000, "long_term_debt": 5523580000, "total_debt": 5070481000, "total_liabilities": 7509250000, "total_equity": -2486392000, "shares_outstanding": 142526163, "goodwill_and_intangibles": 462495000 }, "cash_flow": { "operating_cash_flow": 353129000, "capital_expenditure": 417002000, "free_cash_flow": 770131000, "dividends_paid": 107405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191541, "ticker_id": 8727, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "579157000", "ebitda": "889685000", "netIncome": "-81713000", "grossProfit": "992417000", "depreciation": "None", "totalRevenue": "1149831000", "costOfRevenue": "157414000", "interestIncome": "None", "incomeBeforeTax": "-150223000", "interestExpense": "484708000", "operatingIncome": "889685000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-68474000", "reportedCurrency": "USD", "netInterestIncome": "-486549000", "nonInterestIncome": "None", "operatingExpenses": "102732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310528000", "sellingGeneralAndAdministrative": "102732000", "netIncomeFromContinuingOperations": "-33511000" }, "balance": { "goodwill": "157380000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5025129000", "longTermDebt": "5523580000", "shortTermDebt": "-453099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "305115000", "reportedCurrency": "USD", "retainedEarnings": "-3708240000", "totalLiabilities": "7509250000", "otherCurrentAssets": "28605000", "totalCurrentAssets": "228215000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "137346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4796914000", "currentAccountsPayable": "119340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5626094000", "totalShareholderEquity": "-2486392000", "capitalLeaseObligations": "102514000", "otherCurrentLiabilities": "333759000", "totalCurrentLiabilities": "1726760000", "otherNonCurrentLiabilities": "156396000", "totalNonCurrentLiabilities": "5782490000", "cashAndShortTermInvestments": "62264000", "commonStockSharesOutstanding": "142526163", "intangibleAssetsExcludingGoodwill": "305115000", "cashAndCashEquivalentsAtCarryingValue": "62264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81749000", "profitLoss": "None", "dividendPayout": "107405000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "353129000", "capitalExpenditures": "417002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76643000", "cashflowFromInvestment": "-411311000", "stockBasedCompensation": "12491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1433000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "310528000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1149831000, "cost_of_revenue": 157414000, "gross_profit": 992417000, "research_and_development": 0.13, "selling_general_admin": 102732000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 579157000, "depreciation_amortisation": 310528000, "ebitda": 889685000, "interest_expense": 484708000, "interest_income": null, "other_non_operating": null, "pretax_income": -150223000, "tax_provision": -68474000, "effective_tax_rate": null, "net_income": -81713000, "net_income_continuing_ops": -33511000, "net_income_to_common": -81713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62264000, "short_term_investments": null, "net_receivables": 137346000, "inventory": null, "other_current_assets": null, "total_current_assets": 228215000, "net_ppe": null, "goodwill": 157380000, "intangible_assets": 305115000, "goodwill_and_intangibles": 462495000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4796914000, "total_assets": 5025129000, "short_term_debt": -453099000, "accounts_payable": 119340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1726760000, "long_term_debt": 5523580000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5782490000, "total_liabilities": 7509250000, "total_debt": 5070481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3708240000, "total_equity": -2486392000, "shares_outstanding": 142526163, "operating_cash_flow": 353129000, "stock_based_compensation": 12491000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 417002000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -411311000, "dividends_paid": 107405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 76643000, "free_cash_flow": 770131000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "579157000", "ebitda": "889685000", "netIncome": "-81713000", "grossProfit": "992417000", "depreciation": "None", "totalRevenue": "1149831000", "costOfRevenue": "157414000", "interestIncome": "None", "incomeBeforeTax": "-150223000", "interestExpense": "484708000", "operatingIncome": "889685000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-68474000", "reportedCurrency": "USD", "netInterestIncome": "-486549000", "nonInterestIncome": "None", "operatingExpenses": "102732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310528000", "sellingGeneralAndAdministrative": "102732000", "netIncomeFromContinuingOperations": "-33511000" }, "balance": { "goodwill": "157380000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5025129000", "longTermDebt": "5523580000", "shortTermDebt": "-453099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "305115000", "reportedCurrency": "USD", "retainedEarnings": "-3708240000", "totalLiabilities": "7509250000", "otherCurrentAssets": "28605000", "totalCurrentAssets": "228215000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "137346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4796914000", "currentAccountsPayable": "119340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5626094000", "totalShareholderEquity": "-2486392000", "capitalLeaseObligations": "102514000", "otherCurrentLiabilities": "333759000", "totalCurrentLiabilities": "1726760000", "otherNonCurrentLiabilities": "156396000", "totalNonCurrentLiabilities": "5782490000", "cashAndShortTermInvestments": "62264000", "commonStockSharesOutstanding": "142526163", "intangibleAssetsExcludingGoodwill": "305115000", "cashAndCashEquivalentsAtCarryingValue": "62264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81749000", "profitLoss": "None", "dividendPayout": "107405000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "353129000", "capitalExpenditures": "417002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76643000", "cashflowFromInvestment": "-411311000", "stockBasedCompensation": "12491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1433000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "310528000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 1128847000, "cost_of_revenue": 153471000, "gross_profit": 1128847000, "ebit": 348974000, "ebitda": 641762000, "pretax_income": -25487000, "tax_provision": -17365000, "net_income": -8275000, "net_income_to_common": -8275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43803000, "total_current_assets": 155029000, "total_assets": 4851229000, "short_term_debt": 81876000, "long_term_debt": 5188815000, "total_debt": 5270691000, "total_liabilities": 7122435000, "total_equity": -2273577000, "shares_outstanding": 142023344, "goodwill_and_intangibles": 696224000 }, "cash_flow": { "operating_cash_flow": 460115000, "capital_expenditure": 427567000, "free_cash_flow": 887682000, "dividends_paid": 142950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191546, "ticker_id": 8727, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "348974000", "ebitda": "641762000", "netIncome": "-8275000", "grossProfit": "1128847000", "depreciation": "None", "totalRevenue": "1128847000", "costOfRevenue": "153471000", "interestIncome": "0", "incomeBeforeTax": "-25487000", "interestExpense": "376832000", "operatingIncome": "591936000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-17365000", "reportedCurrency": "USD", "netInterestIncome": "-376832000", "nonInterestIncome": "None", "operatingExpenses": "536911000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153471000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292788000", "sellingGeneralAndAdministrative": "100992000", "netIncomeFromContinuingOperations": "-8122000" }, "balance": { "goodwill": "361378000", "inventory": "1", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "4851229000", "longTermDebt": "5188815000", "shortTermDebt": "81876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "334846000", "reportedCurrency": "USD", "retainedEarnings": "-3483634000", "totalLiabilities": "7122435000", "otherCurrentAssets": "-155029000", "totalCurrentAssets": "155029000", "currentLongTermDebt": "None", "longTermInvestments": "38656000", "shortTermInvestments": "None", "currentNetReceivables": "111226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4696200000", "currentAccountsPayable": "122195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3843092000", "shortLongTermDebtTotal": "5270691000", "totalShareholderEquity": "-2273577000", "capitalLeaseObligations": "81876000", "otherCurrentLiabilities": "372416000", "totalCurrentLiabilities": "1684652000", "otherNonCurrentLiabilities": "167092000", "totalNonCurrentLiabilities": "5437783000", "cashAndShortTermInvestments": "43803000", "commonStockSharesOutstanding": "142023344", "intangibleAssetsExcludingGoodwill": "334846000", "cashAndCashEquivalentsAtCarryingValue": "43803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8122000", "profitLoss": "None", "dividendPayout": "142950000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "460115000", "capitalExpenditures": "427567000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83196000", "cashflowFromInvestment": "-392019000", "stockBasedCompensation": "12751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4913000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292788000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1128847000, "cost_of_revenue": 153471000, "gross_profit": 1128847000, "research_and_development": 0.02, "selling_general_admin": 100992000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 348974000, "depreciation_amortisation": 292788000, "ebitda": 641762000, "interest_expense": 376832000, "interest_income": null, "other_non_operating": null, "pretax_income": -25487000, "tax_provision": -17365000, "effective_tax_rate": null, "net_income": -8275000, "net_income_continuing_ops": -8122000, "net_income_to_common": -8275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43803000, "short_term_investments": null, "net_receivables": 111226000, "inventory": 1, "other_current_assets": null, "total_current_assets": 155029000, "net_ppe": null, "goodwill": 361378000, "intangible_assets": 334846000, "goodwill_and_intangibles": 696224000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4696200000, "total_assets": 4851229000, "short_term_debt": 81876000, "accounts_payable": 122195000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1684652000, "long_term_debt": 5188815000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5437783000, "total_liabilities": 7122435000, "total_debt": 5270691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3483634000, "total_equity": -2273577000, "shares_outstanding": 142023344, "operating_cash_flow": 460115000, "stock_based_compensation": 12751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 427567000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -392019000, "dividends_paid": 142950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83196000, "free_cash_flow": 887682000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "348974000", "ebitda": "641762000", "netIncome": "-8275000", "grossProfit": "1128847000", "depreciation": "None", "totalRevenue": "1128847000", "costOfRevenue": "153471000", "interestIncome": "0", "incomeBeforeTax": "-25487000", "interestExpense": "376832000", "operatingIncome": "591936000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-17365000", "reportedCurrency": "USD", "netInterestIncome": "-376832000", "nonInterestIncome": "None", "operatingExpenses": "536911000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153471000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292788000", "sellingGeneralAndAdministrative": "100992000", "netIncomeFromContinuingOperations": "-8122000" }, "balance": { "goodwill": "361378000", "inventory": "1", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "4851229000", "longTermDebt": "5188815000", "shortTermDebt": "81876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "334846000", "reportedCurrency": "USD", "retainedEarnings": "-3483634000", "totalLiabilities": "7122435000", "otherCurrentAssets": "-155029000", "totalCurrentAssets": "155029000", "currentLongTermDebt": "None", "longTermInvestments": "38656000", "shortTermInvestments": "None", "currentNetReceivables": "111226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4696200000", "currentAccountsPayable": "122195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3843092000", "shortLongTermDebtTotal": "5270691000", "totalShareholderEquity": "-2273577000", "capitalLeaseObligations": "81876000", "otherCurrentLiabilities": "372416000", "totalCurrentLiabilities": "1684652000", "otherNonCurrentLiabilities": "167092000", "totalNonCurrentLiabilities": "5437783000", "cashAndShortTermInvestments": "43803000", "commonStockSharesOutstanding": "142023344", "intangibleAssetsExcludingGoodwill": "334846000", "cashAndCashEquivalentsAtCarryingValue": "43803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8122000", "profitLoss": "None", "dividendPayout": "142950000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "460115000", "capitalExpenditures": "427567000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83196000", "cashflowFromInvestment": "-392019000", "stockBasedCompensation": "12751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4913000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292788000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 1100522000, "cost_of_revenue": 154413000, "gross_profit": 946109000, "ebit": 553991000, "ebitda": 844933000, "pretax_income": 119829000, "tax_provision": -4916000, "net_income": 123660000, "net_income_to_common": 123660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58903000, "total_current_assets": 138681000, "total_assets": 4809243000, "short_term_debt": 2329000, "long_term_debt": 5100950000, "total_debt": 5103279000, "total_liabilities": 6923017000, "total_equity": -2127792000, "shares_outstanding": 159212023, "goodwill_and_intangibles": 966508000 }, "cash_flow": { "operating_cash_flow": 499157000, "capital_expenditure": 385855000, "free_cash_flow": 885012000, "dividends_paid": 141371000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191551, "ticker_id": 8727, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "553991000", "ebitda": "844933000", "netIncome": "123660000", "grossProfit": "946109000", "depreciation": "None", "totalRevenue": "1100522000", "costOfRevenue": "154413000", "interestIncome": "5432000", "incomeBeforeTax": "119829000", "interestExpense": "446296000", "operatingIncome": "844933000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-4916000", "reportedCurrency": "USD", "netInterestIncome": "-446296000", "nonInterestIncome": "None", "operatingExpenses": "101176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "30687000", "costofGoodsAndServicesSold": "154413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290942000", "sellingGeneralAndAdministrative": "101176000", "netIncomeFromContinuingOperations": "122643000" }, "balance": { "goodwill": "601878000", "inventory": "None", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "4809243000", "longTermDebt": "5100950000", "shortTermDebt": "2329000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "364630000", "reportedCurrency": "USD", "retainedEarnings": "-3333481000", "totalLiabilities": "6923017000", "otherCurrentAssets": "-138681000", "totalCurrentAssets": "138681000", "currentLongTermDebt": "None", "longTermInvestments": "64223000", "shortTermInvestments": "None", "currentNetReceivables": "79778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4670562000", "currentAccountsPayable": "86874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3508939000", "shortLongTermDebtTotal": "5163234000", "totalShareholderEquity": "-2127792000", "capitalLeaseObligations": "15348000", "otherCurrentLiabilities": "350474000", "totalCurrentLiabilities": "1571584000", "otherNonCurrentLiabilities": "193134000", "totalNonCurrentLiabilities": "5351433000", "cashAndShortTermInvestments": "58903000", "commonStockSharesOutstanding": "159212023", "intangibleAssetsExcludingGoodwill": "364630000", "cashAndCashEquivalentsAtCarryingValue": "58903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124745000", "profitLoss": "None", "dividendPayout": "141371000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "499157000", "capitalExpenditures": "385855000", "changeInReceivables": "24497000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196567000", "cashflowFromInvestment": "-321221000", "stockBasedCompensation": "13847000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141371000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18631000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "51472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1100522000, "cost_of_revenue": 154413000, "gross_profit": 946109000, "research_and_development": 0.11, "selling_general_admin": 101176000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 553991000, "depreciation_amortisation": 290942000, "ebitda": 844933000, "interest_expense": 446296000, "interest_income": null, "other_non_operating": null, "pretax_income": 119829000, "tax_provision": -4916000, "effective_tax_rate": null, "net_income": 123660000, "net_income_continuing_ops": 122643000, "net_income_to_common": 123660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58903000, "short_term_investments": null, "net_receivables": 79778000, "inventory": null, "other_current_assets": null, "total_current_assets": 138681000, "net_ppe": null, "goodwill": 601878000, "intangible_assets": 364630000, "goodwill_and_intangibles": 966508000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4670562000, "total_assets": 4809243000, "short_term_debt": 2329000, "accounts_payable": 86874000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1571584000, "long_term_debt": 5100950000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5351433000, "total_liabilities": 6923017000, "total_debt": 5103279000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3333481000, "total_equity": -2127792000, "shares_outstanding": 159212023, "operating_cash_flow": 499157000, "stock_based_compensation": 13847000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 385855000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -321221000, "dividends_paid": 141371000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -196567000, "free_cash_flow": 885012000, "net_change_in_cash": -18631000 }, "raw_data": { "income": { "ebit": "553991000", "ebitda": "844933000", "netIncome": "123660000", "grossProfit": "946109000", "depreciation": "None", "totalRevenue": "1100522000", "costOfRevenue": "154413000", "interestIncome": "5432000", "incomeBeforeTax": "119829000", "interestExpense": "446296000", "operatingIncome": "844933000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-4916000", "reportedCurrency": "USD", "netInterestIncome": "-446296000", "nonInterestIncome": "None", "operatingExpenses": "101176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "30687000", "costofGoodsAndServicesSold": "154413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290942000", "sellingGeneralAndAdministrative": "101176000", "netIncomeFromContinuingOperations": "122643000" }, "balance": { "goodwill": "601878000", "inventory": "None", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "4809243000", "longTermDebt": "5100950000", "shortTermDebt": "2329000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "364630000", "reportedCurrency": "USD", "retainedEarnings": "-3333481000", "totalLiabilities": "6923017000", "otherCurrentAssets": "-138681000", "totalCurrentAssets": "138681000", "currentLongTermDebt": "None", "longTermInvestments": "64223000", "shortTermInvestments": "None", "currentNetReceivables": "79778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4670562000", "currentAccountsPayable": "86874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3508939000", "shortLongTermDebtTotal": "5163234000", "totalShareholderEquity": "-2127792000", "capitalLeaseObligations": "15348000", "otherCurrentLiabilities": "350474000", "totalCurrentLiabilities": "1571584000", "otherNonCurrentLiabilities": "193134000", "totalNonCurrentLiabilities": "5351433000", "cashAndShortTermInvestments": "58903000", "commonStockSharesOutstanding": "159212023", "intangibleAssetsExcludingGoodwill": "364630000", "cashAndCashEquivalentsAtCarryingValue": "58903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124745000", "profitLoss": "None", "dividendPayout": "141371000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "499157000", "capitalExpenditures": "385855000", "changeInReceivables": "24497000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196567000", "cashflowFromInvestment": "-321221000", "stockBasedCompensation": "13847000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141371000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18631000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "51472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290942000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 1067040999, "cost_of_revenue": 223212000, "gross_profit": 843829000, "ebit": 409451000, "ebitda": 738854000, "pretax_income": -734015000, "tax_provision": -15203000, "net_income": -706301000, "net_income_to_common": -706301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77534000, "total_current_assets": 246936000, "total_assets": 4731818000, "short_term_debt": 550903000, "long_term_debt": 4839421000, "total_debt": 5390324000, "total_liabilities": 6804194000, "total_equity": -2072376000, "shares_outstanding": 203600000, "goodwill_and_intangibles": 992603000 }, "cash_flow": { "operating_cash_flow": 157233000, "capital_expenditure": 317084000, "free_cash_flow": 474317000, "dividends_paid": 135676000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191556, "ticker_id": 8727, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "409451000", "ebitda": "738854000", "netIncome": "-706301000", "grossProfit": "843829000", "depreciation": "None", "totalRevenue": "1067040999", "costOfRevenue": "223212000", "interestIncome": "None", "incomeBeforeTax": "-734015000", "interestExpense": "497128000", "operatingIncome": "738853999", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-15203000", "reportedCurrency": "USD", "netInterestIncome": "-497128000", "nonInterestIncome": "None", "operatingExpenses": "104975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.69", "otherNonOperatingIncome": "86365000", "costofGoodsAndServicesSold": "223212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "329403000", "sellingGeneralAndAdministrative": "104975000", "netIncomeFromContinuingOperations": "-718910000" }, "balance": { "goodwill": "601878000", "inventory": "1", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "4731818000", "longTermDebt": "4839421000", "shortTermDebt": "550903000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "390725000", "reportedCurrency": "USD", "retainedEarnings": "-3330455000", "totalLiabilities": "6804194000", "otherCurrentAssets": "-153593000", "totalCurrentAssets": "246936000", "currentLongTermDebt": "None", "longTermInvestments": "66043000", "shortTermInvestments": "None", "currentNetReceivables": "76059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4484882000", "currentAccountsPayable": "146144000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3366696000", "shortLongTermDebtTotal": "5390324000", "totalShareholderEquity": "-2072376000", "capitalLeaseObligations": "15468000", "otherCurrentLiabilities": "55752000", "totalCurrentLiabilities": "1747922000", "otherNonCurrentLiabilities": "262063000", "totalNonCurrentLiabilities": "5056272000", "cashAndShortTermInvestments": "77534000", "commonStockSharesOutstanding": "203600000", "intangibleAssetsExcludingGoodwill": "390725000", "cashAndCashEquivalentsAtCarryingValue": "77534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-718812000", "profitLoss": "None", "dividendPayout": "135676000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "418840000", "operatingCashflow": "157233000", "capitalExpenditures": "317084000", "changeInReceivables": "12634000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223906000", "cashflowFromInvestment": "1394000", "stockBasedCompensation": "13721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135676000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-65279000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1097000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "329403000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1067040999, "cost_of_revenue": 223212000, "gross_profit": 843829000, "research_and_development": 0.69, "selling_general_admin": 104975000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 409451000, "depreciation_amortisation": 329403000, "ebitda": 738854000, "interest_expense": 497128000, "interest_income": null, "other_non_operating": null, "pretax_income": -734015000, "tax_provision": -15203000, "effective_tax_rate": null, "net_income": -706301000, "net_income_continuing_ops": -718910000, "net_income_to_common": -706301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77534000, "short_term_investments": null, "net_receivables": 76059000, "inventory": 1, "other_current_assets": null, "total_current_assets": 246936000, "net_ppe": null, "goodwill": 601878000, "intangible_assets": 390725000, "goodwill_and_intangibles": 992603000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4484882000, "total_assets": 4731818000, "short_term_debt": 550903000, "accounts_payable": 146144000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1747922000, "long_term_debt": 4839421000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5056272000, "total_liabilities": 6804194000, "total_debt": 5390324000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3330455000, "total_equity": -2072376000, "shares_outstanding": 203600000, "operating_cash_flow": 157233000, "stock_based_compensation": 13721000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 317084000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1394000, "dividends_paid": 135676000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -223906000, "free_cash_flow": 474317000, "net_change_in_cash": -65279000 }, "raw_data": { "income": { "ebit": "409451000", "ebitda": "738854000", "netIncome": "-706301000", "grossProfit": "843829000", "depreciation": "None", "totalRevenue": "1067040999", "costOfRevenue": "223212000", "interestIncome": "None", "incomeBeforeTax": "-734015000", "interestExpense": "497128000", "operatingIncome": "738853999", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-15203000", "reportedCurrency": "USD", "netInterestIncome": "-497128000", "nonInterestIncome": "None", "operatingExpenses": "104975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.69", "otherNonOperatingIncome": "86365000", "costofGoodsAndServicesSold": "223212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "329403000", "sellingGeneralAndAdministrative": "104975000", "netIncomeFromContinuingOperations": "-718910000" }, "balance": { "goodwill": "601878000", "inventory": "1", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "4731818000", "longTermDebt": "4839421000", "shortTermDebt": "550903000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "390725000", "reportedCurrency": "USD", "retainedEarnings": "-3330455000", "totalLiabilities": "6804194000", "otherCurrentAssets": "-153593000", "totalCurrentAssets": "246936000", "currentLongTermDebt": "None", "longTermInvestments": "66043000", "shortTermInvestments": "None", "currentNetReceivables": "76059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4484882000", "currentAccountsPayable": "146144000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3366696000", "shortLongTermDebtTotal": "5390324000", "totalShareholderEquity": "-2072376000", "capitalLeaseObligations": "15468000", "otherCurrentLiabilities": "55752000", "totalCurrentLiabilities": "1747922000", "otherNonCurrentLiabilities": "262063000", "totalNonCurrentLiabilities": "5056272000", "cashAndShortTermInvestments": "77534000", "commonStockSharesOutstanding": "203600000", "intangibleAssetsExcludingGoodwill": "390725000", "cashAndCashEquivalentsAtCarryingValue": "77534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-718812000", "profitLoss": "None", "dividendPayout": "135676000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "418840000", "operatingCashflow": "157233000", "capitalExpenditures": "317084000", "changeInReceivables": "12634000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223906000", "cashflowFromInvestment": "1394000", "stockBasedCompensation": "13721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135676000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-65279000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1097000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "329403000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 1057611000, "cost_of_revenue": 203732000, "gross_profit": 853879000, "ebit": 345225000, "ebitda": 750979000, "pretax_income": 15571000, "tax_provision": 4663000, "net_income": 10582000, "net_income_to_common": 10582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 142813000, "total_current_assets": 222844000, "total_assets": 5017000000, "short_term_debt": 28707000, "long_term_debt": 5041358000, "total_debt": 5070065000, "total_liabilities": 6500164000, "total_equity": -1566868000, "shares_outstanding": 112958138, "goodwill_and_intangibles": 1222651000 }, "cash_flow": { "operating_cash_flow": 616982000, "capital_expenditure": 350480000, "free_cash_flow": 967462000, "dividends_paid": 138731000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191561, "ticker_id": 8727, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "345225000", "ebitda": "750979000", "netIncome": "10582000", "grossProfit": "853879000", "depreciation": "None", "totalRevenue": "1057611000", "costOfRevenue": "203732000", "interestIncome": "390112000", "incomeBeforeTax": "15571000", "interestExpense": "390112000", "operatingIncome": "750979000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4663000", "reportedCurrency": "USD", "netInterestIncome": "-390112000", "nonInterestIncome": "None", "operatingExpenses": "102900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "28995000", "costofGoodsAndServicesSold": "203732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "405754000", "sellingGeneralAndAdministrative": "102900000", "netIncomeFromContinuingOperations": "10908000" }, "balance": { "goodwill": "690672000", "inventory": "None", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "5017000000", "longTermDebt": "5041358000", "shortTermDebt": "28707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "531979000", "reportedCurrency": "USD", "retainedEarnings": "-2494740000", "totalLiabilities": "6500164000", "otherCurrentAssets": "-222844000", "totalCurrentAssets": "222844000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4794156000", "currentAccountsPayable": "227121000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3409945000", "shortLongTermDebtTotal": "5070673000", "totalShareholderEquity": "-1566868000", "capitalLeaseObligations": "52994000", "otherCurrentLiabilities": "72082000", "totalCurrentLiabilities": "1369874000", "otherNonCurrentLiabilities": "64501000", "totalNonCurrentLiabilities": "5130290000", "cashAndShortTermInvestments": "142813000", "commonStockSharesOutstanding": "112958138", "intangibleAssetsExcludingGoodwill": "531979000", "cashAndCashEquivalentsAtCarryingValue": "142813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10908000", "profitLoss": "None", "dividendPayout": "138731000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3260000", "operatingCashflow": "616982000", "capitalExpenditures": "350480000", "changeInReceivables": "25592000", "changeInExchangeRate": "-43000", "cashflowFromFinancing": "32629000", "cashflowFromInvestment": "-544781000", "stockBasedCompensation": "10808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138731000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "104787000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1834000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "405754000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1057611000, "cost_of_revenue": 203732000, "gross_profit": 853879000, "research_and_development": 0.01, "selling_general_admin": 102900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 345225000, "depreciation_amortisation": 405754000, "ebitda": 750979000, "interest_expense": 390112000, "interest_income": null, "other_non_operating": null, "pretax_income": 15571000, "tax_provision": 4663000, "effective_tax_rate": null, "net_income": 10582000, "net_income_continuing_ops": 10908000, "net_income_to_common": 10582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 142813000, "short_term_investments": null, "net_receivables": 80031000, "inventory": null, "other_current_assets": null, "total_current_assets": 222844000, "net_ppe": null, "goodwill": 690672000, "intangible_assets": 531979000, "goodwill_and_intangibles": 1222651000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4794156000, "total_assets": 5017000000, "short_term_debt": 28707000, "accounts_payable": 227121000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1369874000, "long_term_debt": 5041358000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5130290000, "total_liabilities": 6500164000, "total_debt": 5070065000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2494740000, "total_equity": -1566868000, "shares_outstanding": 112958138, "operating_cash_flow": 616982000, "stock_based_compensation": 10808000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 350480000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -544781000, "dividends_paid": 138731000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32629000, "free_cash_flow": 967462000, "net_change_in_cash": 104787000 }, "raw_data": { "income": { "ebit": "345225000", "ebitda": "750979000", "netIncome": "10582000", "grossProfit": "853879000", "depreciation": "None", "totalRevenue": "1057611000", "costOfRevenue": "203732000", "interestIncome": "390112000", "incomeBeforeTax": "15571000", "interestExpense": "390112000", "operatingIncome": "750979000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4663000", "reportedCurrency": "USD", "netInterestIncome": "-390112000", "nonInterestIncome": "None", "operatingExpenses": "102900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "28995000", "costofGoodsAndServicesSold": "203732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "405754000", "sellingGeneralAndAdministrative": "102900000", "netIncomeFromContinuingOperations": "10908000" }, "balance": { "goodwill": "690672000", "inventory": "None", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "5017000000", "longTermDebt": "5041358000", "shortTermDebt": "28707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "531979000", "reportedCurrency": "USD", "retainedEarnings": "-2494740000", "totalLiabilities": "6500164000", "otherCurrentAssets": "-222844000", "totalCurrentAssets": "222844000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4794156000", "currentAccountsPayable": "227121000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3409945000", "shortLongTermDebtTotal": "5070673000", "totalShareholderEquity": "-1566868000", "capitalLeaseObligations": "52994000", "otherCurrentLiabilities": "72082000", "totalCurrentLiabilities": "1369874000", "otherNonCurrentLiabilities": "64501000", "totalNonCurrentLiabilities": "5130290000", "cashAndShortTermInvestments": "142813000", "commonStockSharesOutstanding": "112958138", "intangibleAssetsExcludingGoodwill": "531979000", "cashAndCashEquivalentsAtCarryingValue": "142813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10908000", "profitLoss": "None", "dividendPayout": "138731000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3260000", "operatingCashflow": "616982000", "capitalExpenditures": "350480000", "changeInReceivables": "25592000", "changeInExchangeRate": "-43000", "cashflowFromFinancing": "32629000", "cashflowFromInvestment": "-544781000", "stockBasedCompensation": "10808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138731000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "104787000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1834000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "405754000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 1017634000, "cost_of_revenue": 154175000, "gross_profit": 863459000, "ebit": 326511000, "ebitda": 778261000, "pretax_income": 11124000, "tax_provision": -5421000, "net_income": 16187000, "net_income_to_common": 16187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38026000, "total_current_assets": 203874000, "total_assets": 4592937000, "short_term_debt": 29763000, "long_term_debt": 4901515000, "total_debt": 4931278000, "total_liabilities": 5999632000, "total_equity": -1406695000, "shares_outstanding": 177071000, "goodwill_and_intangibles": 1125206000 }, "cash_flow": { "operating_cash_flow": 472818000, "capital_expenditure": 423575000, "free_cash_flow": 896393000, "dividends_paid": 426094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191566, "ticker_id": 8727, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "326511000", "ebitda": "778261000", "netIncome": "16187000", "grossProfit": "863459000", "depreciation": "None", "totalRevenue": "1017634000", "costOfRevenue": "154175000", "interestIncome": "319591000", "incomeBeforeTax": "11124000", "interestExpense": "319591000", "operatingIncome": "778261000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-5421000", "reportedCurrency": "USD", "netInterestIncome": "-319591000", "nonInterestIncome": "None", "operatingExpenses": "85198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "451750000", "sellingGeneralAndAdministrative": "85198000", "netIncomeFromContinuingOperations": "16545000" }, "balance": { "goodwill": "692385000", "inventory": "-31042999", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "4592937000", "longTermDebt": "4901515000", "shortTermDebt": "29763000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "432821000", "reportedCurrency": "USD", "retainedEarnings": "-2373218000", "totalLiabilities": "5999632000", "otherCurrentAssets": "-203874000", "totalCurrentAssets": "203874000", "currentLongTermDebt": "None", "longTermInvestments": "31043000", "shortTermInvestments": "31043000", "currentNetReceivables": "165848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4389063000", "currentAccountsPayable": "94179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3209006000", "shortLongTermDebtTotal": "4931278000", "totalShareholderEquity": "-1406695000", "capitalLeaseObligations": "55282000", "otherCurrentLiabilities": "112078000", "totalCurrentLiabilities": "962282000", "otherNonCurrentLiabilities": "83401000", "totalNonCurrentLiabilities": "5037350000", "cashAndShortTermInvestments": "38026000", "commonStockSharesOutstanding": "177071000", "intangibleAssetsExcludingGoodwill": "432821000", "cashAndCashEquivalentsAtCarryingValue": "38026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16545000", "profitLoss": "None", "dividendPayout": "426094000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "472818000", "capitalExpenditures": "423575000", "changeInReceivables": "-52792000", "changeInExchangeRate": "-173000", "cashflowFromFinancing": "-13841000", "cashflowFromInvestment": "-480543000", "stockBasedCompensation": "8064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "426094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21739000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "451750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1017634000, "cost_of_revenue": 154175000, "gross_profit": 863459000, "research_and_development": 0.01, "selling_general_admin": 85198000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 326511000, "depreciation_amortisation": 451750000, "ebitda": 778261000, "interest_expense": 319591000, "interest_income": null, "other_non_operating": null, "pretax_income": 11124000, "tax_provision": -5421000, "effective_tax_rate": null, "net_income": 16187000, "net_income_continuing_ops": 16545000, "net_income_to_common": 16187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38026000, "short_term_investments": 31043000, "net_receivables": 165848000, "inventory": -31042999, "other_current_assets": null, "total_current_assets": 203874000, "net_ppe": null, "goodwill": 692385000, "intangible_assets": 432821000, "goodwill_and_intangibles": 1125206000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4389063000, "total_assets": 4592937000, "short_term_debt": 29763000, "accounts_payable": 94179000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 962282000, "long_term_debt": 4901515000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5037350000, "total_liabilities": 5999632000, "total_debt": 4931278000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2373218000, "total_equity": -1406695000, "shares_outstanding": 177071000, "operating_cash_flow": 472818000, "stock_based_compensation": 8064000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 423575000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -480543000, "dividends_paid": 426094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13841000, "free_cash_flow": 896393000, "net_change_in_cash": -21739000 }, "raw_data": { "income": { "ebit": "326511000", "ebitda": "778261000", "netIncome": "16187000", "grossProfit": "863459000", "depreciation": "None", "totalRevenue": "1017634000", "costOfRevenue": "154175000", "interestIncome": "319591000", "incomeBeforeTax": "11124000", "interestExpense": "319591000", "operatingIncome": "778261000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-5421000", "reportedCurrency": "USD", "netInterestIncome": "-319591000", "nonInterestIncome": "None", "operatingExpenses": "85198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "451750000", "sellingGeneralAndAdministrative": "85198000", "netIncomeFromContinuingOperations": "16545000" }, "balance": { "goodwill": "692385000", "inventory": "-31042999", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "4592937000", "longTermDebt": "4901515000", "shortTermDebt": "29763000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "432821000", "reportedCurrency": "USD", "retainedEarnings": "-2373218000", "totalLiabilities": "5999632000", "otherCurrentAssets": "-203874000", "totalCurrentAssets": "203874000", "currentLongTermDebt": "None", "longTermInvestments": "31043000", "shortTermInvestments": "31043000", "currentNetReceivables": "165848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4389063000", "currentAccountsPayable": "94179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3209006000", "shortLongTermDebtTotal": "4931278000", "totalShareholderEquity": "-1406695000", "capitalLeaseObligations": "55282000", "otherCurrentLiabilities": "112078000", "totalCurrentLiabilities": "962282000", "otherNonCurrentLiabilities": "83401000", "totalNonCurrentLiabilities": "5037350000", "cashAndShortTermInvestments": "38026000", "commonStockSharesOutstanding": "177071000", "intangibleAssetsExcludingGoodwill": "432821000", "cashAndCashEquivalentsAtCarryingValue": "38026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16545000", "profitLoss": "None", "dividendPayout": "426094000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "472818000", "capitalExpenditures": "423575000", "changeInReceivables": "-52792000", "changeInExchangeRate": "-173000", "cashflowFromFinancing": "-13841000", "cashflowFromInvestment": "-480543000", "stockBasedCompensation": "8064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "426094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21739000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "451750000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 987500000, "cost_of_revenue": 677800000, "gross_profit": 309700000, "ebit": 141000000, "ebitda": 141000000, "pretax_income": -69700000, "tax_provision": 600000, "net_income": -70300000, "net_income_to_common": -70300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1131900000, "total_current_assets": 1807800000, "total_assets": 13111400000, "short_term_debt": 129199999, "long_term_debt": 10636600000, "total_debt": 10765799999, "total_liabilities": 12791700000, "total_equity": 319700000, "shares_outstanding": 252100000, "goodwill_and_intangibles": 2371100000 }, "cash_flow": { "operating_cash_flow": 260899999, "capital_expenditure": 371799999, "free_cash_flow": 632699998, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191529, "ticker_id": 8727, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "141000000", "netIncome": "-70300000", "grossProfit": "309700000", "depreciation": "None", "totalRevenue": "987500000", "costOfRevenue": "677800000", "interestIncome": "None", "incomeBeforeTax": "-69700000", "interestExpense": "188300000", "operatingIncome": "141000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-188900000", "nonInterestIncome": "None", "operatingExpenses": "168700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "677800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "168700000", "netIncomeFromContinuingOperations": "-70300000" }, "balance": { "goodwill": "1158500000", "inventory": "43800000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13111400000", "longTermDebt": "10636600000", "shortTermDebt": "129199999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1212600000", "reportedCurrency": "USD", "retainedEarnings": "-2493700000", "totalLiabilities": "12791700000", "otherCurrentAssets": "315100000", "totalCurrentAssets": "1807800000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "317000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11303600000", "currentAccountsPayable": "187300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11108699999", "totalShareholderEquity": "319700000", "capitalLeaseObligations": "462100000", "otherCurrentLiabilities": "594100000", "totalCurrentLiabilities": "1173200000", "otherNonCurrentLiabilities": "250400000", "totalNonCurrentLiabilities": "11618500000", "cashAndShortTermInvestments": "1131900000", "commonStockSharesOutstanding": "252100000", "intangibleAssetsExcludingGoodwill": "1212600000", "cashAndCashEquivalentsAtCarryingValue": "1131900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-13800000", "operatingCashflow": "260899999", "capitalExpenditures": "371799999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1099400000", "cashflowFromInvestment": "-362500000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "289800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 987500000, "cost_of_revenue": 677800000, "gross_profit": 309700000, "research_and_development": null, "selling_general_admin": 168700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141000000, "depreciation_amortisation": null, "ebitda": 141000000, "interest_expense": 188300000, "interest_income": null, "other_non_operating": null, "pretax_income": -69700000, "tax_provision": 600000, "effective_tax_rate": null, "net_income": -70300000, "net_income_continuing_ops": -70300000, "net_income_to_common": -70300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1131900000, "short_term_investments": null, "net_receivables": 317000000, "inventory": 43800000, "other_current_assets": null, "total_current_assets": 1807800000, "net_ppe": null, "goodwill": 1158500000, "intangible_assets": 1212600000, "goodwill_and_intangibles": 2371100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11303600000, "total_assets": 13111400000, "short_term_debt": 129199999, "accounts_payable": 187300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1173200000, "long_term_debt": 10636600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11618500000, "total_liabilities": 12791700000, "total_debt": 10765799999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2493700000, "total_equity": 319700000, "shares_outstanding": 252100000, "operating_cash_flow": 260899999, "stock_based_compensation": 7600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 371799999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -362500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1099400000, "free_cash_flow": 632699998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "141000000", "netIncome": "-70300000", "grossProfit": "309700000", "depreciation": "None", "totalRevenue": "987500000", "costOfRevenue": "677800000", "interestIncome": "None", "incomeBeforeTax": "-69700000", "interestExpense": "188300000", "operatingIncome": "141000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-188900000", "nonInterestIncome": "None", "operatingExpenses": "168700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "677800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "168700000", "netIncomeFromContinuingOperations": "-70300000" }, "balance": { "goodwill": "1158500000", "inventory": "43800000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13111400000", "longTermDebt": "10636600000", "shortTermDebt": "129199999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1212600000", "reportedCurrency": "USD", "retainedEarnings": "-2493700000", "totalLiabilities": "12791700000", "otherCurrentAssets": "315100000", "totalCurrentAssets": "1807800000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "317000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11303600000", "currentAccountsPayable": "187300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11108699999", "totalShareholderEquity": "319700000", "capitalLeaseObligations": "462100000", "otherCurrentLiabilities": "594100000", "totalCurrentLiabilities": "1173200000", "otherNonCurrentLiabilities": "250400000", "totalNonCurrentLiabilities": "11618500000", "cashAndShortTermInvestments": "1131900000", "commonStockSharesOutstanding": "252100000", "intangibleAssetsExcludingGoodwill": "1212600000", "cashAndCashEquivalentsAtCarryingValue": "1131900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-13800000", "operatingCashflow": "260899999", "capitalExpenditures": "371799999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1099400000", "cashflowFromInvestment": "-362500000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "289800000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 917300000, "cost_of_revenue": 696500000, "gross_profit": 220800000, "ebit": 46700000, "ebitda": 351600000, "pretax_income": -297000000, "tax_provision": 8700000, "net_income": -305700000, "net_income_to_common": -305700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134100000, "total_current_assets": 831000000, "total_assets": 12036700000, "short_term_debt": 132600000, "long_term_debt": 9529400000, "total_debt": 9662000000, "total_liabilities": 11656300000, "total_equity": 380300000, "shares_outstanding": 251600000, "goodwill_and_intangibles": 2451600000 }, "cash_flow": { "operating_cash_flow": 120400000, "capital_expenditure": 340300000, "free_cash_flow": 460700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191530, "ticker_id": 8727, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46700000", "ebitda": "351600000", "netIncome": "-305700000", "grossProfit": "220800000", "depreciation": "None", "totalRevenue": "917300000", "costOfRevenue": "696500000", "interestIncome": "None", "incomeBeforeTax": "-297000000", "interestExpense": "176400000", "operatingIncome": "46700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8700000", "reportedCurrency": "USD", "netInterestIncome": "-178300000", "nonInterestIncome": "None", "operatingExpenses": "174100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304900000", "sellingGeneralAndAdministrative": "174100000", "netIncomeFromContinuingOperations": "-305700000" }, "balance": { "goodwill": "1158300000", "inventory": "44000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12036700000", "longTermDebt": "9529400000", "shortTermDebt": "132600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1293300000", "reportedCurrency": "USD", "retainedEarnings": "-2407900000", "totalLiabilities": "11656300000", "otherCurrentAssets": "293900000", "totalCurrentAssets": "831000000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "359000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11205700000", "currentAccountsPayable": "171500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10022500000", "totalShareholderEquity": "380300000", "capitalLeaseObligations": "483100000", "otherCurrentLiabilities": "580000000", "totalCurrentLiabilities": "1123900000", "otherNonCurrentLiabilities": "256100000", "totalNonCurrentLiabilities": "10532400000", "cashAndShortTermInvestments": "134100000", "commonStockSharesOutstanding": "251600000", "intangibleAssetsExcludingGoodwill": "1293300000", "cashAndCashEquivalentsAtCarryingValue": "134100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-295000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120400000", "capitalExpenditures": "340300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103300000", "cashflowFromInvestment": "-321500000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 917300000, "cost_of_revenue": 696500000, "gross_profit": 220800000, "research_and_development": null, "selling_general_admin": 174100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46700000, "depreciation_amortisation": 304900000, "ebitda": 351600000, "interest_expense": 176400000, "interest_income": null, "other_non_operating": null, "pretax_income": -297000000, "tax_provision": 8700000, "effective_tax_rate": null, "net_income": -305700000, "net_income_continuing_ops": -305700000, "net_income_to_common": -305700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134100000, "short_term_investments": null, "net_receivables": 359000000, "inventory": 44000000, "other_current_assets": null, "total_current_assets": 831000000, "net_ppe": null, "goodwill": 1158300000, "intangible_assets": 1293300000, "goodwill_and_intangibles": 2451600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11205700000, "total_assets": 12036700000, "short_term_debt": 132600000, "accounts_payable": 171500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1123900000, "long_term_debt": 9529400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10532400000, "total_liabilities": 11656300000, "total_debt": 9662000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2407900000, "total_equity": 380300000, "shares_outstanding": 251600000, "operating_cash_flow": 120400000, "stock_based_compensation": 6100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 340300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -321500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 103300000, "free_cash_flow": 460700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46700000", "ebitda": "351600000", "netIncome": "-305700000", "grossProfit": "220800000", "depreciation": "None", "totalRevenue": "917300000", "costOfRevenue": "696500000", "interestIncome": "None", "incomeBeforeTax": "-297000000", "interestExpense": "176400000", "operatingIncome": "46700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8700000", "reportedCurrency": "USD", "netInterestIncome": "-178300000", "nonInterestIncome": "None", "operatingExpenses": "174100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304900000", "sellingGeneralAndAdministrative": "174100000", "netIncomeFromContinuingOperations": "-305700000" }, "balance": { "goodwill": "1158300000", "inventory": "44000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12036700000", "longTermDebt": "9529400000", "shortTermDebt": "132600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1293300000", "reportedCurrency": "USD", "retainedEarnings": "-2407900000", "totalLiabilities": "11656300000", "otherCurrentAssets": "293900000", "totalCurrentAssets": "831000000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "359000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11205700000", "currentAccountsPayable": "171500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10022500000", "totalShareholderEquity": "380300000", "capitalLeaseObligations": "483100000", "otherCurrentLiabilities": "580000000", "totalCurrentLiabilities": "1123900000", "otherNonCurrentLiabilities": "256100000", "totalNonCurrentLiabilities": "10532400000", "cashAndShortTermInvestments": "134100000", "commonStockSharesOutstanding": "251600000", "intangibleAssetsExcludingGoodwill": "1293300000", "cashAndCashEquivalentsAtCarryingValue": "134100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-295000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120400000", "capitalExpenditures": "340300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103300000", "cashflowFromInvestment": "-321500000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304900000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 722600000, "cost_of_revenue": 486300000, "gross_profit": 236300000, "ebit": 115100000, "ebitda": 317400000, "pretax_income": 1474400000, "tax_provision": -134500000, "net_income": 1573500000, "net_income_to_common": 1573500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158000000, "total_current_assets": 874200000, "total_assets": 12079200000, "short_term_debt": 248600000, "long_term_debt": 9263500000, "total_debt": 9512100000, "total_liabilities": 11398400000, "total_equity": 680700000, "shares_outstanding": 320900000, "goodwill_and_intangibles": 2516700000 }, "cash_flow": { "operating_cash_flow": 46305000, "capital_expenditure": 223302000, "free_cash_flow": 269607000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191532, "ticker_id": 8727, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115100000", "ebitda": "317400000", "netIncome": "1573500000", "grossProfit": "236300000", "depreciation": "None", "totalRevenue": "722600000", "costOfRevenue": "486300000", "interestIncome": "None", "incomeBeforeTax": "1474400000", "interestExpense": "165500000", "operatingIncome": "115100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-134500000", "reportedCurrency": "USD", "netInterestIncome": "-168500000", "nonInterestIncome": "None", "operatingExpenses": "121200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202300000", "sellingGeneralAndAdministrative": "121200000", "netIncomeFromContinuingOperations": "1608900000" }, "balance": { "goodwill": "1164300000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12079200000", "longTermDebt": "9263500000", "shortTermDebt": "248600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1352400000", "reportedCurrency": "USD", "retainedEarnings": "-2086600000", "totalLiabilities": "11398400000", "otherCurrentAssets": "263400000", "totalCurrentAssets": "874200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "452800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11205000000", "currentAccountsPayable": "161900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9874800000", "totalShareholderEquity": "680700000", "capitalLeaseObligations": "505600000", "otherCurrentLiabilities": "408300000", "totalCurrentLiabilities": "1070300000", "otherNonCurrentLiabilities": "290200000", "totalNonCurrentLiabilities": "10328100000", "cashAndShortTermInvestments": "158000000", "commonStockSharesOutstanding": "320900000", "intangibleAssetsExcludingGoodwill": "1352400000", "cashAndCashEquivalentsAtCarryingValue": "158000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1608909000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46305000", "capitalExpenditures": "223302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "331662000", "cashflowFromInvestment": "-444613000", "stockBasedCompensation": "10055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202354000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 722600000, "cost_of_revenue": 486300000, "gross_profit": 236300000, "research_and_development": null, "selling_general_admin": 121200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115100000, "depreciation_amortisation": 202300000, "ebitda": 317400000, "interest_expense": 165500000, "interest_income": null, "other_non_operating": null, "pretax_income": 1474400000, "tax_provision": -134500000, "effective_tax_rate": null, "net_income": 1573500000, "net_income_continuing_ops": 1608900000, "net_income_to_common": 1573500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158000000, "short_term_investments": null, "net_receivables": 452800000, "inventory": null, "other_current_assets": null, "total_current_assets": 874200000, "net_ppe": null, "goodwill": 1164300000, "intangible_assets": 1352400000, "goodwill_and_intangibles": 2516700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11205000000, "total_assets": 12079200000, "short_term_debt": 248600000, "accounts_payable": 161900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1070300000, "long_term_debt": 9263500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10328100000, "total_liabilities": 11398400000, "total_debt": 9512100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2086600000, "total_equity": 680700000, "shares_outstanding": 320900000, "operating_cash_flow": 46305000, "stock_based_compensation": 10055000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 223302000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -444613000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 331662000, "free_cash_flow": 269607000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115100000", "ebitda": "317400000", "netIncome": "1573500000", "grossProfit": "236300000", "depreciation": "None", "totalRevenue": "722600000", "costOfRevenue": "486300000", "interestIncome": "None", "incomeBeforeTax": "1474400000", "interestExpense": "165500000", "operatingIncome": "115100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-134500000", "reportedCurrency": "USD", "netInterestIncome": "-168500000", "nonInterestIncome": "None", "operatingExpenses": "121200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202300000", "sellingGeneralAndAdministrative": "121200000", "netIncomeFromContinuingOperations": "1608900000" }, "balance": { "goodwill": "1164300000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12079200000", "longTermDebt": "9263500000", "shortTermDebt": "248600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1352400000", "reportedCurrency": "USD", "retainedEarnings": "-2086600000", "totalLiabilities": "11398400000", "otherCurrentAssets": "263400000", "totalCurrentAssets": "874200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "452800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11205000000", "currentAccountsPayable": "161900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9874800000", "totalShareholderEquity": "680700000", "capitalLeaseObligations": "505600000", "otherCurrentLiabilities": "408300000", "totalCurrentLiabilities": "1070300000", "otherNonCurrentLiabilities": "290200000", "totalNonCurrentLiabilities": "10328100000", "cashAndShortTermInvestments": "158000000", "commonStockSharesOutstanding": "320900000", "intangibleAssetsExcludingGoodwill": "1352400000", "cashAndCashEquivalentsAtCarryingValue": "158000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1608909000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46305000", "capitalExpenditures": "223302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "331662000", "cashflowFromInvestment": "-444613000", "stockBasedCompensation": "10055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202354000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 300732000, "cost_of_revenue": 186665000, "gross_profit": 300732000, "ebit": 133889000, "ebitda": 213552000, "pretax_income": -16907000, "tax_provision": -6178000, "net_income": -10729000, "net_income_to_common": -10729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240727000, "total_current_assets": 453879000, "total_assets": 5543531000, "short_term_debt": 2714000, "long_term_debt": 6064751000, "total_debt": 6067465000, "total_liabilities": 7987519000, "total_equity": -2444238000, "shares_outstanding": 143832044, "goodwill_and_intangibles": 417943000 }, "cash_flow": { "operating_cash_flow": 174928000, "capital_expenditure": 38138000, "free_cash_flow": 213066000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191533, "ticker_id": 8727, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133889000", "ebitda": "213552000", "netIncome": "-10729000", "grossProfit": "300732000", "depreciation": "None", "totalRevenue": "300732000", "costOfRevenue": "186665000", "interestIncome": "None", "incomeBeforeTax": "-16907000", "interestExpense": "150796000", "operatingIncome": "158466000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-6178000", "reportedCurrency": "USD", "netInterestIncome": "-160784000", "nonInterestIncome": "None", "operatingExpenses": "142266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79663000", "sellingGeneralAndAdministrative": "27838000", "netIncomeFromContinuingOperations": "-10729000" }, "balance": { "goodwill": "157380000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5543531000", "longTermDebt": "6064751000", "shortTermDebt": "2714000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "260563000", "reportedCurrency": "USD", "retainedEarnings": "-3685664000", "totalLiabilities": "7987519000", "otherCurrentAssets": "57866000", "totalCurrentAssets": "453879000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5089652000", "currentAccountsPayable": "88302000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6170696000", "totalShareholderEquity": "-2444238000", "capitalLeaseObligations": "105945000", "otherCurrentLiabilities": "157443000", "totalCurrentLiabilities": "1676467000", "otherNonCurrentLiabilities": "140356000", "totalNonCurrentLiabilities": "6311052000", "cashAndShortTermInvestments": "240727000", "commonStockSharesOutstanding": "143832044", "intangibleAssetsExcludingGoodwill": "260563000", "cashAndCashEquivalentsAtCarryingValue": "240727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10729000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "174928000", "capitalExpenditures": "38138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31323000", "cashflowFromInvestment": "-37933000", "stockBasedCompensation": "3584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79663000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 300732000, "cost_of_revenue": 186665000, "gross_profit": 300732000, "research_and_development": null, "selling_general_admin": 27838000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133889000, "depreciation_amortisation": 79663000, "ebitda": 213552000, "interest_expense": 150796000, "interest_income": null, "other_non_operating": null, "pretax_income": -16907000, "tax_provision": -6178000, "effective_tax_rate": null, "net_income": -10729000, "net_income_continuing_ops": -10729000, "net_income_to_common": -10729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240727000, "short_term_investments": null, "net_receivables": 155286000, "inventory": null, "other_current_assets": null, "total_current_assets": 453879000, "net_ppe": null, "goodwill": 157380000, "intangible_assets": 260563000, "goodwill_and_intangibles": 417943000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5089652000, "total_assets": 5543531000, "short_term_debt": 2714000, "accounts_payable": 88302000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1676467000, "long_term_debt": 6064751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6311052000, "total_liabilities": 7987519000, "total_debt": 6067465000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3685664000, "total_equity": -2444238000, "shares_outstanding": 143832044, "operating_cash_flow": 174928000, "stock_based_compensation": 3584000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38138000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37933000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31323000, "free_cash_flow": 213066000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133889000", "ebitda": "213552000", "netIncome": "-10729000", "grossProfit": "300732000", "depreciation": "None", "totalRevenue": "300732000", "costOfRevenue": "186665000", "interestIncome": "None", "incomeBeforeTax": "-16907000", "interestExpense": "150796000", "operatingIncome": "158466000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-6178000", "reportedCurrency": "USD", "netInterestIncome": "-160784000", "nonInterestIncome": "None", "operatingExpenses": "142266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79663000", "sellingGeneralAndAdministrative": "27838000", "netIncomeFromContinuingOperations": "-10729000" }, "balance": { "goodwill": "157380000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5543531000", "longTermDebt": "6064751000", "shortTermDebt": "2714000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "260563000", "reportedCurrency": "USD", "retainedEarnings": "-3685664000", "totalLiabilities": "7987519000", "otherCurrentAssets": "57866000", "totalCurrentAssets": "453879000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5089652000", "currentAccountsPayable": "88302000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6170696000", "totalShareholderEquity": "-2444238000", "capitalLeaseObligations": "105945000", "otherCurrentLiabilities": "157443000", "totalCurrentLiabilities": "1676467000", "otherNonCurrentLiabilities": "140356000", "totalNonCurrentLiabilities": "6311052000", "cashAndShortTermInvestments": "240727000", "commonStockSharesOutstanding": "143832044", "intangibleAssetsExcludingGoodwill": "260563000", "cashAndCashEquivalentsAtCarryingValue": "240727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10729000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "174928000", "capitalExpenditures": "38138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31323000", "cashflowFromInvestment": "-37933000", "stockBasedCompensation": "3584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79663000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 293909000, "cost_of_revenue": 40228000, "gross_profit": 293909000, "ebit": 135402000, "ebitda": 215085000, "pretax_income": 7702000, "tax_provision": -4518000, "net_income": 12220000, "net_income_to_common": 12220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91956000, "total_current_assets": 286465000, "total_assets": 5292414000, "short_term_debt": null, "long_term_debt": 5970404000, "total_debt": 5970404000, "total_liabilities": 7729868000, "total_equity": -2437704000, "shares_outstanding": 143527580, "goodwill_and_intangibles": 425368000 }, "cash_flow": { "operating_cash_flow": 8567000, "capital_expenditure": 208060000, "free_cash_flow": 216627000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191534, "ticker_id": 8727, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135402000", "ebitda": "215085000", "netIncome": "12220000", "grossProfit": "293909000", "depreciation": "None", "totalRevenue": "293909000", "costOfRevenue": "40228000", "interestIncome": "1000000", "incomeBeforeTax": "7702000", "interestExpense": "127700000", "operatingIncome": "153536000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4518000", "reportedCurrency": "USD", "netInterestIncome": "-137987000", "nonInterestIncome": "None", "operatingExpenses": "140373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40228000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79683000", "sellingGeneralAndAdministrative": "28309000", "netIncomeFromContinuingOperations": "12220000" }, "balance": { "goodwill": "157380000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5292414000", "longTermDebt": "5970404000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "267988000", "reportedCurrency": "USD", "retainedEarnings": "-3675200000", "totalLiabilities": "7729868000", "otherCurrentAssets": "38319000", "totalCurrentAssets": "286465000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5005949000", "currentAccountsPayable": "79678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6067249000", "totalShareholderEquity": "-2437704000", "capitalLeaseObligations": "96845000", "otherCurrentLiabilities": "105441000", "totalCurrentLiabilities": "1519589000", "otherNonCurrentLiabilities": "143030000", "totalNonCurrentLiabilities": "6210279000", "cashAndShortTermInvestments": "91956000", "commonStockSharesOutstanding": "143527580", "intangibleAssetsExcludingGoodwill": "267988000", "cashAndCashEquivalentsAtCarryingValue": "91956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12220000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "8567000", "capitalExpenditures": "208060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145515000", "cashflowFromInvestment": "-207654000", "stockBasedCompensation": "3761000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79683000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 293909000, "cost_of_revenue": 40228000, "gross_profit": 293909000, "research_and_development": null, "selling_general_admin": 28309000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135402000, "depreciation_amortisation": 79683000, "ebitda": 215085000, "interest_expense": 127700000, "interest_income": null, "other_non_operating": null, "pretax_income": 7702000, "tax_provision": -4518000, "effective_tax_rate": null, "net_income": 12220000, "net_income_continuing_ops": 12220000, "net_income_to_common": 12220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91956000, "short_term_investments": null, "net_receivables": 156190000, "inventory": null, "other_current_assets": null, "total_current_assets": 286465000, "net_ppe": null, "goodwill": 157380000, "intangible_assets": 267988000, "goodwill_and_intangibles": 425368000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5005949000, "total_assets": 5292414000, "short_term_debt": null, "accounts_payable": 79678000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1519589000, "long_term_debt": 5970404000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6210279000, "total_liabilities": 7729868000, "total_debt": 5970404000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3675200000, "total_equity": -2437704000, "shares_outstanding": 143527580, "operating_cash_flow": 8567000, "stock_based_compensation": 3761000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 208060000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207654000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 145515000, "free_cash_flow": 216627000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135402000", "ebitda": "215085000", "netIncome": "12220000", "grossProfit": "293909000", "depreciation": "None", "totalRevenue": "293909000", "costOfRevenue": "40228000", "interestIncome": "1000000", "incomeBeforeTax": "7702000", "interestExpense": "127700000", "operatingIncome": "153536000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4518000", "reportedCurrency": "USD", "netInterestIncome": "-137987000", "nonInterestIncome": "None", "operatingExpenses": "140373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40228000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79683000", "sellingGeneralAndAdministrative": "28309000", "netIncomeFromContinuingOperations": "12220000" }, "balance": { "goodwill": "157380000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5292414000", "longTermDebt": "5970404000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "267988000", "reportedCurrency": "USD", "retainedEarnings": "-3675200000", "totalLiabilities": "7729868000", "otherCurrentAssets": "38319000", "totalCurrentAssets": "286465000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5005949000", "currentAccountsPayable": "79678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6067249000", "totalShareholderEquity": "-2437704000", "capitalLeaseObligations": "96845000", "otherCurrentLiabilities": "105441000", "totalCurrentLiabilities": "1519589000", "otherNonCurrentLiabilities": "143030000", "totalNonCurrentLiabilities": "6210279000", "cashAndShortTermInvestments": "91956000", "commonStockSharesOutstanding": "143527580", "intangibleAssetsExcludingGoodwill": "267988000", "cashAndCashEquivalentsAtCarryingValue": "91956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12220000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "8567000", "capitalExpenditures": "208060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145515000", "cashflowFromInvestment": "-207654000", "stockBasedCompensation": "3761000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79683000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 293315000, "cost_of_revenue": 41290000, "gross_profit": 293315000, "ebit": 141594000, "ebitda": 221542000, "pretax_income": 17887000, "tax_provision": -3686000, "net_income": 21570000, "net_income_to_common": 21570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155593000, "total_current_assets": 344135000, "total_assets": 5282145000, "short_term_debt": null, "long_term_debt": 5783597000, "total_debt": 5783597000, "total_liabilities": 7733985000, "total_equity": -2452373000, "shares_outstanding": 143185736, "goodwill_and_intangibles": 432794000 }, "cash_flow": { "operating_cash_flow": 185615000, "capital_expenditure": 27072000, "free_cash_flow": 212687000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191535, "ticker_id": 8727, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141594000", "ebitda": "221542000", "netIncome": "21570000", "grossProfit": "293315000", "depreciation": "None", "totalRevenue": "293315000", "costOfRevenue": "41290000", "interestIncome": "None", "incomeBeforeTax": "17887000", "interestExpense": "123707000", "operatingIncome": "155270000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3686000", "reportedCurrency": "USD", "netInterestIncome": "-129671000", "nonInterestIncome": "None", "operatingExpenses": "138045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79948000", "sellingGeneralAndAdministrative": "24473000", "netIncomeFromContinuingOperations": "21573000" }, "balance": { "goodwill": "157380000", "inventory": "0", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5282145000", "longTermDebt": "5783597000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "275414000", "reportedCurrency": "USD", "retainedEarnings": "-3687808000", "totalLiabilities": "7733985000", "otherCurrentAssets": "28254000", "totalCurrentAssets": "344135000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "160288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4938010000", "currentAccountsPayable": "89688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5881291000", "totalShareholderEquity": "-2452373000", "capitalLeaseObligations": "97694000", "otherCurrentLiabilities": "216351000", "totalCurrentLiabilities": "1706991000", "otherNonCurrentLiabilities": "145703000", "totalNonCurrentLiabilities": "6026994000", "cashAndShortTermInvestments": "155593000", "commonStockSharesOutstanding": "143185736", "intangibleAssetsExcludingGoodwill": "275414000", "cashAndCashEquivalentsAtCarryingValue": "155593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21573000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185615000", "capitalExpenditures": "27072000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30155000", "cashflowFromInvestment": "-25001000", "stockBasedCompensation": "3388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79948000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 293315000, "cost_of_revenue": 41290000, "gross_profit": 293315000, "research_and_development": null, "selling_general_admin": 24473000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141594000, "depreciation_amortisation": 79948000, "ebitda": 221542000, "interest_expense": 123707000, "interest_income": null, "other_non_operating": null, "pretax_income": 17887000, "tax_provision": -3686000, "effective_tax_rate": null, "net_income": 21570000, "net_income_continuing_ops": 21573000, "net_income_to_common": 21570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155593000, "short_term_investments": null, "net_receivables": 160288000, "inventory": 0, "other_current_assets": null, "total_current_assets": 344135000, "net_ppe": null, "goodwill": 157380000, "intangible_assets": 275414000, "goodwill_and_intangibles": 432794000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4938010000, "total_assets": 5282145000, "short_term_debt": null, "accounts_payable": 89688000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1706991000, "long_term_debt": 5783597000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6026994000, "total_liabilities": 7733985000, "total_debt": 5783597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3687808000, "total_equity": -2452373000, "shares_outstanding": 143185736, "operating_cash_flow": 185615000, "stock_based_compensation": 3388000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27072000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25001000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30155000, "free_cash_flow": 212687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141594000", "ebitda": "221542000", "netIncome": "21570000", "grossProfit": "293315000", "depreciation": "None", "totalRevenue": "293315000", "costOfRevenue": "41290000", "interestIncome": "None", "incomeBeforeTax": "17887000", "interestExpense": "123707000", "operatingIncome": "155270000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3686000", "reportedCurrency": "USD", "netInterestIncome": "-129671000", "nonInterestIncome": "None", "operatingExpenses": "138045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79948000", "sellingGeneralAndAdministrative": "24473000", "netIncomeFromContinuingOperations": "21573000" }, "balance": { "goodwill": "157380000", "inventory": "0", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5282145000", "longTermDebt": "5783597000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "275414000", "reportedCurrency": "USD", "retainedEarnings": "-3687808000", "totalLiabilities": "7733985000", "otherCurrentAssets": "28254000", "totalCurrentAssets": "344135000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "160288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4938010000", "currentAccountsPayable": "89688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5881291000", "totalShareholderEquity": "-2452373000", "capitalLeaseObligations": "97694000", "otherCurrentLiabilities": "216351000", "totalCurrentLiabilities": "1706991000", "otherNonCurrentLiabilities": "145703000", "totalNonCurrentLiabilities": "6026994000", "cashAndShortTermInvestments": "155593000", "commonStockSharesOutstanding": "143185736", "intangibleAssetsExcludingGoodwill": "275414000", "cashAndCashEquivalentsAtCarryingValue": "155593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21573000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185615000", "capitalExpenditures": "27072000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30155000", "cashflowFromInvestment": "-25001000", "stockBasedCompensation": "3388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79948000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 292247000, "cost_of_revenue": 48923000, "gross_profit": 292247000, "ebit": 131478000, "ebitda": 210803000, "pretax_income": 6295000, "tax_provision": -5935000, "net_income": 12229000, "net_income_to_common": 12229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34077000, "total_current_assets": 210815000, "total_assets": 5098671000, "short_term_debt": null, "long_term_debt": 5782633000, "total_debt": 5782633000, "total_liabilities": 7574978000, "total_equity": -2477273000, "shares_outstanding": 143176692, "goodwill_and_intangibles": 440219000 }, "cash_flow": { "operating_cash_flow": 7036000, "capital_expenditure": 65004000, "free_cash_flow": 72040000, "dividends_paid": 55000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191537, "ticker_id": 8727, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131478000", "ebitda": "210803000", "netIncome": "12229000", "grossProfit": "292247000", "depreciation": "None", "totalRevenue": "292247000", "costOfRevenue": "48923000", "interestIncome": "1000000", "incomeBeforeTax": "6295000", "interestExpense": "125183000", "operatingIncome": "151706000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-5935000", "reportedCurrency": "USD", "netInterestIncome": "-131007000", "nonInterestIncome": "None", "operatingExpenses": "140541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79325000", "sellingGeneralAndAdministrative": "26697000", "netIncomeFromContinuingOperations": "12230000" }, "balance": { "goodwill": "157380000", "inventory": "210815000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5098671000", "longTermDebt": "5782633000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "282839000", "reportedCurrency": "USD", "retainedEarnings": "-3708705000", "totalLiabilities": "7574978000", "otherCurrentAssets": "19311000", "totalCurrentAssets": "210815000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "157427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4887856000", "currentAccountsPayable": "95844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5879287000", "totalShareholderEquity": "-2477273000", "capitalLeaseObligations": "96654000", "otherCurrentLiabilities": "151711000", "totalCurrentLiabilities": "1547314000", "otherNonCurrentLiabilities": "148377000", "totalNonCurrentLiabilities": "6027664000", "cashAndShortTermInvestments": "34077000", "commonStockSharesOutstanding": "143176692", "intangibleAssetsExcludingGoodwill": "282839000", "cashAndCashEquivalentsAtCarryingValue": "34077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13411000", "profitLoss": "None", "dividendPayout": "55000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7036000", "capitalExpenditures": "65004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19934000", "cashflowFromInvestment": "-64911000", "stockBasedCompensation": "3375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1583000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 292247000, "cost_of_revenue": 48923000, "gross_profit": 292247000, "research_and_development": null, "selling_general_admin": 26697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131478000, "depreciation_amortisation": 79325000, "ebitda": 210803000, "interest_expense": 125183000, "interest_income": null, "other_non_operating": null, "pretax_income": 6295000, "tax_provision": -5935000, "effective_tax_rate": null, "net_income": 12229000, "net_income_continuing_ops": 12230000, "net_income_to_common": 12229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34077000, "short_term_investments": null, "net_receivables": 157427000, "inventory": 210815000, "other_current_assets": null, "total_current_assets": 210815000, "net_ppe": null, "goodwill": 157380000, "intangible_assets": 282839000, "goodwill_and_intangibles": 440219000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4887856000, "total_assets": 5098671000, "short_term_debt": null, "accounts_payable": 95844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1547314000, "long_term_debt": 5782633000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6027664000, "total_liabilities": 7574978000, "total_debt": 5782633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3708705000, "total_equity": -2477273000, "shares_outstanding": 143176692, "operating_cash_flow": 7036000, "stock_based_compensation": 3375000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64911000, "dividends_paid": 55000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19934000, "free_cash_flow": 72040000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131478000", "ebitda": "210803000", "netIncome": "12229000", "grossProfit": "292247000", "depreciation": "None", "totalRevenue": "292247000", "costOfRevenue": "48923000", "interestIncome": "1000000", "incomeBeforeTax": "6295000", "interestExpense": "125183000", "operatingIncome": "151706000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-5935000", "reportedCurrency": "USD", "netInterestIncome": "-131007000", "nonInterestIncome": "None", "operatingExpenses": "140541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79325000", "sellingGeneralAndAdministrative": "26697000", "netIncomeFromContinuingOperations": "12230000" }, "balance": { "goodwill": "157380000", "inventory": "210815000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5098671000", "longTermDebt": "5782633000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "282839000", "reportedCurrency": "USD", "retainedEarnings": "-3708705000", "totalLiabilities": "7574978000", "otherCurrentAssets": "19311000", "totalCurrentAssets": "210815000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "157427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4887856000", "currentAccountsPayable": "95844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5879287000", "totalShareholderEquity": "-2477273000", "capitalLeaseObligations": "96654000", "otherCurrentLiabilities": "151711000", "totalCurrentLiabilities": "1547314000", "otherNonCurrentLiabilities": "148377000", "totalNonCurrentLiabilities": "6027664000", "cashAndShortTermInvestments": "34077000", "commonStockSharesOutstanding": "143176692", "intangibleAssetsExcludingGoodwill": "282839000", "cashAndCashEquivalentsAtCarryingValue": "34077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13411000", "profitLoss": "None", "dividendPayout": "55000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7036000", "capitalExpenditures": "65004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19934000", "cashflowFromInvestment": "-64911000", "stockBasedCompensation": "3375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1583000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79325000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 294947000, "cost_of_revenue": 48013000, "gross_profit": 294947000, "ebit": 137270000, "ebitda": 215322000, "pretax_income": 15710000, "tax_provision": -2571000, "net_income": 18278000, "net_income_to_common": 18278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118763000, "total_current_assets": 289855000, "total_assets": 5119230000, "short_term_debt": 2001999, "long_term_debt": 5771809000, "total_debt": 5773810999, "total_liabilities": 7611644000, "total_equity": -2493379000, "shares_outstanding": 143096506, "goodwill_and_intangibles": 447644000 }, "cash_flow": { "operating_cash_flow": 168082000, "capital_expenditure": 94819000, "free_cash_flow": 262901000, "dividends_paid": 72645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191538, "ticker_id": 8727, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137270000", "ebitda": "215322000", "netIncome": "18278000", "grossProfit": "294947000", "depreciation": "None", "totalRevenue": "294947000", "costOfRevenue": "48013000", "interestIncome": "None", "incomeBeforeTax": "15710000", "interestExpense": "121560000", "operatingIncome": "154143000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2571000", "reportedCurrency": "USD", "netInterestIncome": "-127475000", "nonInterestIncome": "None", "operatingExpenses": "140804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78052000", "sellingGeneralAndAdministrative": "25716000", "netIncomeFromContinuingOperations": "18281000" }, "balance": { "goodwill": "157380000", "inventory": "-1616000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5119230000", "longTermDebt": "5771809000", "shortTermDebt": "2001999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "290264000", "reportedCurrency": "USD", "retainedEarnings": "-3722066000", "totalLiabilities": "7611644000", "otherCurrentAssets": "12728000", "totalCurrentAssets": "289855000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1616000", "currentNetReceivables": "158364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4829375000", "currentAccountsPayable": "87105000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5869731000", "totalShareholderEquity": "-2493379000", "capitalLeaseObligations": "97922000", "otherCurrentLiabilities": "261593000", "totalCurrentLiabilities": "1590863000", "otherNonCurrentLiabilities": "151050000", "totalNonCurrentLiabilities": "6020781000", "cashAndShortTermInvestments": "118763000", "commonStockSharesOutstanding": "143096506", "intangibleAssetsExcludingGoodwill": "290264000", "cashAndCashEquivalentsAtCarryingValue": "118763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17555000", "profitLoss": "None", "dividendPayout": "72645000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "168082000", "capitalExpenditures": "94819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7390000", "cashflowFromInvestment": "-94789000", "stockBasedCompensation": "3397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72645000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 294947000, "cost_of_revenue": 48013000, "gross_profit": 294947000, "research_and_development": null, "selling_general_admin": 25716000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137270000, "depreciation_amortisation": 78052000, "ebitda": 215322000, "interest_expense": 121560000, "interest_income": null, "other_non_operating": null, "pretax_income": 15710000, "tax_provision": -2571000, "effective_tax_rate": null, "net_income": 18278000, "net_income_continuing_ops": 18281000, "net_income_to_common": 18278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118763000, "short_term_investments": 1616000, "net_receivables": 158364000, "inventory": -1616000, "other_current_assets": null, "total_current_assets": 289855000, "net_ppe": null, "goodwill": 157380000, "intangible_assets": 290264000, "goodwill_and_intangibles": 447644000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4829375000, "total_assets": 5119230000, "short_term_debt": 2001999, "accounts_payable": 87105000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1590863000, "long_term_debt": 5771809000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6020781000, "total_liabilities": 7611644000, "total_debt": 5773810999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3722066000, "total_equity": -2493379000, "shares_outstanding": 143096506, "operating_cash_flow": 168082000, "stock_based_compensation": 3397000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94819000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94789000, "dividends_paid": 72645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7390000, "free_cash_flow": 262901000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137270000", "ebitda": "215322000", "netIncome": "18278000", "grossProfit": "294947000", "depreciation": "None", "totalRevenue": "294947000", "costOfRevenue": "48013000", "interestIncome": "None", "incomeBeforeTax": "15710000", "interestExpense": "121560000", "operatingIncome": "154143000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2571000", "reportedCurrency": "USD", "netInterestIncome": "-127475000", "nonInterestIncome": "None", "operatingExpenses": "140804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78052000", "sellingGeneralAndAdministrative": "25716000", "netIncomeFromContinuingOperations": "18281000" }, "balance": { "goodwill": "157380000", "inventory": "-1616000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5119230000", "longTermDebt": "5771809000", "shortTermDebt": "2001999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "290264000", "reportedCurrency": "USD", "retainedEarnings": "-3722066000", "totalLiabilities": "7611644000", "otherCurrentAssets": "12728000", "totalCurrentAssets": "289855000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1616000", "currentNetReceivables": "158364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4829375000", "currentAccountsPayable": "87105000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5869731000", "totalShareholderEquity": "-2493379000", "capitalLeaseObligations": "97922000", "otherCurrentLiabilities": "261593000", "totalCurrentLiabilities": "1590863000", "otherNonCurrentLiabilities": "151050000", "totalNonCurrentLiabilities": "6020781000", "cashAndShortTermInvestments": "118763000", "commonStockSharesOutstanding": "143096506", "intangibleAssetsExcludingGoodwill": "290264000", "cashAndCashEquivalentsAtCarryingValue": "118763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17555000", "profitLoss": "None", "dividendPayout": "72645000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "168082000", "capitalExpenditures": "94819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7390000", "cashflowFromInvestment": "-94789000", "stockBasedCompensation": "3397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72645000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78052000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 286418000, "cost_of_revenue": 40885000, "gross_profit": 245533000, "ebit": 141288000, "ebitda": 218773000, "pretax_income": 35985000, "tax_provision": -5363000, "net_income": 41329000, "net_income_to_common": 41329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43058000, "total_current_assets": 195985000, "total_assets": 4984569000, "short_term_debt": 3013000, "long_term_debt": 5660696000, "total_debt": 5663709000, "total_liabilities": 7462052000, "total_equity": -2479757000, "shares_outstanding": 176292180, "goodwill_and_intangibles": 455069000 }, "cash_flow": { "operating_cash_flow": 5962000, "capital_expenditure": 167939000, "free_cash_flow": 173901000, "dividends_paid": 35800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191539, "ticker_id": 8727, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141288000", "ebitda": "218773000", "netIncome": "41329000", "grossProfit": "245533000", "depreciation": "None", "totalRevenue": "286418000", "costOfRevenue": "40885000", "interestIncome": "None", "incomeBeforeTax": "35985000", "interestExpense": "118176000", "operatingIncome": "218773000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-5363000", "reportedCurrency": "USD", "netInterestIncome": "-123211000", "nonInterestIncome": "None", "operatingExpenses": "26760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77485000", "sellingGeneralAndAdministrative": "26760000", "netIncomeFromContinuingOperations": "41348000" }, "balance": { "goodwill": "157380000", "inventory": "-1845000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "4984569000", "longTermDebt": "5660696000", "shortTermDebt": "3013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "297689000", "reportedCurrency": "USD", "retainedEarnings": "-3703597000", "totalLiabilities": "7462052000", "otherCurrentAssets": "7684000", "totalCurrentAssets": "195985000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1845000", "currentNetReceivables": "145243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4788584000", "currentAccountsPayable": "90039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5760947000", "totalShareholderEquity": "-2479757000", "capitalLeaseObligations": "100251000", "otherCurrentLiabilities": "229888000", "totalCurrentLiabilities": "1547381000", "otherNonCurrentLiabilities": "153724000", "totalNonCurrentLiabilities": "5914671000", "cashAndShortTermInvestments": "43058000", "commonStockSharesOutstanding": "176292180", "intangibleAssetsExcludingGoodwill": "297689000", "cashAndCashEquivalentsAtCarryingValue": "43058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40893000", "profitLoss": "None", "dividendPayout": "35800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5962000", "capitalExpenditures": "167939000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69875000", "cashflowFromInvestment": "-87587000", "stockBasedCompensation": "3348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1515000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77485000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286418000, "cost_of_revenue": 40885000, "gross_profit": 245533000, "research_and_development": null, "selling_general_admin": 26760000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141288000, "depreciation_amortisation": 77485000, "ebitda": 218773000, "interest_expense": 118176000, "interest_income": null, "other_non_operating": null, "pretax_income": 35985000, "tax_provision": -5363000, "effective_tax_rate": null, "net_income": 41329000, "net_income_continuing_ops": 41348000, "net_income_to_common": 41329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43058000, "short_term_investments": 1845000, "net_receivables": 145243000, "inventory": -1845000, "other_current_assets": null, "total_current_assets": 195985000, "net_ppe": null, "goodwill": 157380000, "intangible_assets": 297689000, "goodwill_and_intangibles": 455069000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4788584000, "total_assets": 4984569000, "short_term_debt": 3013000, "accounts_payable": 90039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1547381000, "long_term_debt": 5660696000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5914671000, "total_liabilities": 7462052000, "total_debt": 5663709000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3703597000, "total_equity": -2479757000, "shares_outstanding": 176292180, "operating_cash_flow": 5962000, "stock_based_compensation": 3348000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167939000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87587000, "dividends_paid": 35800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69875000, "free_cash_flow": 173901000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141288000", "ebitda": "218773000", "netIncome": "41329000", "grossProfit": "245533000", "depreciation": "None", "totalRevenue": "286418000", "costOfRevenue": "40885000", "interestIncome": "None", "incomeBeforeTax": "35985000", "interestExpense": "118176000", "operatingIncome": "218773000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-5363000", "reportedCurrency": "USD", "netInterestIncome": "-123211000", "nonInterestIncome": "None", "operatingExpenses": "26760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77485000", "sellingGeneralAndAdministrative": "26760000", "netIncomeFromContinuingOperations": "41348000" }, "balance": { "goodwill": "157380000", "inventory": "-1845000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "4984569000", "longTermDebt": "5660696000", "shortTermDebt": "3013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "297689000", "reportedCurrency": "USD", "retainedEarnings": "-3703597000", "totalLiabilities": "7462052000", "otherCurrentAssets": "7684000", "totalCurrentAssets": "195985000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1845000", "currentNetReceivables": "145243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4788584000", "currentAccountsPayable": "90039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5760947000", "totalShareholderEquity": "-2479757000", "capitalLeaseObligations": "100251000", "otherCurrentLiabilities": "229888000", "totalCurrentLiabilities": "1547381000", "otherNonCurrentLiabilities": "153724000", "totalNonCurrentLiabilities": "5914671000", "cashAndShortTermInvestments": "43058000", "commonStockSharesOutstanding": "176292180", "intangibleAssetsExcludingGoodwill": "297689000", "cashAndCashEquivalentsAtCarryingValue": "43058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40893000", "profitLoss": "None", "dividendPayout": "35800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5962000", "capitalExpenditures": "167939000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69875000", "cashflowFromInvestment": "-87587000", "stockBasedCompensation": "3348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1515000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77485000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 285656000, "cost_of_revenue": 37204000, "gross_profit": 248452000, "ebit": 143902000, "ebitda": 223051000, "pretax_income": 25145000, "tax_provision": -5575000, "net_income": 30706000, "net_income_to_common": 30706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62264000, "total_current_assets": 228215000, "total_assets": 5025129000, "short_term_debt": -453099000, "long_term_debt": 5523580000, "total_debt": 5070481000, "total_liabilities": 7509250000, "total_equity": -2486392000, "shares_outstanding": 142614186, "goodwill_and_intangibles": 462495000 }, "cash_flow": { "operating_cash_flow": 162312000, "capital_expenditure": 48738000, "free_cash_flow": 211050000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191540, "ticker_id": 8727, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143902000", "ebitda": "223051000", "netIncome": "30706000", "grossProfit": "248452000", "depreciation": "None", "totalRevenue": "285656000", "costOfRevenue": "37204000", "interestIncome": "None", "incomeBeforeTax": "25145000", "interestExpense": "123448000", "operatingIncome": "223051000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5575000", "reportedCurrency": "USD", "netInterestIncome": "-124375000", "nonInterestIncome": "None", "operatingExpenses": "25401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79149000", "sellingGeneralAndAdministrative": "25401000", "netIncomeFromContinuingOperations": "-7243000" }, "balance": { "goodwill": "157380000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5025129000", "longTermDebt": "5523580000", "shortTermDebt": "-453099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "305115000", "reportedCurrency": "USD", "retainedEarnings": "-3708240000", "totalLiabilities": "7509250000", "otherCurrentAssets": "28605000", "totalCurrentAssets": "228215000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "137346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4796914000", "currentAccountsPayable": "119340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5626094000", "totalShareholderEquity": "-2486392000", "capitalLeaseObligations": "102514000", "otherCurrentLiabilities": "333759000", "totalCurrentLiabilities": "1726760000", "otherNonCurrentLiabilities": "156396000", "totalNonCurrentLiabilities": "5782490000", "cashAndShortTermInvestments": "62264000", "commonStockSharesOutstanding": "142614186", "intangibleAssetsExcludingGoodwill": "305115000", "cashAndCashEquivalentsAtCarryingValue": "62264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30389000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-40221000", "operatingCashflow": "162312000", "capitalExpenditures": "48738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88251000", "cashflowFromInvestment": "-46158000", "stockBasedCompensation": "3083000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288228000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 285656000, "cost_of_revenue": 37204000, "gross_profit": 248452000, "research_and_development": null, "selling_general_admin": 25401000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143902000, "depreciation_amortisation": 79149000, "ebitda": 223051000, "interest_expense": 123448000, "interest_income": null, "other_non_operating": null, "pretax_income": 25145000, "tax_provision": -5575000, "effective_tax_rate": null, "net_income": 30706000, "net_income_continuing_ops": -7243000, "net_income_to_common": 30706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62264000, "short_term_investments": null, "net_receivables": 137346000, "inventory": null, "other_current_assets": null, "total_current_assets": 228215000, "net_ppe": null, "goodwill": 157380000, "intangible_assets": 305115000, "goodwill_and_intangibles": 462495000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4796914000, "total_assets": 5025129000, "short_term_debt": -453099000, "accounts_payable": 119340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1726760000, "long_term_debt": 5523580000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5782490000, "total_liabilities": 7509250000, "total_debt": 5070481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3708240000, "total_equity": -2486392000, "shares_outstanding": 142614186, "operating_cash_flow": 162312000, "stock_based_compensation": 3083000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48738000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46158000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88251000, "free_cash_flow": 211050000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "143902000", "ebitda": "223051000", "netIncome": "30706000", "grossProfit": "248452000", "depreciation": "None", "totalRevenue": "285656000", "costOfRevenue": "37204000", "interestIncome": "None", "incomeBeforeTax": "25145000", "interestExpense": "123448000", "operatingIncome": "223051000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5575000", "reportedCurrency": "USD", "netInterestIncome": "-124375000", "nonInterestIncome": "None", "operatingExpenses": "25401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79149000", "sellingGeneralAndAdministrative": "25401000", "netIncomeFromContinuingOperations": "-7243000" }, "balance": { "goodwill": "157380000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5025129000", "longTermDebt": "5523580000", "shortTermDebt": "-453099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "305115000", "reportedCurrency": "USD", "retainedEarnings": "-3708240000", "totalLiabilities": "7509250000", "otherCurrentAssets": "28605000", "totalCurrentAssets": "228215000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "137346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4796914000", "currentAccountsPayable": "119340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5626094000", "totalShareholderEquity": "-2486392000", "capitalLeaseObligations": "102514000", "otherCurrentLiabilities": "333759000", "totalCurrentLiabilities": "1726760000", "otherNonCurrentLiabilities": "156396000", "totalNonCurrentLiabilities": "5782490000", "cashAndShortTermInvestments": "62264000", "commonStockSharesOutstanding": "142614186", "intangibleAssetsExcludingGoodwill": "305115000", "cashAndCashEquivalentsAtCarryingValue": "62264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30389000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-40221000", "operatingCashflow": "162312000", "capitalExpenditures": "48738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88251000", "cashflowFromInvestment": "-46158000", "stockBasedCompensation": "3083000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288228000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 290655000, "cost_of_revenue": 38936000, "gross_profit": 251719000, "ebit": 148901000, "ebitda": 231538000, "pretax_income": -175026000, "tax_provision": -56130000, "net_income": -118843000, "net_income_to_common": -118843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34119000, "total_current_assets": 168676000, "total_assets": 4981325000, "short_term_debt": 928000, "long_term_debt": 5582057000, "total_debt": 5582985000, "total_liabilities": 7425765000, "total_equity": -2446730000, "shares_outstanding": 142605746, "goodwill_and_intangibles": 520919000 }, "cash_flow": { "operating_cash_flow": -9256000, "capital_expenditure": 120995000, "free_cash_flow": 111739000, "dividends_paid": 35801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191542, "ticker_id": 8727, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148901000", "ebitda": "231538000", "netIncome": "-118843000", "grossProfit": "251719000", "depreciation": "None", "totalRevenue": "290655000", "costOfRevenue": "38936000", "interestIncome": "None", "incomeBeforeTax": "-175026000", "interestExpense": "120691000", "operatingIncome": "226238000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-56130000", "reportedCurrency": "USD", "netInterestIncome": "-120691000", "nonInterestIncome": "None", "operatingExpenses": "25481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82637000", "sellingGeneralAndAdministrative": "25481000", "netIncomeFromContinuingOperations": "-80933000" }, "balance": { "goodwill": "208378000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "4981325000", "longTermDebt": "5582057000", "shortTermDebt": "928000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "312541000", "reportedCurrency": "USD", "retainedEarnings": "-3665569000", "totalLiabilities": "7425765000", "otherCurrentAssets": "-168676000", "totalCurrentAssets": "168676000", "currentLongTermDebt": "None", "longTermInvestments": "37686000", "shortTermInvestments": "None", "currentNetReceivables": "134557000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4812649000", "currentAccountsPayable": "133958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5681747000", "totalShareholderEquity": "-2446730000", "capitalLeaseObligations": "99690000", "otherCurrentLiabilities": "236702000", "totalCurrentLiabilities": "1584947000", "otherNonCurrentLiabilities": "159071000", "totalNonCurrentLiabilities": "5840818000", "cashAndShortTermInvestments": "34119000", "commonStockSharesOutstanding": "142605746", "intangibleAssetsExcludingGoodwill": "312541000", "cashAndCashEquivalentsAtCarryingValue": "34119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80933000", "profitLoss": "None", "dividendPayout": "35801000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "121720000", "operatingCashflow": "-9256000", "capitalExpenditures": "120995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124283000", "cashflowFromInvestment": "-119053000", "stockBasedCompensation": "3148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77337000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 290655000, "cost_of_revenue": 38936000, "gross_profit": 251719000, "research_and_development": null, "selling_general_admin": 25481000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148901000, "depreciation_amortisation": 82637000, "ebitda": 231538000, "interest_expense": 120691000, "interest_income": null, "other_non_operating": null, "pretax_income": -175026000, "tax_provision": -56130000, "effective_tax_rate": null, "net_income": -118843000, "net_income_continuing_ops": -80933000, "net_income_to_common": -118843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34119000, "short_term_investments": null, "net_receivables": 134557000, "inventory": null, "other_current_assets": null, "total_current_assets": 168676000, "net_ppe": null, "goodwill": 208378000, "intangible_assets": 312541000, "goodwill_and_intangibles": 520919000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4812649000, "total_assets": 4981325000, "short_term_debt": 928000, "accounts_payable": 133958000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1584947000, "long_term_debt": 5582057000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5840818000, "total_liabilities": 7425765000, "total_debt": 5582985000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3665569000, "total_equity": -2446730000, "shares_outstanding": 142605746, "operating_cash_flow": -9256000, "stock_based_compensation": 3148000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120995000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119053000, "dividends_paid": 35801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 124283000, "free_cash_flow": 111739000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148901000", "ebitda": "231538000", "netIncome": "-118843000", "grossProfit": "251719000", "depreciation": "None", "totalRevenue": "290655000", "costOfRevenue": "38936000", "interestIncome": "None", "incomeBeforeTax": "-175026000", "interestExpense": "120691000", "operatingIncome": "226238000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-56130000", "reportedCurrency": "USD", "netInterestIncome": "-120691000", "nonInterestIncome": "None", "operatingExpenses": "25481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82637000", "sellingGeneralAndAdministrative": "25481000", "netIncomeFromContinuingOperations": "-80933000" }, "balance": { "goodwill": "208378000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "4981325000", "longTermDebt": "5582057000", "shortTermDebt": "928000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "312541000", "reportedCurrency": "USD", "retainedEarnings": "-3665569000", "totalLiabilities": "7425765000", "otherCurrentAssets": "-168676000", "totalCurrentAssets": "168676000", "currentLongTermDebt": "None", "longTermInvestments": "37686000", "shortTermInvestments": "None", "currentNetReceivables": "134557000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4812649000", "currentAccountsPayable": "133958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5681747000", "totalShareholderEquity": "-2446730000", "capitalLeaseObligations": "99690000", "otherCurrentLiabilities": "236702000", "totalCurrentLiabilities": "1584947000", "otherNonCurrentLiabilities": "159071000", "totalNonCurrentLiabilities": "5840818000", "cashAndShortTermInvestments": "34119000", "commonStockSharesOutstanding": "142605746", "intangibleAssetsExcludingGoodwill": "312541000", "cashAndCashEquivalentsAtCarryingValue": "34119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80933000", "profitLoss": "None", "dividendPayout": "35801000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "121720000", "operatingCashflow": "-9256000", "capitalExpenditures": "120995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124283000", "cashflowFromInvestment": "-119053000", "stockBasedCompensation": "3148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77337000", "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": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "income_statement": { "revenue": 283698000, "cost_of_revenue": 42994000, "gross_profit": 240704000, "ebit": 140020000, "ebitda": 211987000, "pretax_income": 21281000, "tax_provision": -4357000, "net_income": 25626000, "net_income_to_common": 25626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38145000, "total_current_assets": 162581000, "total_assets": 5034570000, "short_term_debt": 1416000, "long_term_debt": 5392536000, "total_debt": 5393952000, "total_liabilities": 7365814000, "total_equity": -2333586000, "shares_outstanding": 142543044, "goodwill_and_intangibles": 681345000 }, "cash_flow": { "operating_cash_flow": 185269000, "capital_expenditure": 132288000, "free_cash_flow": 317557000, "dividends_paid": 71585000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191543, "ticker_id": 8727, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:08.647371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140020000", "ebitda": "211987000", "netIncome": "25626000", "grossProfit": "240704000", "depreciation": "None", "totalRevenue": "283698000", "costOfRevenue": "42994000", "interestIncome": "None", "incomeBeforeTax": "21281000", "interestExpense": "119689000", "operatingIncome": "217287000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-4357000", "reportedCurrency": "USD", "netInterestIncome": "-119689000", "nonInterestIncome": "None", "operatingExpenses": "23417000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "659000", "costofGoodsAndServicesSold": "42994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71967000", "sellingGeneralAndAdministrative": "23417000", "netIncomeFromContinuingOperations": "24979000" }, "balance": { "goodwill": "361378000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5034570000", "longTermDebt": "5392536000", "shortTermDebt": "1416000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "319967000", "reportedCurrency": "USD", "retainedEarnings": "-3548870000", "totalLiabilities": "7365814000", "otherCurrentAssets": "-162581000", "totalCurrentAssets": "162581000", "currentLongTermDebt": "None", "longTermInvestments": "38006000", "shortTermInvestments": "None", "currentNetReceivables": "124436000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4871989000", "currentAccountsPayable": "135378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4019266000", "shortLongTermDebtTotal": "5490568000", "totalShareholderEquity": "-2333586000", "capitalLeaseObligations": "98032000", "otherCurrentLiabilities": "364490000", "totalCurrentLiabilities": "1713501000", "otherNonCurrentLiabilities": "259777000", "totalNonCurrentLiabilities": "5652313000", "cashAndShortTermInvestments": "38145000", "commonStockSharesOutstanding": "142543044", "intangibleAssetsExcludingGoodwill": "319967000", "cashAndCashEquivalentsAtCarryingValue": "38145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25638000", "profitLoss": "None", "dividendPayout": "71585000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-81499000", "operatingCashflow": "185269000", "capitalExpenditures": "132288000", "changeInReceivables": "10572000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85744000", "cashflowFromInvestment": "-131726000", "stockBasedCompensation": "3130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71585000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32201000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77267000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 283698000, "cost_of_revenue": 42994000, "gross_profit": 240704000, "research_and_development": null, "selling_general_admin": 23417000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140020000, "depreciation_amortisation": 71967000, "ebitda": 211987000, "interest_expense": 119689000, "interest_income": null, "other_non_operating": null, "pretax_income": 21281000, "tax_provision": -4357000, "effective_tax_rate": null, "net_income": 25626000, "net_income_continuing_ops": 24979000, "net_income_to_common": 25626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38145000, "short_term_investments": null, "net_receivables": 124436000, "inventory": null, "other_current_assets": null, "total_current_assets": 162581000, "net_ppe": null, "goodwill": 361378000, "intangible_assets": 319967000, "goodwill_and_intangibles": 681345000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4871989000, "total_assets": 5034570000, "short_term_debt": 1416000, "accounts_payable": 135378000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1713501000, "long_term_debt": 5392536000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5652313000, "total_liabilities": 7365814000, "total_debt": 5393952000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3548870000, "total_equity": -2333586000, "shares_outstanding": 142543044, "operating_cash_flow": 185269000, "stock_based_compensation": 3130000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132288000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131726000, "dividends_paid": 71585000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85744000, "free_cash_flow": 317557000, "net_change_in_cash": -32201000 }, "raw_data": { "income": { "ebit": "140020000", "ebitda": "211987000", "netIncome": "25626000", "grossProfit": "240704000", "depreciation": "None", "totalRevenue": "283698000", "costOfRevenue": "42994000", "interestIncome": "None", "incomeBeforeTax": "21281000", "interestExpense": "119689000", "operatingIncome": "217287000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-4357000", "reportedCurrency": "USD", "netInterestIncome": "-119689000", "nonInterestIncome": "None", "operatingExpenses": "23417000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "659000", "costofGoodsAndServicesSold": "42994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71967000", "sellingGeneralAndAdministrative": "23417000", "netIncomeFromContinuingOperations": "24979000" }, "balance": { "goodwill": "361378000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "5034570000", "longTermDebt": "5392536000", "shortTermDebt": "1416000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "319967000", "reportedCurrency": "USD", "retainedEarnings": "-3548870000", "totalLiabilities": "7365814000", "otherCurrentAssets": "-162581000", "totalCurrentAssets": "162581000", "currentLongTermDebt": "None", "longTermInvestments": "38006000", "shortTermInvestments": "None", "currentNetReceivables": "124436000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4871989000", "currentAccountsPayable": "135378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4019266000", "shortLongTermDebtTotal": "5490568000", "totalShareholderEquity": "-2333586000", "capitalLeaseObligations": "98032000", "otherCurrentLiabilities": "364490000", "totalCurrentLiabilities": "1713501000", "otherNonCurrentLiabilities": "259777000", "totalNonCurrentLiabilities": "5652313000", "cashAndShortTermInvestments": "38145000", "commonStockSharesOutstanding": "142543044", "intangibleAssetsExcludingGoodwill": "319967000", "cashAndCashEquivalentsAtCarryingValue": "38145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25638000", "profitLoss": "None", "dividendPayout": "71585000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-81499000", "operatingCashflow": "185269000", "capitalExpenditures": "132288000", "changeInReceivables": "10572000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85744000", "cashflowFromInvestment": "-131726000", "stockBasedCompensation": "3130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71585000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32201000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77267000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }