{ "ticker": { "uuid": "04b1d29f-0fd0-4498-94a7-3a027e4c5dd1", "symbol": "HE", "name": "Hawaiian Electric Industries Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/04b1d29f-0fd0-4498-94a7-3a027e4c5dd1/", "api_url": "https://sharemaestro.com/factors/api/tickers/04b1d29f-0fd0-4498-94a7-3a027e4c5dd1/" }, "ticker_metadata": { "id": 1901, "uuid": "04b1d29f-0fd0-4498-94a7-3a027e4c5dd1", "symbol": "HE", "name": "Hawaiian Electric Industries Inc", "asset_type": "equity", "market_cap": 2296054000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Electric", "sector": "Utilities", "description": "Hawaiian Electric Industries, Inc. is engaged in the renewable / sustainable infrastructure, banking and electricity utility investment businesses in the State of Hawaii. The company is headquartered in Honolulu, Hawaii.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "04b1d29f-0fd0-4498-94a7-3a027e4c5dd1", "symbol": "HE", "name": "Hawaiian Electric Industries Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/04b1d29f-0fd0-4498-94a7-3a027e4c5dd1/", "api_url": "https://sharemaestro.com/factors/api/tickers/04b1d29f-0fd0-4498-94a7-3a027e4c5dd1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.84, "value": 0.86, "quality": 0.23, "momentum": 0.78, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 13.54, "market_cap": 2346834040, "pe_ratio": 18.1101, "earnings_yield": 0.0552, "ebitda_to_ev": 0.1261, "shareholder_yield": 0.0128, "roe": 0.0791, "piotroski_f_score": 6, "momentum_12_1": 0.4178, "volatility_252d": 0.333 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:19.879758+00:00", "batch_id": "" }, "size": { "price_close": 13.54, "market_cap": 2346834040, "market_cap_usd": 2346834040, "enterprise_value": 4299372040, "shares_outstanding": 173326000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 18.1101, "pb_ratio": 1.4333, "ptbv_ratio": 1.4333, "ps_ratio": 0.7597, "pcf_ratio": 5.8315, "pfcf_ratio": 3.0853, "ev_ebitda": 7.9325, "ev_ebit": 16.1045, "ev_sales": 1.3917, "ev_fcf": 5.6523, "earnings_yield": 0.0552, "fcf_yield": 0.1769, "price_to_sales": 0.7597, "price_to_book": 1.4333, "price_to_cashflow": 5.8315, "ebitda_to_ev": 0.1261, "sales_yield": 0.7185 }, "yield": { "dividend_yield": 0.0128, "buyback_yield": 0, "shareholder_yield": 0.0128, "debt_paydown_yield": null, "total_yield": 0.0128 }, "quality": { "gross_margin": 0.0732, "operating_margin": 0.0864, "net_margin": 0.0419, "ebitda_margin": 0.1754, "fcf_margin": 0.2462, "roe": 0.0791, "roa": 0.0145, "roic": 0.056, "roc_greenblatt": null, "asset_turnover": 0.3466, "cash_conversion": 5.8697, "accruals_ratio": -0.0306, "sbc_to_revenue": 0.0011, "piotroski_f_score": 6, "altman_z_score": 0.6013, "earnings_stability_5y": 2.8109, "revenue_stability_5y": 0.0963, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0254, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.4442, "net_debt_to_ebitda": 3.6025, "debt_to_assets": 0.2698, "interest_coverage": 2.4342, "current_ratio": 1.3378, "quick_ratio": 1.3378, "net_debt": 1952538000, "local_beta": 0.0021, "volatility_252d": 0.333, "volatility_60d": 0.7801, "max_drawdown_12m": -0.2254, "risk_adjusted_momentum": 1.2548 }, "growth": { "revenue_growth_1y": 0.042, "revenue_growth_3y_cagr": -0.0337, "revenue_growth_5y_cagr": 0.0365, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.194, "eps_growth_5y_cagr": -0.0859, "fcf_growth_1y": 0.0241, "book_value_growth_1y": -0.2215, "revenue_growth": 0.042, "earnings_growth": null }, "momentum": { "price_return_1m": -0.087, "price_return_3m": -0.0925, "price_return_6m": 0.2036, "price_return_9m": 0.0999, "price_return_12m": 0.2945, "price_return_12m_ex1m": 0.4178, "momentum_6m": 0.2036, "momentum_12m": 0.2945, "momentum_12_1": 0.4178, "distance_from_52w_high": -0.2073, "distance_from_52w_low": 0.3044, "relative_strength": 0.1945 }, "raw_ttm": { "revenue_ttm": 3089273000, "gross_profit_ttm": 226279000, "ebit_ttm": 266967000, "ebitda_ttm": 541997999, "net_income_ttm": 129587000, "eps_diluted_ttm": 0.7476, "operating_cash_flow_ttm": 402439000, "capital_expenditure_ttm": 358199000, "fcf_ttm": 760638000, "dividends_paid_ttm": 30000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 109675000, "cash_and_equivalents": 452840000, "total_current_assets": 1829916000, "total_current_liabilities": 1367891000, "net_ppe": null, "total_assets": 8914203000, "total_debt": 2405378000, "total_equity": 1637369000, "net_working_capital": 134175000, "book_value_per_share": 9.4468, "retained_earnings": -635156000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.4468 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 48, "rank_pb": 36, "rank_ptbv": 30, "rank_ps": 22, "rank_pcf": 21, "rank_ev_ebitda": 26, "rank_ev_ebit": 60, "rank_earnings_yield": 48, "rank_fcf_yield": 20, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 43, "rank_roe": 52, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 94, "rank_fcf_margin": 38, "rank_piotroski": 37, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 87, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 34 }, "composites": { "value_composite": 14, "quality_composite": 77, "momentum_composite": 22, "growth_composite": 89, "yield_composite": 29, "svqf_composite": 24, "vc1_composite": 13, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 16, "quality_value_composite": 0.4447, "os_score": 0.84, "value_percentile": 0.86, "quality_percentile": 0.23, "momentum_percentile": 0.78, "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": 17, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4259, "ticker_id": 1901, "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": "2026-06-07T06:53:19.879758+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.54, "market_cap": 2346834040, "market_cap_usd": 2346834040, "enterprise_value": 4299372040, "shares_outstanding": 173326000, "fx_rate_to_usd": null, "pe_ratio": 18.11010395, "pb_ratio": 1.43329576, "ptbv_ratio": 1.43329576, "ps_ratio": 0.75967195, "pcf_ratio": 5.83152736, "pfcf_ratio": 3.08534946, "ev_ebitda": 7.93245002, "ev_ebit": 16.10450745, "ev_sales": 1.39170997, "ev_fcf": 5.6523235, "earnings_yield": 0.05521779, "fcf_yield": 0.17691839, "dividend_yield": 0.01278318, "buyback_yield": 0, "shareholder_yield": 0.01278318, "debt_paydown_yield": null, "total_yield": 0.01278318, "gross_margin": 0.07324668, "operating_margin": 0.08641742, "net_margin": 0.04194741, "ebitda_margin": 0.17544516, "fcf_margin": 0.24621909, "roe": 0.07914343, "roa": 0.01453714, "roic": 0.05603416, "roc_greenblatt": null, "asset_turnover": 0.34655628, "cash_conversion": 5.86970915, "accruals_ratio": -0.03060868, "sbc_to_revenue": 0.001109, "debt_to_equity": 4.44422363, "net_debt_to_ebitda": 3.60248193, "debt_to_assets": 0.26983657, "interest_coverage": 2.43416458, "current_ratio": 1.33776449, "quick_ratio": 1.33776449, "net_debt": 1952538000, "revenue_growth_1y": 0.04197693, "revenue_growth_3y_cagr": -0.03366772, "revenue_growth_5y_cagr": 0.0365447, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.19395841, "eps_growth_5y_cagr": -0.08586191, "fcf_growth_1y": 0.02414001, "book_value_growth_1y": -0.22153282, "piotroski_f_score": 6, "altman_z_score": 0.60133412, "earnings_stability_5y": 2.810899, "revenue_stability_5y": 0.09629, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08698584, "price_return_3m": -0.0924933, "price_return_6m": 0.20355556, "price_return_9m": 0.09991877, "price_return_12m": 0.29445507, "price_return_12m_ex1m": 0.41778203, "distance_from_52w_high": -0.20725995, "distance_from_52w_low": 0.3044316, "relative_strength": 0.19449149, "local_beta": 0.0021, "volatility_252d": 0.332957, "volatility_60d": 0.780083, "max_drawdown_12m": -0.22540984, "revenue_ttm": 3089273000, "gross_profit_ttm": 226279000, "ebit_ttm": 266967000, "ebitda_ttm": 541997999, "net_income_ttm": 129587000, "eps_diluted_ttm": 0.74764894, "operating_cash_flow_ttm": 402439000, "capital_expenditure_ttm": 358199000, "fcf_ttm": 760638000, "dividends_paid_ttm": 30000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 109675000, "cash_and_equivalents": 452840000, "total_current_assets": 1829916000, "total_current_liabilities": 1367891000, "net_ppe": null, "total_assets": 8914203000, "total_debt": 2405378000, "total_equity": 1637369000, "net_working_capital": 134175000, "book_value_per_share": 9.44675929, "retained_earnings": -635156000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.44675929, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 48, "rank_pb": 36, "rank_ptbv": 30, "rank_ps": 22, "rank_pcf": 21, "rank_ev_ebitda": 26, "rank_ev_ebit": 60, "rank_earnings_yield": 48, "rank_fcf_yield": 20, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 43, "rank_roe": 52, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 94, "rank_fcf_margin": 38, "rank_piotroski": 37, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 87, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 34, "value_composite": 14, "quality_composite": 77, "momentum_composite": 22, "growth_composite": 89, "yield_composite": 29, "svqf_composite": 24, "vc1_composite": 13, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 16, "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": 13.54, "os": 0.84, "value": 0.86, "quality": 0.23, "momentum": 0.78, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 18.1101, "earnings_yield": 0.0552, "shareholder_yield": 0.0128, "roe": 0.0791, "momentum_12_1": 0.4178, "complete_fields": { "id": 4259, "ticker_id": 1901, "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": "2026-06-07T06:53:19.879758+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.54, "market_cap": 2346834040, "market_cap_usd": 2346834040, "enterprise_value": 4299372040, "shares_outstanding": 173326000, "fx_rate_to_usd": null, "pe_ratio": 18.11010395, "pb_ratio": 1.43329576, "ptbv_ratio": 1.43329576, "ps_ratio": 0.75967195, "pcf_ratio": 5.83152736, "pfcf_ratio": 3.08534946, "ev_ebitda": 7.93245002, "ev_ebit": 16.10450745, "ev_sales": 1.39170997, "ev_fcf": 5.6523235, "earnings_yield": 0.05521779, "fcf_yield": 0.17691839, "dividend_yield": 0.01278318, "buyback_yield": 0, "shareholder_yield": 0.01278318, "debt_paydown_yield": null, "total_yield": 0.01278318, "gross_margin": 0.07324668, "operating_margin": 0.08641742, "net_margin": 0.04194741, "ebitda_margin": 0.17544516, "fcf_margin": 0.24621909, "roe": 0.07914343, "roa": 0.01453714, "roic": 0.05603416, "roc_greenblatt": null, "asset_turnover": 0.34655628, "cash_conversion": 5.86970915, "accruals_ratio": -0.03060868, "sbc_to_revenue": 0.001109, "debt_to_equity": 4.44422363, "net_debt_to_ebitda": 3.60248193, "debt_to_assets": 0.26983657, "interest_coverage": 2.43416458, "current_ratio": 1.33776449, "quick_ratio": 1.33776449, "net_debt": 1952538000, "revenue_growth_1y": 0.04197693, "revenue_growth_3y_cagr": -0.03366772, "revenue_growth_5y_cagr": 0.0365447, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.19395841, "eps_growth_5y_cagr": -0.08586191, "fcf_growth_1y": 0.02414001, "book_value_growth_1y": -0.22153282, "piotroski_f_score": 6, "altman_z_score": 0.60133412, "earnings_stability_5y": 2.810899, "revenue_stability_5y": 0.09629, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08698584, "price_return_3m": -0.0924933, "price_return_6m": 0.20355556, "price_return_9m": 0.09991877, "price_return_12m": 0.29445507, "price_return_12m_ex1m": 0.41778203, "distance_from_52w_high": -0.20725995, "distance_from_52w_low": 0.3044316, "relative_strength": 0.19449149, "local_beta": 0.0021, "volatility_252d": 0.332957, "volatility_60d": 0.780083, "max_drawdown_12m": -0.22540984, "revenue_ttm": 3089273000, "gross_profit_ttm": 226279000, "ebit_ttm": 266967000, "ebitda_ttm": 541997999, "net_income_ttm": 129587000, "eps_diluted_ttm": 0.74764894, "operating_cash_flow_ttm": 402439000, "capital_expenditure_ttm": 358199000, "fcf_ttm": 760638000, "dividends_paid_ttm": 30000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 109675000, "cash_and_equivalents": 452840000, "total_current_assets": 1829916000, "total_current_liabilities": 1367891000, "net_ppe": null, "total_assets": 8914203000, "total_debt": 2405378000, "total_equity": 1637369000, "net_working_capital": 134175000, "book_value_per_share": 9.44675929, "retained_earnings": -635156000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.44675929, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 48, "rank_pb": 36, "rank_ptbv": 30, "rank_ps": 22, "rank_pcf": 21, "rank_ev_ebitda": 26, "rank_ev_ebit": 60, "rank_earnings_yield": 48, "rank_fcf_yield": 20, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 43, "rank_roe": 52, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 94, "rank_fcf_margin": 38, "rank_piotroski": 37, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 87, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 34, "value_composite": 14, "quality_composite": 77, "momentum_composite": 22, "growth_composite": 89, "yield_composite": 29, "svqf_composite": 24, "vc1_composite": 13, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 3086896000, "cost_of_revenue": 2851574000, "gross_profit": 235321999, "ebit": 279401000, "ebitda": 539425000, "pretax_income": 166929000, "tax_provision": 40648000, "net_income": 126281000, "net_income_to_common": 126281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 980746000, "total_current_assets": 1884576000, "total_assets": 8922879000, "short_term_debt": 124959000, "long_term_debt": 2285016000, "total_debt": 2409975000, "total_liabilities": 7316960000, "total_equity": 1605919000, "shares_outstanding": 173017000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 391073000, "capital_expenditure": 341202000, "free_cash_flow": 732275000, "dividends_paid": 1890000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273644, "ticker_id": 1901, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "279401000", "ebitda": "539425000", "netIncome": "126281000", "grossProfit": "235321999", "depreciation": "None", "totalRevenue": "3086896000", "costOfRevenue": "2851574000", "interestIncome": "36929000", "incomeBeforeTax": "166929000", "interestExpense": "112472000", "operatingIncome": "235322000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "40648000", "reportedCurrency": "USD", "netInterestIncome": "-74512000", "nonInterestIncome": "None", "operatingExpenses": "2851574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2851574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260024000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "126281000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2268187000", "currentDebt": "None", "investments": "None", "totalAssets": "8922879000", "longTermDebt": "2285016000", "shortTermDebt": "124959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-665606000", "totalLiabilities": "7316960000", "otherCurrentAssets": "412304000", "totalCurrentAssets": "1884576000", "currentLongTermDebt": "124959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "491526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7038303000", "currentAccountsPayable": "219062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6244976000", "shortLongTermDebtTotal": "2958843000", "totalShareholderEquity": "1605919000", "capitalLeaseObligations": "548868000", "otherCurrentLiabilities": "1083716000", "totalCurrentLiabilities": "1427737000", "otherNonCurrentLiabilities": "1639536000", "totalNonCurrentLiabilities": "5889223000", "cashAndShortTermInvestments": "980746000", "commonStockSharesOutstanding": "173017000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "980746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126281000", "profitLoss": "None", "dividendPayout": "1890000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-30037000", "operatingCashflow": "391073000", "capitalExpenditures": "341202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-331004000", "cashflowFromInvestment": "-322175000", "stockBasedCompensation": "3426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1890000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "260024000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3086896000, "cost_of_revenue": 2851574000, "gross_profit": 235321999, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 279401000, "depreciation_amortisation": 260024000, "ebitda": 539425000, "interest_expense": 112472000, "interest_income": null, "other_non_operating": null, "pretax_income": 166929000, "tax_provision": 40648000, "effective_tax_rate": null, "net_income": 126281000, "net_income_continuing_ops": 126281000, "net_income_to_common": 126281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 980746000, "short_term_investments": null, "net_receivables": 491526000, "inventory": null, "other_current_assets": null, "total_current_assets": 1884576000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7038303000, "total_assets": 8922879000, "short_term_debt": 124959000, "accounts_payable": 219062000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1427737000, "long_term_debt": 2285016000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5889223000, "total_liabilities": 7316960000, "total_debt": 2409975000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -665606000, "total_equity": 1605919000, "shares_outstanding": 173017000, "operating_cash_flow": 391073000, "stock_based_compensation": 3426000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 341202000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -322175000, "dividends_paid": 1890000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -331004000, "free_cash_flow": 732275000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "279401000", "ebitda": "539425000", "netIncome": "126281000", "grossProfit": "235321999", "depreciation": "None", "totalRevenue": "3086896000", "costOfRevenue": "2851574000", "interestIncome": "36929000", "incomeBeforeTax": "166929000", "interestExpense": "112472000", "operatingIncome": "235322000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "40648000", "reportedCurrency": "USD", "netInterestIncome": "-74512000", "nonInterestIncome": "None", "operatingExpenses": "2851574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2851574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260024000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "126281000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2268187000", "currentDebt": "None", "investments": "None", "totalAssets": "8922879000", "longTermDebt": "2285016000", "shortTermDebt": "124959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-665606000", "totalLiabilities": "7316960000", "otherCurrentAssets": "412304000", "totalCurrentAssets": "1884576000", "currentLongTermDebt": "124959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "491526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7038303000", "currentAccountsPayable": "219062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6244976000", "shortLongTermDebtTotal": "2958843000", "totalShareholderEquity": "1605919000", "capitalLeaseObligations": "548868000", "otherCurrentLiabilities": "1083716000", "totalCurrentLiabilities": "1427737000", "otherNonCurrentLiabilities": "1639536000", "totalNonCurrentLiabilities": "5889223000", "cashAndShortTermInvestments": "980746000", "commonStockSharesOutstanding": "173017000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "980746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126281000", "profitLoss": "None", "dividendPayout": "1890000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-30037000", "operatingCashflow": "391073000", "capitalExpenditures": "341202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-331004000", "cashflowFromInvestment": "-322175000", "stockBasedCompensation": "3426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1890000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "260024000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 3219850000, "cost_of_revenue": 4926610000, "gross_profit": -1706760000, "ebit": -1669858000, "ebitda": -1386888000, "pretax_income": -1791595000, "tax_provision": -470962000, "net_income": -1424119000, "net_income_to_common": -1424119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1242852000, "total_current_assets": 2134326000, "total_assets": 8931416000, "short_term_debt": 157794000, "long_term_debt": 2690387000, "total_debt": 2848181000, "total_liabilities": 7418034000, "total_equity": 1513382000, "shares_outstanding": 126927000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 465733000, "capital_expenditure": 329479000, "free_cash_flow": 795212000, "dividends_paid": 27995000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273649, "ticker_id": 1901, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1669858000", "ebitda": "-1386888000", "netIncome": "-1424119000", "grossProfit": "-1706760000", "depreciation": "None", "totalRevenue": "3219850000", "costOfRevenue": "4926610000", "interestIncome": "19362000", "incomeBeforeTax": "-1791595000", "interestExpense": "121737000", "operatingIncome": "-1706760000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-470962000", "reportedCurrency": "USD", "netInterestIncome": "-102375000", "nonInterestIncome": "None", "operatingExpenses": "2284380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4926610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282970000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-1320633000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2264544000", "currentDebt": "None", "investments": "None", "totalAssets": "8931416000", "longTermDebt": "2690387000", "shortTermDebt": "157794000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-788916000", "totalLiabilities": "7418034000", "otherCurrentAssets": "434303000", "totalCurrentAssets": "2134326000", "currentLongTermDebt": "157794000", "longTermInvestments": "None", "shortTermInvestments": "-186351000", "currentNetReceivables": "457171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6797089999", "currentAccountsPayable": "203452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6200871000", "shortLongTermDebtTotal": "3331302000", "totalShareholderEquity": "1513382000", "capitalLeaseObligations": "483121000", "otherCurrentLiabilities": "963345000", "totalCurrentLiabilities": "1324591000", "otherNonCurrentLiabilities": "1679207000", "totalNonCurrentLiabilities": "6093442999", "cashAndShortTermInvestments": "1242852000", "commonStockSharesOutstanding": "126927000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1242852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1224367000", "profitLoss": "None", "dividendPayout": "27995000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "45301000", "operatingCashflow": "465733000", "capitalExpenditures": "329479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72031000", "cashflowFromInvestment": "-317631000", "stockBasedCompensation": "3591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27995000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "556612000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3219850000, "cost_of_revenue": 4926610000, "gross_profit": -1706760000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1669858000, "depreciation_amortisation": 282970000, "ebitda": -1386888000, "interest_expense": 121737000, "interest_income": null, "other_non_operating": null, "pretax_income": -1791595000, "tax_provision": -470962000, "effective_tax_rate": null, "net_income": -1424119000, "net_income_continuing_ops": -1320633000, "net_income_to_common": -1424119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1242852000, "short_term_investments": -186351000, "net_receivables": 457171000, "inventory": null, "other_current_assets": null, "total_current_assets": 2134326000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6797089999, "total_assets": 8931416000, "short_term_debt": 157794000, "accounts_payable": 203452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1324591000, "long_term_debt": 2690387000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6093442999, "total_liabilities": 7418034000, "total_debt": 2848181000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -788916000, "total_equity": 1513382000, "shares_outstanding": 126927000, "operating_cash_flow": 465733000, "stock_based_compensation": 3591000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 329479000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -317631000, "dividends_paid": 27995000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72031000, "free_cash_flow": 795212000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1669858000", "ebitda": "-1386888000", "netIncome": "-1424119000", "grossProfit": "-1706760000", "depreciation": "None", "totalRevenue": "3219850000", "costOfRevenue": "4926610000", "interestIncome": "19362000", "incomeBeforeTax": "-1791595000", "interestExpense": "121737000", "operatingIncome": "-1706760000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-470962000", "reportedCurrency": "USD", "netInterestIncome": "-102375000", "nonInterestIncome": "None", "operatingExpenses": "2284380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4926610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282970000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-1320633000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2264544000", "currentDebt": "None", "investments": "None", "totalAssets": "8931416000", "longTermDebt": "2690387000", "shortTermDebt": "157794000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-788916000", "totalLiabilities": "7418034000", "otherCurrentAssets": "434303000", "totalCurrentAssets": "2134326000", "currentLongTermDebt": "157794000", "longTermInvestments": "None", "shortTermInvestments": "-186351000", "currentNetReceivables": "457171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6797089999", "currentAccountsPayable": "203452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6200871000", "shortLongTermDebtTotal": "3331302000", "totalShareholderEquity": "1513382000", "capitalLeaseObligations": "483121000", "otherCurrentLiabilities": "963345000", "totalCurrentLiabilities": "1324591000", "otherNonCurrentLiabilities": "1679207000", "totalNonCurrentLiabilities": "6093442999", "cashAndShortTermInvestments": "1242852000", "commonStockSharesOutstanding": "126927000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1242852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1224367000", "profitLoss": "None", "dividendPayout": "27995000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "45301000", "operatingCashflow": "465733000", "capitalExpenditures": "329479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72031000", "cashflowFromInvestment": "-317631000", "stockBasedCompensation": "3591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27995000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "556612000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 3287503000, "cost_of_revenue": 2660451000, "gross_profit": 627052000, "ebit": 279006000, "ebitda": 561312000, "pretax_income": 180410000, "tax_provision": 34534000, "net_income": 199238000, "net_income_to_common": 199238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259119000, "total_current_assets": 1205893000, "total_assets": 17243821000, "short_term_debt": 16495999, "long_term_debt": 3592429000, "total_debt": 3608924999, "total_liabilities": 14864687000, "total_equity": 2379134000, "shares_outstanding": 110038000, "goodwill_and_intangibles": 82190000 }, "cash_flow": { "operating_cash_flow": 551471000, "capital_expenditure": 442727000, "free_cash_flow": 994198000, "dividends_paid": 75847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273654, "ticker_id": 1901, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "279006000", "ebitda": "561312000", "netIncome": "199238000", "grossProfit": "627052000", "depreciation": "None", "totalRevenue": "3287503000", "costOfRevenue": "2660451000", "interestIncome": "9105000", "incomeBeforeTax": "180410000", "interestExpense": "120331000", "operatingIncome": "274992000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34534000", "reportedCurrency": "USD", "netInterestIncome": "-113908000", "nonInterestIncome": "None", "operatingExpenses": "352060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2660451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282306000", "sellingGeneralAndAdministrative": "4768000", "netIncomeFromContinuingOperations": "209687000" }, "balance": { "goodwill": "82190000", "inventory": "-86000", "commonStock": "1707471000", "currentDebt": "None", "investments": "None", "totalAssets": "17243821000", "longTermDebt": "3592429000", "shortTermDebt": "16495999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "926720000", "totalLiabilities": "14864687000", "otherCurrentAssets": "400070000", "totalCurrentAssets": "1205893000", "currentLongTermDebt": "16496000", "longTermInvestments": "1216042000", "shortTermInvestments": "1136439000", "currentNetReceivables": "546704000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16037928000", "currentAccountsPayable": "198885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6245031000", "shortLongTermDebtTotal": "3243663000", "totalShareholderEquity": "2379134000", "capitalLeaseObligations": "442940000", "otherCurrentLiabilities": "543327000", "totalCurrentLiabilities": "758708000", "otherNonCurrentLiabilities": "8999127000", "totalNonCurrentLiabilities": "14105979000", "cashAndShortTermInvestments": "259119000", "commonStockSharesOutstanding": "110038000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "259119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147766000", "profitLoss": "None", "dividendPayout": "75847000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8501000", "operatingCashflow": "551471000", "capitalExpenditures": "442727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "195575000", "cashflowFromInvestment": "-257399000", "stockBasedCompensation": "10532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75847000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2371000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3287503000, "cost_of_revenue": 2660451000, "gross_profit": 627052000, "research_and_development": null, "selling_general_admin": 4768000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 279006000, "depreciation_amortisation": 282306000, "ebitda": 561312000, "interest_expense": 120331000, "interest_income": null, "other_non_operating": null, "pretax_income": 180410000, "tax_provision": 34534000, "effective_tax_rate": null, "net_income": 199238000, "net_income_continuing_ops": 209687000, "net_income_to_common": 199238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259119000, "short_term_investments": 1136439000, "net_receivables": 546704000, "inventory": -86000, "other_current_assets": null, "total_current_assets": 1205893000, "net_ppe": null, "goodwill": 82190000, "intangible_assets": null, "goodwill_and_intangibles": 82190000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16037928000, "total_assets": 17243821000, "short_term_debt": 16495999, "accounts_payable": 198885000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 758708000, "long_term_debt": 3592429000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14105979000, "total_liabilities": 14864687000, "total_debt": 3608924999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 926720000, "total_equity": 2379134000, "shares_outstanding": 110038000, "operating_cash_flow": 551471000, "stock_based_compensation": 10532000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 442727000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -257399000, "dividends_paid": 75847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 195575000, "free_cash_flow": 994198000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "279006000", "ebitda": "561312000", "netIncome": "199238000", "grossProfit": "627052000", "depreciation": "None", "totalRevenue": "3287503000", "costOfRevenue": "2660451000", "interestIncome": "9105000", "incomeBeforeTax": "180410000", "interestExpense": "120331000", "operatingIncome": "274992000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34534000", "reportedCurrency": "USD", "netInterestIncome": "-113908000", "nonInterestIncome": "None", "operatingExpenses": "352060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2660451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282306000", "sellingGeneralAndAdministrative": "4768000", "netIncomeFromContinuingOperations": "209687000" }, "balance": { "goodwill": "82190000", "inventory": "-86000", "commonStock": "1707471000", "currentDebt": "None", "investments": "None", "totalAssets": "17243821000", "longTermDebt": "3592429000", "shortTermDebt": "16495999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "926720000", "totalLiabilities": "14864687000", "otherCurrentAssets": "400070000", "totalCurrentAssets": "1205893000", "currentLongTermDebt": "16496000", "longTermInvestments": "1216042000", "shortTermInvestments": "1136439000", "currentNetReceivables": "546704000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16037928000", "currentAccountsPayable": "198885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6245031000", "shortLongTermDebtTotal": "3243663000", "totalShareholderEquity": "2379134000", "capitalLeaseObligations": "442940000", "otherCurrentLiabilities": "543327000", "totalCurrentLiabilities": "758708000", "otherNonCurrentLiabilities": "8999127000", "totalNonCurrentLiabilities": "14105979000", "cashAndShortTermInvestments": "259119000", "commonStockSharesOutstanding": "110038000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "259119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147766000", "profitLoss": "None", "dividendPayout": "75847000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8501000", "operatingCashflow": "551471000", "capitalExpenditures": "442727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "195575000", "cashflowFromInvestment": "-257399000", "stockBasedCompensation": "10532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75847000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2371000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 3420917000, "cost_of_revenue": 2792223000, "gross_profit": 628694000, "ebit": 283243000, "ebitda": 553648000, "pretax_income": 200064000, "tax_provision": 38915000, "net_income": 241138000, "net_income_to_common": 241138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204927000, "total_current_assets": 718001000, "total_assets": 16653369999, "short_term_debt": 172568000, "long_term_debt": 3080100000, "total_debt": 3252668000, "total_liabilities": 14416578000, "total_equity": 2236792000, "shares_outstanding": 109778000, "goodwill_and_intangibles": 164380000 }, "cash_flow": { "operating_cash_flow": 454476000, "capital_expenditure": 344037000, "free_cash_flow": 798513000, "dividends_paid": 155119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273659, "ticker_id": 1901, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "283243000", "ebitda": "553648000", "netIncome": "241138000", "grossProfit": "628694000", "depreciation": "None", "totalRevenue": "3420917000", "costOfRevenue": "2792223000", "interestIncome": "81289000", "incomeBeforeTax": "200064000", "interestExpense": "99986000", "operatingIncome": "279555000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "38915000", "reportedCurrency": "USD", "netInterestIncome": "-99986000", "nonInterestIncome": "None", "operatingExpenses": "349139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2792223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270405000", "sellingGeneralAndAdministrative": "4411000", "netIncomeFromContinuingOperations": "243028000" }, "balance": { "goodwill": "82190000", "inventory": "-824000", "commonStock": "1692697000", "currentDebt": "None", "investments": "None", "totalAssets": "16653369999", "longTermDebt": "3080100000", "shortTermDebt": "172568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "82190000", "reportedCurrency": "USD", "retainedEarnings": "845830000", "totalLiabilities": "14416578000", "otherCurrentAssets": "5874000", "totalCurrentAssets": "718001000", "currentLongTermDebt": "172568000", "longTermInvestments": "2706803000", "shortTermInvestments": "1171000", "currentNetReceivables": "511903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15935368999", "currentAccountsPayable": "251460000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5802687000", "shortLongTermDebtTotal": "3427981000", "totalShareholderEquity": "2236792000", "capitalLeaseObligations": "175313000", "otherCurrentLiabilities": "21333000", "totalCurrentLiabilities": "445361000", "otherNonCurrentLiabilities": "8956753000", "totalNonCurrentLiabilities": "13971216999", "cashAndShortTermInvestments": "204927000", "commonStockSharesOutstanding": "109778000", "intangibleAssetsExcludingGoodwill": "82190000", "cashAndCashEquivalentsAtCarryingValue": "204927000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243028000", "profitLoss": "None", "dividendPayout": "155119000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-87569000", "operatingCashflow": "454476000", "capitalExpenditures": "344037000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "567671000", "cashflowFromInvestment": "-1128682000", "stockBasedCompensation": "10366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "155119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3165000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3420917000, "cost_of_revenue": 2792223000, "gross_profit": 628694000, "research_and_development": null, "selling_general_admin": 4411000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 283243000, "depreciation_amortisation": 270405000, "ebitda": 553648000, "interest_expense": 99986000, "interest_income": null, "other_non_operating": null, "pretax_income": 200064000, "tax_provision": 38915000, "effective_tax_rate": null, "net_income": 241138000, "net_income_continuing_ops": 243028000, "net_income_to_common": 241138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204927000, "short_term_investments": 1171000, "net_receivables": 511903000, "inventory": -824000, "other_current_assets": null, "total_current_assets": 718001000, "net_ppe": null, "goodwill": 82190000, "intangible_assets": 82190000, "goodwill_and_intangibles": 164380000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15935368999, "total_assets": 16653369999, "short_term_debt": 172568000, "accounts_payable": 251460000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 445361000, "long_term_debt": 3080100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13971216999, "total_liabilities": 14416578000, "total_debt": 3252668000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 845830000, "total_equity": 2236792000, "shares_outstanding": 109778000, "operating_cash_flow": 454476000, "stock_based_compensation": 10366000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 344037000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1128682000, "dividends_paid": 155119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 567671000, "free_cash_flow": 798513000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "283243000", "ebitda": "553648000", "netIncome": "241138000", "grossProfit": "628694000", "depreciation": "None", "totalRevenue": "3420917000", "costOfRevenue": "2792223000", "interestIncome": "81289000", "incomeBeforeTax": "200064000", "interestExpense": "99986000", "operatingIncome": "279555000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "38915000", "reportedCurrency": "USD", "netInterestIncome": "-99986000", "nonInterestIncome": "None", "operatingExpenses": "349139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2792223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270405000", "sellingGeneralAndAdministrative": "4411000", "netIncomeFromContinuingOperations": "243028000" }, "balance": { "goodwill": "82190000", "inventory": "-824000", "commonStock": "1692697000", "currentDebt": "None", "investments": "None", "totalAssets": "16653369999", "longTermDebt": "3080100000", "shortTermDebt": "172568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "82190000", "reportedCurrency": "USD", "retainedEarnings": "845830000", "totalLiabilities": "14416578000", "otherCurrentAssets": "5874000", "totalCurrentAssets": "718001000", "currentLongTermDebt": "172568000", "longTermInvestments": "2706803000", "shortTermInvestments": "1171000", "currentNetReceivables": "511903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15935368999", "currentAccountsPayable": "251460000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5802687000", "shortLongTermDebtTotal": "3427981000", "totalShareholderEquity": "2236792000", "capitalLeaseObligations": "175313000", "otherCurrentLiabilities": "21333000", "totalCurrentLiabilities": "445361000", "otherNonCurrentLiabilities": "8956753000", "totalNonCurrentLiabilities": "13971216999", "cashAndShortTermInvestments": "204927000", "commonStockSharesOutstanding": "109778000", "intangibleAssetsExcludingGoodwill": "82190000", "cashAndCashEquivalentsAtCarryingValue": "204927000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243028000", "profitLoss": "None", "dividendPayout": "155119000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-87569000", "operatingCashflow": "454476000", "capitalExpenditures": "344037000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "567671000", "cashflowFromInvestment": "-1128682000", "stockBasedCompensation": "10366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "155119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3165000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 2850379000, "cost_of_revenue": 2173465000, "gross_profit": 676914000, "ebit": 391914000, "ebitda": 670616000, "pretax_income": 308973000, "tax_provision": 62807000, "net_income": 246166000, "net_income_to_common": 246166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311462000, "total_current_assets": 670973000, "total_assets": 16065678000, "short_term_debt": 53998000, "long_term_debt": 2321937000, "total_debt": 2375935000, "total_liabilities": 13640501000, "total_equity": 2425177000, "shares_outstanding": 109580000, "goodwill_and_intangibles": 164380000 }, "cash_flow": { "operating_cash_flow": 375673000, "capital_expenditure": 314524000, "free_cash_flow": 690197000, "dividends_paid": 150533000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273664, "ticker_id": 1901, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "391914000", "ebitda": "670616000", "netIncome": "246166000", "grossProfit": "676914000", "depreciation": "None", "totalRevenue": "2850379000", "costOfRevenue": "2173465000", "interestIncome": "81051000", "incomeBeforeTax": "308973000", "interestExpense": "91113000", "operatingIncome": "386066000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "62807000", "reportedCurrency": "USD", "netInterestIncome": "-91113000", "nonInterestIncome": "None", "operatingExpenses": "290848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9534000", "costofGoodsAndServicesSold": "2173465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278702000", "sellingGeneralAndAdministrative": "14736000", "netIncomeFromContinuingOperations": "248056000" }, "balance": { "goodwill": "82190000", "inventory": "-638000", "commonStock": "1685496000", "currentDebt": "None", "investments": "None", "totalAssets": "16065678000", "longTermDebt": "2321937000", "shortTermDebt": "53998000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "82190000", "reportedCurrency": "USD", "retainedEarnings": "757921000", "totalLiabilities": "13640501000", "otherCurrentAssets": "16953000", "totalCurrentAssets": "670973000", "currentLongTermDebt": "53998000", "longTermInvestments": "10404000", "shortTermInvestments": "15298000", "currentNetReceivables": "344213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15394705000", "currentAccountsPayable": "205544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5392068000", "shortLongTermDebtTotal": "2601000000", "totalShareholderEquity": "2425177000", "capitalLeaseObligations": "136760000", "otherCurrentLiabilities": "19889000", "totalCurrentLiabilities": "279431000", "otherNonCurrentLiabilities": "2150815000", "totalNonCurrentLiabilities": "13361070000", "cashAndShortTermInvestments": "311462000", "commonStockSharesOutstanding": "109580000", "intangibleAssetsExcludingGoodwill": "82190000", "cashAndCashEquivalentsAtCarryingValue": "311462000", "accumulatedDepreciationAmortizationPPE": "-3028130000" }, "cashflow": { "netIncome": "248056000", "profitLoss": "None", "dividendPayout": "150533000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-45819000", "operatingCashflow": "375673000", "capitalExpenditures": "314524000", "changeInReceivables": "-73811000", "changeInExchangeRate": "None", "cashflowFromFinancing": "756402000", "cashflowFromInvestment": "-1179592000", "stockBasedCompensation": "9135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150533000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47517000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2005999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2850379000, "cost_of_revenue": 2173465000, "gross_profit": 676914000, "research_and_development": null, "selling_general_admin": 14736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 391914000, "depreciation_amortisation": 278702000, "ebitda": 670616000, "interest_expense": 91113000, "interest_income": null, "other_non_operating": null, "pretax_income": 308973000, "tax_provision": 62807000, "effective_tax_rate": null, "net_income": 246166000, "net_income_continuing_ops": 248056000, "net_income_to_common": 246166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 311462000, "short_term_investments": 15298000, "net_receivables": 344213000, "inventory": -638000, "other_current_assets": null, "total_current_assets": 670973000, "net_ppe": null, "goodwill": 82190000, "intangible_assets": 82190000, "goodwill_and_intangibles": 164380000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15394705000, "total_assets": 16065678000, "short_term_debt": 53998000, "accounts_payable": 205544000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 279431000, "long_term_debt": 2321937000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13361070000, "total_liabilities": 13640501000, "total_debt": 2375935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 757921000, "total_equity": 2425177000, "shares_outstanding": 109580000, "operating_cash_flow": 375673000, "stock_based_compensation": 9135000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 314524000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1179592000, "dividends_paid": 150533000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 756402000, "free_cash_flow": 690197000, "net_change_in_cash": -47517000 }, "raw_data": { "income": { "ebit": "391914000", "ebitda": "670616000", "netIncome": "246166000", "grossProfit": "676914000", "depreciation": "None", "totalRevenue": "2850379000", "costOfRevenue": "2173465000", "interestIncome": "81051000", "incomeBeforeTax": "308973000", "interestExpense": "91113000", "operatingIncome": "386066000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "62807000", "reportedCurrency": "USD", "netInterestIncome": "-91113000", "nonInterestIncome": "None", "operatingExpenses": "290848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9534000", "costofGoodsAndServicesSold": "2173465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278702000", "sellingGeneralAndAdministrative": "14736000", "netIncomeFromContinuingOperations": "248056000" }, "balance": { "goodwill": "82190000", "inventory": "-638000", "commonStock": "1685496000", "currentDebt": "None", "investments": "None", "totalAssets": "16065678000", "longTermDebt": "2321937000", "shortTermDebt": "53998000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "82190000", "reportedCurrency": "USD", "retainedEarnings": "757921000", "totalLiabilities": "13640501000", "otherCurrentAssets": "16953000", "totalCurrentAssets": "670973000", "currentLongTermDebt": "53998000", "longTermInvestments": "10404000", "shortTermInvestments": "15298000", "currentNetReceivables": "344213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15394705000", "currentAccountsPayable": "205544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5392068000", "shortLongTermDebtTotal": "2601000000", "totalShareholderEquity": "2425177000", "capitalLeaseObligations": "136760000", "otherCurrentLiabilities": "19889000", "totalCurrentLiabilities": "279431000", "otherNonCurrentLiabilities": "2150815000", "totalNonCurrentLiabilities": "13361070000", "cashAndShortTermInvestments": "311462000", "commonStockSharesOutstanding": "109580000", "intangibleAssetsExcludingGoodwill": "82190000", "cashAndCashEquivalentsAtCarryingValue": "311462000", "accumulatedDepreciationAmortizationPPE": "-3028130000" }, "cashflow": { "netIncome": "248056000", "profitLoss": "None", "dividendPayout": "150533000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-45819000", "operatingCashflow": "375673000", "capitalExpenditures": "314524000", "changeInReceivables": "-73811000", "changeInExchangeRate": "None", "cashflowFromFinancing": "756402000", "cashflowFromInvestment": "-1179592000", "stockBasedCompensation": "9135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150533000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47517000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2005999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 2579775000, "cost_of_revenue": 2011077000, "gross_profit": 568698000, "ebit": 308283000, "ebitda": 599061000, "pretax_income": 238734000, "tax_provision": 40910000, "net_income": 197824000, "net_income_to_common": 197824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358979000, "total_current_assets": 657293000, "total_assets": 15238099000, "short_term_debt": 129378999, "long_term_debt": 2119129000, "total_debt": 2248507999, "total_liabilities": 12866304000, "total_equity": 2371795000, "shares_outstanding": 109356000, "goodwill_and_intangibles": 164380000 }, "cash_flow": { "operating_cash_flow": 429407000, "capital_expenditure": 383895000, "free_cash_flow": 813302000, "dividends_paid": 145986000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273669, "ticker_id": 1901, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "308283000", "ebitda": "599061000", "netIncome": "197824000", "grossProfit": "568698000", "depreciation": "None", "totalRevenue": "2579775000", "costOfRevenue": "2011077000", "interestIncome": "67659000", "incomeBeforeTax": "238734000", "interestExpense": "85702000", "operatingIncome": "311493000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "40910000", "reportedCurrency": "USD", "netInterestIncome": "-85702000", "nonInterestIncome": "None", "operatingExpenses": "257205000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8768000", "costofGoodsAndServicesSold": "2011077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290778000", "sellingGeneralAndAdministrative": "3210000", "netIncomeFromContinuingOperations": "199714000" }, "balance": { "goodwill": "82190000", "inventory": "-307217000", "commonStock": "1678368000", "currentDebt": "None", "investments": "None", "totalAssets": "15238099000", "longTermDebt": "2119129000", "shortTermDebt": "129378999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "82190000", "reportedCurrency": "USD", "retainedEarnings": "660398000", "totalLiabilities": "12866304000", "otherCurrentAssets": "45833000", "totalCurrentAssets": "657293000", "currentLongTermDebt": "129379000", "longTermInvestments": "2225639000", "shortTermInvestments": "17098000", "currentNetReceivables": "281216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14580806000", "currentAccountsPayable": "182347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5265735000", "shortLongTermDebtTotal": "2498610000", "totalShareholderEquity": "2371795000", "capitalLeaseObligations": "160432000", "otherCurrentLiabilities": "23547000", "totalCurrentLiabilities": "335273000", "otherNonCurrentLiabilities": "2306094000", "totalNonCurrentLiabilities": "12531031000", "cashAndShortTermInvestments": "358979000", "commonStockSharesOutstanding": "109356000", "intangibleAssetsExcludingGoodwill": "82190000", "cashAndCashEquivalentsAtCarryingValue": "358979000", "accumulatedDepreciationAmortizationPPE": "-2903144000" }, "cashflow": { "netIncome": "199714000", "profitLoss": "None", "dividendPayout": "145986000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "34202000", "operatingCashflow": "429407000", "capitalExpenditures": "383895000", "changeInReceivables": "2533000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1115535000", "cashflowFromInvestment": "-1413648000", "stockBasedCompensation": "5810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145986000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "131294000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290778000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2579775000, "cost_of_revenue": 2011077000, "gross_profit": 568698000, "research_and_development": null, "selling_general_admin": 3210000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 308283000, "depreciation_amortisation": 290778000, "ebitda": 599061000, "interest_expense": 85702000, "interest_income": null, "other_non_operating": null, "pretax_income": 238734000, "tax_provision": 40910000, "effective_tax_rate": null, "net_income": 197824000, "net_income_continuing_ops": 199714000, "net_income_to_common": 197824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 358979000, "short_term_investments": 17098000, "net_receivables": 281216000, "inventory": -307217000, "other_current_assets": null, "total_current_assets": 657293000, "net_ppe": null, "goodwill": 82190000, "intangible_assets": 82190000, "goodwill_and_intangibles": 164380000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14580806000, "total_assets": 15238099000, "short_term_debt": 129378999, "accounts_payable": 182347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 335273000, "long_term_debt": 2119129000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12531031000, "total_liabilities": 12866304000, "total_debt": 2248507999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 660398000, "total_equity": 2371795000, "shares_outstanding": 109356000, "operating_cash_flow": 429407000, "stock_based_compensation": 5810000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 383895000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1413648000, "dividends_paid": 145986000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1115535000, "free_cash_flow": 813302000, "net_change_in_cash": 131294000 }, "raw_data": { "income": { "ebit": "308283000", "ebitda": "599061000", "netIncome": "197824000", "grossProfit": "568698000", "depreciation": "None", "totalRevenue": "2579775000", "costOfRevenue": "2011077000", "interestIncome": "67659000", "incomeBeforeTax": "238734000", "interestExpense": "85702000", "operatingIncome": "311493000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "40910000", "reportedCurrency": "USD", "netInterestIncome": "-85702000", "nonInterestIncome": "None", "operatingExpenses": "257205000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8768000", "costofGoodsAndServicesSold": "2011077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290778000", "sellingGeneralAndAdministrative": "3210000", "netIncomeFromContinuingOperations": "199714000" }, "balance": { "goodwill": "82190000", "inventory": "-307217000", "commonStock": "1678368000", "currentDebt": "None", "investments": "None", "totalAssets": "15238099000", "longTermDebt": "2119129000", "shortTermDebt": "129378999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "82190000", "reportedCurrency": "USD", "retainedEarnings": "660398000", "totalLiabilities": "12866304000", "otherCurrentAssets": "45833000", "totalCurrentAssets": "657293000", "currentLongTermDebt": "129379000", "longTermInvestments": "2225639000", "shortTermInvestments": "17098000", "currentNetReceivables": "281216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14580806000", "currentAccountsPayable": "182347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5265735000", "shortLongTermDebtTotal": "2498610000", "totalShareholderEquity": "2371795000", "capitalLeaseObligations": "160432000", "otherCurrentLiabilities": "23547000", "totalCurrentLiabilities": "335273000", "otherNonCurrentLiabilities": "2306094000", "totalNonCurrentLiabilities": "12531031000", "cashAndShortTermInvestments": "358979000", "commonStockSharesOutstanding": "109356000", "intangibleAssetsExcludingGoodwill": "82190000", "cashAndCashEquivalentsAtCarryingValue": "358979000", "accumulatedDepreciationAmortizationPPE": "-2903144000" }, "cashflow": { "netIncome": "199714000", "profitLoss": "None", "dividendPayout": "145986000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "34202000", "operatingCashflow": "429407000", "capitalExpenditures": "383895000", "changeInReceivables": "2533000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1115535000", "cashflowFromInvestment": "-1413648000", "stockBasedCompensation": "5810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145986000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "131294000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290778000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 2873948000, "cost_of_revenue": 2247169000, "gross_profit": 626779000, "ebit": 345215000, "ebitda": 623328000, "pretax_income": 269519000, "tax_provision": 51637000, "net_income": 217882000, "net_income_to_common": 217882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227685000, "total_current_assets": 528479000, "total_assets": 13745251000, "short_term_debt": 185710000, "long_term_debt": 1964365000, "total_debt": 2150075000, "total_liabilities": 11430698000, "total_equity": 2314553000, "shares_outstanding": 109407000, "goodwill_and_intangibles": 164380000 }, "cash_flow": { "operating_cash_flow": 512470000, "capital_expenditure": 457520000, "free_cash_flow": 969990000, "dividends_paid": 141353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273674, "ticker_id": 1901, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "345215000", "ebitda": "623328000", "netIncome": "217882000", "grossProfit": "626779000", "depreciation": "None", "totalRevenue": "2873948000", "costOfRevenue": "2247169000", "interestIncome": "74459000", "incomeBeforeTax": "269519000", "interestExpense": "86446000", "operatingIncome": "348021000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "51637000", "reportedCurrency": "USD", "netInterestIncome": "-86446000", "nonInterestIncome": "None", "operatingExpenses": "278758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11987000", "costofGoodsAndServicesSold": "2247169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278113000", "sellingGeneralAndAdministrative": "2806000", "netIncomeFromContinuingOperations": "219772000" }, "balance": { "goodwill": "82190000", "inventory": "-297000", "commonStock": "1678257000", "currentDebt": "None", "investments": "None", "totalAssets": "13745251000", "longTermDebt": "1964365000", "shortTermDebt": "185710000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "82190000", "reportedCurrency": "USD", "retainedEarnings": "622042000", "totalLiabilities": "11430698000", "otherCurrentAssets": "73871000", "totalCurrentAssets": "528479000", "currentLongTermDebt": "185710000", "longTermInvestments": "6452384000", "shortTermInvestments": "1232826000", "currentNetReceivables": "300794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13216772000", "currentAccountsPayable": "220633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5109628000", "shortLongTermDebtTotal": "2464756000", "totalShareholderEquity": "2314553000", "capitalLeaseObligations": "199571000", "otherCurrentLiabilities": "24941000", "totalCurrentLiabilities": "431284000", "otherNonCurrentLiabilities": "2268713000", "totalNonCurrentLiabilities": "10999414000", "cashAndShortTermInvestments": "227685000", "commonStockSharesOutstanding": "109407000", "intangibleAssetsExcludingGoodwill": "82190000", "cashAndCashEquivalentsAtCarryingValue": "227685000", "accumulatedDepreciationAmortizationPPE": "-2765569000" }, "cashflow": { "netIncome": "219772000", "profitLoss": "None", "dividendPayout": "141353000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-11493000", "operatingCashflow": "512470000", "capitalExpenditures": "457520000", "changeInReceivables": "26083000", "changeInExchangeRate": "None", "cashflowFromFinancing": "87716000", "cashflowFromInvestment": "-541709000", "stockBasedCompensation": "9986000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "58477000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2873948000, "cost_of_revenue": 2247169000, "gross_profit": 626779000, "research_and_development": null, "selling_general_admin": 2806000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 345215000, "depreciation_amortisation": 278113000, "ebitda": 623328000, "interest_expense": 86446000, "interest_income": null, "other_non_operating": null, "pretax_income": 269519000, "tax_provision": 51637000, "effective_tax_rate": null, "net_income": 217882000, "net_income_continuing_ops": 219772000, "net_income_to_common": 217882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227685000, "short_term_investments": 1232826000, "net_receivables": 300794000, "inventory": -297000, "other_current_assets": null, "total_current_assets": 528479000, "net_ppe": null, "goodwill": 82190000, "intangible_assets": 82190000, "goodwill_and_intangibles": 164380000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13216772000, "total_assets": 13745251000, "short_term_debt": 185710000, "accounts_payable": 220633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 431284000, "long_term_debt": 1964365000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10999414000, "total_liabilities": 11430698000, "total_debt": 2150075000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 622042000, "total_equity": 2314553000, "shares_outstanding": 109407000, "operating_cash_flow": 512470000, "stock_based_compensation": 9986000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 457520000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -541709000, "dividends_paid": 141353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 87716000, "free_cash_flow": 969990000, "net_change_in_cash": 58477000 }, "raw_data": { "income": { "ebit": "345215000", "ebitda": "623328000", "netIncome": "217882000", "grossProfit": "626779000", "depreciation": "None", "totalRevenue": "2873948000", "costOfRevenue": "2247169000", "interestIncome": "74459000", "incomeBeforeTax": "269519000", "interestExpense": "86446000", "operatingIncome": "348021000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "51637000", "reportedCurrency": "USD", "netInterestIncome": "-86446000", "nonInterestIncome": "None", "operatingExpenses": "278758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11987000", "costofGoodsAndServicesSold": "2247169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278113000", "sellingGeneralAndAdministrative": "2806000", "netIncomeFromContinuingOperations": "219772000" }, "balance": { "goodwill": "82190000", "inventory": "-297000", "commonStock": "1678257000", "currentDebt": "None", "investments": "None", "totalAssets": "13745251000", "longTermDebt": "1964365000", "shortTermDebt": "185710000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "82190000", "reportedCurrency": "USD", "retainedEarnings": "622042000", "totalLiabilities": "11430698000", "otherCurrentAssets": "73871000", "totalCurrentAssets": "528479000", "currentLongTermDebt": "185710000", "longTermInvestments": "6452384000", "shortTermInvestments": "1232826000", "currentNetReceivables": "300794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13216772000", "currentAccountsPayable": "220633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5109628000", "shortLongTermDebtTotal": "2464756000", "totalShareholderEquity": "2314553000", "capitalLeaseObligations": "199571000", "otherCurrentLiabilities": "24941000", "totalCurrentLiabilities": "431284000", "otherNonCurrentLiabilities": "2268713000", "totalNonCurrentLiabilities": "10999414000", "cashAndShortTermInvestments": "227685000", "commonStockSharesOutstanding": "109407000", "intangibleAssetsExcludingGoodwill": "82190000", "cashAndCashEquivalentsAtCarryingValue": "227685000", "accumulatedDepreciationAmortizationPPE": "-2765569000" }, "cashflow": { "netIncome": "219772000", "profitLoss": "None", "dividendPayout": "141353000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-11493000", "operatingCashflow": "512470000", "capitalExpenditures": "457520000", "changeInReceivables": "26083000", "changeInExchangeRate": "None", "cashflowFromFinancing": "87716000", "cashflowFromInvestment": "-541709000", "stockBasedCompensation": "9986000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "58477000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 2860849000, "cost_of_revenue": 2527493000, "gross_profit": 333356000, "ebit": 346596000, "ebitda": 560632000, "pretax_income": 254461000, "tax_provision": 50797000, "net_income": 203664000, "net_income_to_common": 203664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169208000, "total_current_assets": 514835000, "total_assets": 13269602000, "short_term_debt": 73992000, "long_term_debt": 1879641000, "total_debt": 1953633000, "total_liabilities": 11073029000, "total_equity": 2196573000, "shares_outstanding": 109146000, "goodwill_and_intangibles": 82190000 }, "cash_flow": { "operating_cash_flow": 499312000, "capital_expenditure": 537369000, "free_cash_flow": 1036681000, "dividends_paid": 136877000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273679, "ticker_id": 1901, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "346596000", "ebitda": "560632000", "netIncome": "203664000", "grossProfit": "333356000", "depreciation": "None", "totalRevenue": "2860849000", "costOfRevenue": "2527493000", "interestIncome": "72933000", "incomeBeforeTax": "254461000", "interestExpense": "83810000", "operatingIncome": "333356000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "50797000", "reportedCurrency": "USD", "netInterestIncome": "-83810000", "nonInterestIncome": "None", "operatingExpenses": "-4915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "10877000", "costofGoodsAndServicesSold": "2527493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214036000", "sellingGeneralAndAdministrative": "5962000", "netIncomeFromContinuingOperations": "203664000" }, "balance": { "goodwill": "82190000", "inventory": "-1805000", "commonStock": "1669267000", "currentDebt": "None", "investments": "None", "totalAssets": "13269602000", "longTermDebt": "1879641000", "shortTermDebt": "73992000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "543623000", "totalLiabilities": "11073029000", "otherCurrentAssets": "-4790902000", "totalCurrentAssets": "514835000", "currentLongTermDebt": "73992000", "longTermInvestments": "6323115000", "shortTermInvestments": "19955000", "currentNetReceivables": "5116574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12754767000", "currentAccountsPayable": "214773000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4830118000", "shortLongTermDebtTotal": "2063673000", "totalShareholderEquity": "2196573000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "243027000", "totalCurrentLiabilities": "317019000", "otherNonCurrentLiabilities": "2069408000", "totalNonCurrentLiabilities": "10756010000", "cashAndShortTermInvestments": "169208000", "commonStockSharesOutstanding": "109146000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "169208000", "accumulatedDepreciationAmortizationPPE": "-2659230000" }, "cashflow": { "netIncome": "203664000", "profitLoss": "None", "dividendPayout": "136877000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "7054000", "operatingCashflow": "499312000", "capitalExpenditures": "537369000", "changeInReceivables": "-64321000", "changeInExchangeRate": "None", "cashflowFromFinancing": "200074000", "cashflowFromInvestment": "-792059000", "stockBasedCompensation": "7792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136877000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-92673000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "255629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2860849000, "cost_of_revenue": 2527493000, "gross_profit": 333356000, "research_and_development": 0, "selling_general_admin": 5962000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 346596000, "depreciation_amortisation": 214036000, "ebitda": 560632000, "interest_expense": 83810000, "interest_income": null, "other_non_operating": null, "pretax_income": 254461000, "tax_provision": 50797000, "effective_tax_rate": null, "net_income": 203664000, "net_income_continuing_ops": 203664000, "net_income_to_common": 203664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169208000, "short_term_investments": 19955000, "net_receivables": 5116574000, "inventory": -1805000, "other_current_assets": null, "total_current_assets": 514835000, "net_ppe": null, "goodwill": 82190000, "intangible_assets": null, "goodwill_and_intangibles": 82190000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12754767000, "total_assets": 13269602000, "short_term_debt": 73992000, "accounts_payable": 214773000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 317019000, "long_term_debt": 1879641000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10756010000, "total_liabilities": 11073029000, "total_debt": 1953633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 543623000, "total_equity": 2196573000, "shares_outstanding": 109146000, "operating_cash_flow": 499312000, "stock_based_compensation": 7792000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 537369000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -792059000, "dividends_paid": 136877000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 200074000, "free_cash_flow": 1036681000, "net_change_in_cash": -92673000 }, "raw_data": { "income": { "ebit": "346596000", "ebitda": "560632000", "netIncome": "203664000", "grossProfit": "333356000", "depreciation": "None", "totalRevenue": "2860849000", "costOfRevenue": "2527493000", "interestIncome": "72933000", "incomeBeforeTax": "254461000", "interestExpense": "83810000", "operatingIncome": "333356000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "50797000", "reportedCurrency": "USD", "netInterestIncome": "-83810000", "nonInterestIncome": "None", "operatingExpenses": "-4915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "10877000", "costofGoodsAndServicesSold": "2527493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214036000", "sellingGeneralAndAdministrative": "5962000", "netIncomeFromContinuingOperations": "203664000" }, "balance": { "goodwill": "82190000", "inventory": "-1805000", "commonStock": "1669267000", "currentDebt": "None", "investments": "None", "totalAssets": "13269602000", "longTermDebt": "1879641000", "shortTermDebt": "73992000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "543623000", "totalLiabilities": "11073029000", "otherCurrentAssets": "-4790902000", "totalCurrentAssets": "514835000", "currentLongTermDebt": "73992000", "longTermInvestments": "6323115000", "shortTermInvestments": "19955000", "currentNetReceivables": "5116574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12754767000", "currentAccountsPayable": "214773000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4830118000", "shortLongTermDebtTotal": "2063673000", "totalShareholderEquity": "2196573000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "243027000", "totalCurrentLiabilities": "317019000", "otherNonCurrentLiabilities": "2069408000", "totalNonCurrentLiabilities": "10756010000", "cashAndShortTermInvestments": "169208000", "commonStockSharesOutstanding": "109146000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "169208000", "accumulatedDepreciationAmortizationPPE": "-2659230000" }, "cashflow": { "netIncome": "203664000", "profitLoss": "None", "dividendPayout": "136877000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "7054000", "operatingCashflow": "499312000", "capitalExpenditures": "537369000", "changeInReceivables": "-64321000", "changeInExchangeRate": "None", "cashflowFromFinancing": "200074000", "cashflowFromInvestment": "-792059000", "stockBasedCompensation": "7792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136877000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-92673000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "255629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 746447000, "cost_of_revenue": 693070000, "gross_profit": 53377000, "ebit": 53377000, "ebitda": 119918000, "pretax_income": 38592000, "tax_provision": 8141999, "net_income": 30450000, "net_income_to_common": 30450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 452840000, "total_current_assets": 1829916000, "total_assets": 8914203000, "short_term_debt": 124990000, "long_term_debt": 2280388000, "total_debt": 2405378000, "total_liabilities": 7276834000, "total_equity": 1637369000, "shares_outstanding": 173326000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 61031000, "capital_expenditure": 103535000, "free_cash_flow": 164566000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273642, "ticker_id": 1901, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53377000", "ebitda": "119918000", "netIncome": "30450000", "grossProfit": "53377000", "depreciation": "None", "totalRevenue": "746447000", "costOfRevenue": "693070000", "interestIncome": "9995000", "incomeBeforeTax": "38592000", "interestExpense": "29475000", "operatingIncome": "53377000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8141999", "reportedCurrency": "USD", "netInterestIncome": "-19428000", "nonInterestIncome": "None", "operatingExpenses": "693070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "693070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66541000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "30450000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2269261000", "currentDebt": "None", "investments": "None", "totalAssets": "8914203000", "longTermDebt": "2280388000", "shortTermDebt": "124990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-635156000", "totalLiabilities": "7276834000", "otherCurrentAssets": "924892000", "totalCurrentAssets": "1829916000", "currentLongTermDebt": "124990000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "452184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7084287000", "currentAccountsPayable": "220103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "666135000", "totalShareholderEquity": "1637369000", "capitalLeaseObligations": "541145000", "otherCurrentLiabilities": "1022798000", "totalCurrentLiabilities": "1367891000", "otherNonCurrentLiabilities": "1649891000", "totalNonCurrentLiabilities": "5908943000", "cashAndShortTermInvestments": "452840000", "commonStockSharesOutstanding": "173326000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "452840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30450000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-13119000", "operatingCashflow": "61031000", "capitalExpenditures": "103535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8057000", "cashflowFromInvestment": "-101912000", "stockBasedCompensation": "1202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66541000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 746447000, "cost_of_revenue": 693070000, "gross_profit": 53377000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53377000, "depreciation_amortisation": 66541000, "ebitda": 119918000, "interest_expense": 29475000, "interest_income": null, "other_non_operating": null, "pretax_income": 38592000, "tax_provision": 8141999, "effective_tax_rate": null, "net_income": 30450000, "net_income_continuing_ops": 30450000, "net_income_to_common": 30450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 452840000, "short_term_investments": null, "net_receivables": 452184000, "inventory": null, "other_current_assets": null, "total_current_assets": 1829916000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7084287000, "total_assets": 8914203000, "short_term_debt": 124990000, "accounts_payable": 220103000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1367891000, "long_term_debt": 2280388000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5908943000, "total_liabilities": 7276834000, "total_debt": 2405378000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -635156000, "total_equity": 1637369000, "shares_outstanding": 173326000, "operating_cash_flow": 61031000, "stock_based_compensation": 1202000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103535000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101912000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8057000, "free_cash_flow": 164566000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53377000", "ebitda": "119918000", "netIncome": "30450000", "grossProfit": "53377000", "depreciation": "None", "totalRevenue": "746447000", "costOfRevenue": "693070000", "interestIncome": "9995000", "incomeBeforeTax": "38592000", "interestExpense": "29475000", "operatingIncome": "53377000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8141999", "reportedCurrency": "USD", "netInterestIncome": "-19428000", "nonInterestIncome": "None", "operatingExpenses": "693070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "693070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66541000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "30450000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2269261000", "currentDebt": "None", "investments": "None", "totalAssets": "8914203000", "longTermDebt": "2280388000", "shortTermDebt": "124990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-635156000", "totalLiabilities": "7276834000", "otherCurrentAssets": "924892000", "totalCurrentAssets": "1829916000", "currentLongTermDebt": "124990000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "452184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7084287000", "currentAccountsPayable": "220103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "666135000", "totalShareholderEquity": "1637369000", "capitalLeaseObligations": "541145000", "otherCurrentLiabilities": "1022798000", "totalCurrentLiabilities": "1367891000", "otherNonCurrentLiabilities": "1649891000", "totalNonCurrentLiabilities": "5908943000", "cashAndShortTermInvestments": "452840000", "commonStockSharesOutstanding": "173326000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "452840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30450000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-13119000", "operatingCashflow": "61031000", "capitalExpenditures": "103535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8057000", "cashflowFromInvestment": "-101912000", "stockBasedCompensation": "1202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66541000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 805824000, "cost_of_revenue": 738715000, "gross_profit": 67109000, "ebit": 81664000, "ebitda": 145796999, "pretax_income": 53469000, "tax_provision": 12108000, "net_income": 41361000, "net_income_to_common": 41361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 980746000, "total_current_assets": 1884576000, "total_assets": 8922879000, "short_term_debt": 124959000, "long_term_debt": 2285016000, "total_debt": 2409975000, "total_liabilities": 7316960000, "total_equity": 1605919000, "shares_outstanding": 172620476, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 106405000, "capital_expenditure": 85752000, "free_cash_flow": 192157000, "dividends_paid": 473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273643, "ticker_id": 1901, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81664000", "ebitda": "145796999", "netIncome": "41361000", "grossProfit": "67109000", "depreciation": "None", "totalRevenue": "805824000", "costOfRevenue": "738715000", "interestIncome": "9767000", "incomeBeforeTax": "53469000", "interestExpense": "28195000", "operatingIncome": "67109000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12108000", "reportedCurrency": "USD", "netInterestIncome": "-18374000", "nonInterestIncome": "None", "operatingExpenses": "738715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "738715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64132999", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "41361000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2268187000", "currentDebt": "None", "investments": "None", "totalAssets": "8922879000", "longTermDebt": "2285016000", "shortTermDebt": "124959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-665606000", "totalLiabilities": "7316960000", "otherCurrentAssets": "412304000", "totalCurrentAssets": "1884576000", "currentLongTermDebt": "124959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "491526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7038303000", "currentAccountsPayable": "219062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6244976000", "shortLongTermDebtTotal": "2958843000", "totalShareholderEquity": "1605919000", "capitalLeaseObligations": "548868000", "otherCurrentLiabilities": "1083716000", "totalCurrentLiabilities": "1427737000", "otherNonCurrentLiabilities": "1639536000", "totalNonCurrentLiabilities": "5889223000", "cashAndShortTermInvestments": "980746000", "commonStockSharesOutstanding": "172620476", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "980746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46105000", "profitLoss": "None", "dividendPayout": "473000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2425000", "operatingCashflow": "106405000", "capitalExpenditures": "85752000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68047000", "cashflowFromInvestment": "-84822000", "stockBasedCompensation": "754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83215000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 805824000, "cost_of_revenue": 738715000, "gross_profit": 67109000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81664000, "depreciation_amortisation": 64132999, "ebitda": 145796999, "interest_expense": 28195000, "interest_income": null, "other_non_operating": null, "pretax_income": 53469000, "tax_provision": 12108000, "effective_tax_rate": null, "net_income": 41361000, "net_income_continuing_ops": 41361000, "net_income_to_common": 41361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 980746000, "short_term_investments": null, "net_receivables": 491526000, "inventory": null, "other_current_assets": null, "total_current_assets": 1884576000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7038303000, "total_assets": 8922879000, "short_term_debt": 124959000, "accounts_payable": 219062000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1427737000, "long_term_debt": 2285016000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5889223000, "total_liabilities": 7316960000, "total_debt": 2409975000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -665606000, "total_equity": 1605919000, "shares_outstanding": 172620476, "operating_cash_flow": 106405000, "stock_based_compensation": 754000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85752000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84822000, "dividends_paid": 473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68047000, "free_cash_flow": 192157000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81664000", "ebitda": "145796999", "netIncome": "41361000", "grossProfit": "67109000", "depreciation": "None", "totalRevenue": "805824000", "costOfRevenue": "738715000", "interestIncome": "9767000", "incomeBeforeTax": "53469000", "interestExpense": "28195000", "operatingIncome": "67109000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12108000", "reportedCurrency": "USD", "netInterestIncome": "-18374000", "nonInterestIncome": "None", "operatingExpenses": "738715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "738715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64132999", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "41361000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2268187000", "currentDebt": "None", "investments": "None", "totalAssets": "8922879000", "longTermDebt": "2285016000", "shortTermDebt": "124959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-665606000", "totalLiabilities": "7316960000", "otherCurrentAssets": "412304000", "totalCurrentAssets": "1884576000", "currentLongTermDebt": "124959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "491526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7038303000", "currentAccountsPayable": "219062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6244976000", "shortLongTermDebtTotal": "2958843000", "totalShareholderEquity": "1605919000", "capitalLeaseObligations": "548868000", "otherCurrentLiabilities": "1083716000", "totalCurrentLiabilities": "1427737000", "otherNonCurrentLiabilities": "1639536000", "totalNonCurrentLiabilities": "5889223000", "cashAndShortTermInvestments": "980746000", "commonStockSharesOutstanding": "172620476", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "980746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46105000", "profitLoss": "None", "dividendPayout": "473000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2425000", "operatingCashflow": "106405000", "capitalExpenditures": "85752000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68047000", "cashflowFromInvestment": "-84822000", "stockBasedCompensation": "754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83215000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 790610000, "cost_of_revenue": 738564000, "gross_profit": 52046000, "ebit": 66157000, "ebitda": 139892000, "pretax_income": 39946000, "tax_provision": 8728000, "net_income": 31218000, "net_income_to_common": 31218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1027210000, "total_current_assets": 1913700000, "total_assets": 8813636000, "short_term_debt": 143472000, "long_term_debt": 2295219000, "total_debt": 2438691000, "total_liabilities": 7215507000, "total_equity": 1598129000, "shares_outstanding": 172916000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 100252000, "capital_expenditure": 93957000, "free_cash_flow": 194209000, "dividends_paid": 19054000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273645, "ticker_id": 1901, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66157000", "ebitda": "139892000", "netIncome": "31218000", "grossProfit": "52046000", "depreciation": "None", "totalRevenue": "790610000", "costOfRevenue": "738564000", "interestIncome": "6960000", "incomeBeforeTax": "39946000", "interestExpense": "26211000", "operatingIncome": "52046000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8728000", "reportedCurrency": "USD", "netInterestIncome": "-17751000", "nonInterestIncome": "None", "operatingExpenses": "88363000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "738564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73735000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "31218000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2267288000", "currentDebt": "None", "investments": "None", "totalAssets": "8813636000", "longTermDebt": "2295219000", "shortTermDebt": "143472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-705413000", "totalLiabilities": "7215507000", "otherCurrentAssets": "388261000", "totalCurrentAssets": "1913700000", "currentLongTermDebt": "143472000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "498229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6899936000", "currentAccountsPayable": "217329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6213540000", "shortLongTermDebtTotal": "2994077000", "totalShareholderEquity": "1598129000", "capitalLeaseObligations": "555386000", "otherCurrentLiabilities": "1059942000", "totalCurrentLiabilities": "1420743000", "otherNonCurrentLiabilities": "1635200000", "totalNonCurrentLiabilities": "5794763999", "cashAndShortTermInvestments": "1027210000", "commonStockSharesOutstanding": "172916000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1027210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30747000", "profitLoss": "None", "dividendPayout": "19054000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1814000", "operatingCashflow": "100252000", "capitalExpenditures": "93957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "374933000", "cashflowFromInvestment": "-84863000", "stockBasedCompensation": "-600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19054000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73956000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 790610000, "cost_of_revenue": 738564000, "gross_profit": 52046000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66157000, "depreciation_amortisation": 73735000, "ebitda": 139892000, "interest_expense": 26211000, "interest_income": null, "other_non_operating": null, "pretax_income": 39946000, "tax_provision": 8728000, "effective_tax_rate": null, "net_income": 31218000, "net_income_continuing_ops": 31218000, "net_income_to_common": 31218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1027210000, "short_term_investments": null, "net_receivables": 498229000, "inventory": null, "other_current_assets": null, "total_current_assets": 1913700000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6899936000, "total_assets": 8813636000, "short_term_debt": 143472000, "accounts_payable": 217329000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1420743000, "long_term_debt": 2295219000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5794763999, "total_liabilities": 7215507000, "total_debt": 2438691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -705413000, "total_equity": 1598129000, "shares_outstanding": 172916000, "operating_cash_flow": 100252000, "stock_based_compensation": -600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93957000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84863000, "dividends_paid": 19054000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 374933000, "free_cash_flow": 194209000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66157000", "ebitda": "139892000", "netIncome": "31218000", "grossProfit": "52046000", "depreciation": "None", "totalRevenue": "790610000", "costOfRevenue": "738564000", "interestIncome": "6960000", "incomeBeforeTax": "39946000", "interestExpense": "26211000", "operatingIncome": "52046000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8728000", "reportedCurrency": "USD", "netInterestIncome": "-17751000", "nonInterestIncome": "None", "operatingExpenses": "88363000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "738564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73735000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "31218000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2267288000", "currentDebt": "None", "investments": "None", "totalAssets": "8813636000", "longTermDebt": "2295219000", "shortTermDebt": "143472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-705413000", "totalLiabilities": "7215507000", "otherCurrentAssets": "388261000", "totalCurrentAssets": "1913700000", "currentLongTermDebt": "143472000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "498229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6899936000", "currentAccountsPayable": "217329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6213540000", "shortLongTermDebtTotal": "2994077000", "totalShareholderEquity": "1598129000", "capitalLeaseObligations": "555386000", "otherCurrentLiabilities": "1059942000", "totalCurrentLiabilities": "1420743000", "otherNonCurrentLiabilities": "1635200000", "totalNonCurrentLiabilities": "5794763999", "cashAndShortTermInvestments": "1027210000", "commonStockSharesOutstanding": "172916000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1027210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30747000", "profitLoss": "None", "dividendPayout": "19054000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1814000", "operatingCashflow": "100252000", "capitalExpenditures": "93957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "374933000", "cashflowFromInvestment": "-84863000", "stockBasedCompensation": "-600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19054000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73956000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 746392000, "cost_of_revenue": 692645000, "gross_profit": 53747000, "ebit": 65769000, "ebitda": 136391000, "pretax_income": 39975000, "tax_provision": 13417000, "net_income": 26558000, "net_income_to_common": 26558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 636888000, "total_current_assets": 1540251000, "total_assets": 8324861000, "short_term_debt": 192750000, "long_term_debt": 1863936000, "total_debt": 2056686000, "total_liabilities": 6756136000, "total_equity": 1568725000, "shares_outstanding": 172655000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 134751000, "capital_expenditure": 74955000, "free_cash_flow": 209706000, "dividends_paid": 473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273646, "ticker_id": 1901, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65769000", "ebitda": "136391000", "netIncome": "26558000", "grossProfit": "53747000", "depreciation": "None", "totalRevenue": "746392000", "costOfRevenue": "692645000", "interestIncome": "7579000", "incomeBeforeTax": "39975000", "interestExpense": "25794000", "operatingIncome": "53747000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13417000", "reportedCurrency": "USD", "netInterestIncome": "-18215000", "nonInterestIncome": "None", "operatingExpenses": "692645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "692645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70622000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "26558000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2267897000", "currentDebt": "None", "investments": "None", "totalAssets": "8324861000", "longTermDebt": "1863936000", "shortTermDebt": "192750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-736160000", "totalLiabilities": "6756136000", "otherCurrentAssets": "467519000", "totalCurrentAssets": "1540251000", "currentLongTermDebt": "192750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "435844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6784610000", "currentAccountsPayable": "232944000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6122065000", "shortLongTermDebtTotal": "2568893000", "totalShareholderEquity": "1568725000", "capitalLeaseObligations": "512207000", "otherCurrentLiabilities": "1013396000", "totalCurrentLiabilities": "1439090000", "otherNonCurrentLiabilities": "1651572000", "totalNonCurrentLiabilities": "5317046000", "cashAndShortTermInvestments": "636888000", "commonStockSharesOutstanding": "172655000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "636888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26558000", "profitLoss": "None", "dividendPayout": "473000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5131000", "operatingCashflow": "134751000", "capitalExpenditures": "74955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-535683999", "cashflowFromInvestment": "-73997000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65992999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 746392000, "cost_of_revenue": 692645000, "gross_profit": 53747000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65769000, "depreciation_amortisation": 70622000, "ebitda": 136391000, "interest_expense": 25794000, "interest_income": null, "other_non_operating": null, "pretax_income": 39975000, "tax_provision": 13417000, "effective_tax_rate": null, "net_income": 26558000, "net_income_continuing_ops": 26558000, "net_income_to_common": 26558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 636888000, "short_term_investments": null, "net_receivables": 435844000, "inventory": null, "other_current_assets": null, "total_current_assets": 1540251000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6784610000, "total_assets": 8324861000, "short_term_debt": 192750000, "accounts_payable": 232944000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1439090000, "long_term_debt": 1863936000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5317046000, "total_liabilities": 6756136000, "total_debt": 2056686000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -736160000, "total_equity": 1568725000, "shares_outstanding": 172655000, "operating_cash_flow": 134751000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74955000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73997000, "dividends_paid": 473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -535683999, "free_cash_flow": 209706000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65769000", "ebitda": "136391000", "netIncome": "26558000", "grossProfit": "53747000", "depreciation": "None", "totalRevenue": "746392000", "costOfRevenue": "692645000", "interestIncome": "7579000", "incomeBeforeTax": "39975000", "interestExpense": "25794000", "operatingIncome": "53747000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13417000", "reportedCurrency": "USD", "netInterestIncome": "-18215000", "nonInterestIncome": "None", "operatingExpenses": "692645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "692645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70622000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "26558000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2267897000", "currentDebt": "None", "investments": "None", "totalAssets": "8324861000", "longTermDebt": "1863936000", "shortTermDebt": "192750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-736160000", "totalLiabilities": "6756136000", "otherCurrentAssets": "467519000", "totalCurrentAssets": "1540251000", "currentLongTermDebt": "192750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "435844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6784610000", "currentAccountsPayable": "232944000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6122065000", "shortLongTermDebtTotal": "2568893000", "totalShareholderEquity": "1568725000", "capitalLeaseObligations": "512207000", "otherCurrentLiabilities": "1013396000", "totalCurrentLiabilities": "1439090000", "otherNonCurrentLiabilities": "1651572000", "totalNonCurrentLiabilities": "5317046000", "cashAndShortTermInvestments": "636888000", "commonStockSharesOutstanding": "172655000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "636888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26558000", "profitLoss": "None", "dividendPayout": "473000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5131000", "operatingCashflow": "134751000", "capitalExpenditures": "74955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-535683999", "cashflowFromInvestment": "-73997000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65992999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 744070000, "cost_of_revenue": 681650000, "gross_profit": 62420000, "ebit": 66334000, "ebitda": 142896000, "pretax_income": 33539000, "tax_provision": 6395000, "net_income": 27144000, "net_income_to_common": 27144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1111818000, "total_current_assets": 1946374000, "total_assets": 8766181000, "short_term_debt": 463635000, "long_term_debt": 2203066000, "total_debt": 2666701000, "total_liabilities": 7226012000, "total_equity": 1540169000, "shares_outstanding": 172812000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49665000, "capital_expenditure": 86538000, "free_cash_flow": 136203000, "dividends_paid": 473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273647, "ticker_id": 1901, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66334000", "ebitda": "142896000", "netIncome": "27144000", "grossProfit": "62420000", "depreciation": "None", "totalRevenue": "744070000", "costOfRevenue": "681650000", "interestIncome": "12623000", "incomeBeforeTax": "33539000", "interestExpense": "32795000", "operatingIncome": "62420000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6395000", "reportedCurrency": "USD", "netInterestIncome": "-20172000", "nonInterestIncome": "None", "operatingExpenses": "681650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "681650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76562000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "27144000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2265120000", "currentDebt": "None", "investments": "None", "totalAssets": "8766181000", "longTermDebt": "2203066000", "shortTermDebt": "463635000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-762245000", "totalLiabilities": "7226012000", "otherCurrentAssets": "390541000", "totalCurrentAssets": "1946374000", "currentLongTermDebt": "463635000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "444015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6819807000", "currentAccountsPayable": "207115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6203945000", "shortLongTermDebtTotal": "3187051000", "totalShareholderEquity": "1540169000", "capitalLeaseObligations": "520350000", "otherCurrentLiabilities": "888269000", "totalCurrentLiabilities": "1559019000", "otherNonCurrentLiabilities": "1674181000", "totalNonCurrentLiabilities": "5666992999", "cashAndShortTermInvestments": "1111818000", "commonStockSharesOutstanding": "172812000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1111818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27144000", "profitLoss": "None", "dividendPayout": "473000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-24295000", "operatingCashflow": "49665000", "capitalExpenditures": "86538000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102206000", "cashflowFromInvestment": "-78493000", "stockBasedCompensation": "754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65766000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 744070000, "cost_of_revenue": 681650000, "gross_profit": 62420000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66334000, "depreciation_amortisation": 76562000, "ebitda": 142896000, "interest_expense": 32795000, "interest_income": null, "other_non_operating": null, "pretax_income": 33539000, "tax_provision": 6395000, "effective_tax_rate": null, "net_income": 27144000, "net_income_continuing_ops": 27144000, "net_income_to_common": 27144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1111818000, "short_term_investments": null, "net_receivables": 444015000, "inventory": null, "other_current_assets": null, "total_current_assets": 1946374000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6819807000, "total_assets": 8766181000, "short_term_debt": 463635000, "accounts_payable": 207115000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1559019000, "long_term_debt": 2203066000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5666992999, "total_liabilities": 7226012000, "total_debt": 2666701000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -762245000, "total_equity": 1540169000, "shares_outstanding": 172812000, "operating_cash_flow": 49665000, "stock_based_compensation": 754000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86538000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78493000, "dividends_paid": 473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102206000, "free_cash_flow": 136203000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66334000", "ebitda": "142896000", "netIncome": "27144000", "grossProfit": "62420000", "depreciation": "None", "totalRevenue": "744070000", "costOfRevenue": "681650000", "interestIncome": "12623000", "incomeBeforeTax": "33539000", "interestExpense": "32795000", "operatingIncome": "62420000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6395000", "reportedCurrency": "USD", "netInterestIncome": "-20172000", "nonInterestIncome": "None", "operatingExpenses": "681650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "681650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76562000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "27144000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2265120000", "currentDebt": "None", "investments": "None", "totalAssets": "8766181000", "longTermDebt": "2203066000", "shortTermDebt": "463635000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-762245000", "totalLiabilities": "7226012000", "otherCurrentAssets": "390541000", "totalCurrentAssets": "1946374000", "currentLongTermDebt": "463635000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "444015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6819807000", "currentAccountsPayable": "207115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6203945000", "shortLongTermDebtTotal": "3187051000", "totalShareholderEquity": "1540169000", "capitalLeaseObligations": "520350000", "otherCurrentLiabilities": "888269000", "totalCurrentLiabilities": "1559019000", "otherNonCurrentLiabilities": "1674181000", "totalNonCurrentLiabilities": "5666992999", "cashAndShortTermInvestments": "1111818000", "commonStockSharesOutstanding": "172812000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1111818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27144000", "profitLoss": "None", "dividendPayout": "473000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-24295000", "operatingCashflow": "49665000", "capitalExpenditures": "86538000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102206000", "cashflowFromInvestment": "-78493000", "stockBasedCompensation": "754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65766000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 486949000, "cost_of_revenue": 424605000, "gross_profit": 62344000, "ebit": 75372000, "ebitda": 147088000, "pretax_income": 45650000, "tax_provision": 9936000, "net_income": -67772000, "net_income_to_common": -67772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1242852000, "total_current_assets": 2134326000, "total_assets": 8931416000, "short_term_debt": 157794000, "long_term_debt": 2690387000, "total_debt": 2848181000, "total_liabilities": 7418034000, "total_equity": 1513382000, "shares_outstanding": 120642500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 136570000, "capital_expenditure": 85606000, "free_cash_flow": 222176000, "dividends_paid": 473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273648, "ticker_id": 1901, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75372000", "ebitda": "147088000", "netIncome": "-67772000", "grossProfit": "62344000", "depreciation": "None", "totalRevenue": "486949000", "costOfRevenue": "424605000", "interestIncome": "9433000", "incomeBeforeTax": "45650000", "interestExpense": "29722000", "operatingIncome": "62344000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9936000", "reportedCurrency": "USD", "netInterestIncome": "-20289000", "nonInterestIncome": "None", "operatingExpenses": "4557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "424605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71716000", "sellingGeneralAndAdministrative": "3781000", "netIncomeFromContinuingOperations": "35714000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2264544000", "currentDebt": "None", "investments": "None", "totalAssets": "8931416000", "longTermDebt": "2690387000", "shortTermDebt": "157794000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-788916000", "totalLiabilities": "7418034000", "otherCurrentAssets": "434303000", "totalCurrentAssets": "2134326000", "currentLongTermDebt": "157794000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "457171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6797089999", "currentAccountsPayable": "203452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6200871000", "shortLongTermDebtTotal": "3331302000", "totalShareholderEquity": "1513382000", "capitalLeaseObligations": "483121000", "otherCurrentLiabilities": "963345000", "totalCurrentLiabilities": "1324591000", "otherNonCurrentLiabilities": "1679207000", "totalNonCurrentLiabilities": "6093442999", "cashAndShortTermInvestments": "1242852000", "commonStockSharesOutstanding": "120642500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1242852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29639000", "profitLoss": "None", "dividendPayout": "473000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6592000", "operatingCashflow": "136570000", "capitalExpenditures": "85606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2850000", "cashflowFromInvestment": "282378000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "556612000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56814000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 486949000, "cost_of_revenue": 424605000, "gross_profit": 62344000, "research_and_development": null, "selling_general_admin": 3781000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75372000, "depreciation_amortisation": 71716000, "ebitda": 147088000, "interest_expense": 29722000, "interest_income": null, "other_non_operating": null, "pretax_income": 45650000, "tax_provision": 9936000, "effective_tax_rate": null, "net_income": -67772000, "net_income_continuing_ops": 35714000, "net_income_to_common": -67772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1242852000, "short_term_investments": null, "net_receivables": 457171000, "inventory": null, "other_current_assets": null, "total_current_assets": 2134326000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6797089999, "total_assets": 8931416000, "short_term_debt": 157794000, "accounts_payable": 203452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1324591000, "long_term_debt": 2690387000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6093442999, "total_liabilities": 7418034000, "total_debt": 2848181000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -788916000, "total_equity": 1513382000, "shares_outstanding": 120642500, "operating_cash_flow": 136570000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 282378000, "dividends_paid": 473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2850000, "free_cash_flow": 222176000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75372000", "ebitda": "147088000", "netIncome": "-67772000", "grossProfit": "62344000", "depreciation": "None", "totalRevenue": "486949000", "costOfRevenue": "424605000", "interestIncome": "9433000", "incomeBeforeTax": "45650000", "interestExpense": "29722000", "operatingIncome": "62344000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9936000", "reportedCurrency": "USD", "netInterestIncome": "-20289000", "nonInterestIncome": "None", "operatingExpenses": "4557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "424605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71716000", "sellingGeneralAndAdministrative": "3781000", "netIncomeFromContinuingOperations": "35714000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2264544000", "currentDebt": "None", "investments": "None", "totalAssets": "8931416000", "longTermDebt": "2690387000", "shortTermDebt": "157794000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-788916000", "totalLiabilities": "7418034000", "otherCurrentAssets": "434303000", "totalCurrentAssets": "2134326000", "currentLongTermDebt": "157794000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "457171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6797089999", "currentAccountsPayable": "203452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6200871000", "shortLongTermDebtTotal": "3331302000", "totalShareholderEquity": "1513382000", "capitalLeaseObligations": "483121000", "otherCurrentLiabilities": "963345000", "totalCurrentLiabilities": "1324591000", "otherNonCurrentLiabilities": "1679207000", "totalNonCurrentLiabilities": "6093442999", "cashAndShortTermInvestments": "1242852000", "commonStockSharesOutstanding": "120642500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1242852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29639000", "profitLoss": "None", "dividendPayout": "473000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6592000", "operatingCashflow": "136570000", "capitalExpenditures": "85606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2850000", "cashflowFromInvestment": "282378000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "556612000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56814000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 938383000, "cost_of_revenue": 1064931000, "gross_profit": -126548000, "ebit": -118480000, "ebitda": -47932000, "pretax_income": -149234000, "tax_provision": -45303000, "net_income": -103931000, "net_income_to_common": -103931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1173280000, "total_current_assets": 1700361000, "total_assets": 17731228000, "short_term_debt": 532870000, "long_term_debt": 3356539000, "total_debt": 3889409000, "total_liabilities": 16119894000, "total_equity": 1611334000, "shares_outstanding": 114358000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 157464000, "capital_expenditure": 77994000, "free_cash_flow": 235458000, "dividends_paid": 471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273650, "ticker_id": 1901, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-118480000", "ebitda": "-47932000", "netIncome": "-103931000", "grossProfit": "-126548000", "depreciation": "None", "totalRevenue": "938383000", "costOfRevenue": "1064931000", "interestIncome": "3662000", "incomeBeforeTax": "-149234000", "interestExpense": "30754000", "operatingIncome": "-126548000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-45303000", "reportedCurrency": "USD", "netInterestIncome": "-27092000", "nonInterestIncome": "None", "operatingExpenses": "-1064931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1064931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70548000", "sellingGeneralAndAdministrative": "4524000", "netIncomeFromContinuingOperations": "-103931000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "2266282000", "currentDebt": "None", "investments": "None", "totalAssets": "17731228000", "longTermDebt": "3356539000", "shortTermDebt": "532870000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-431044000", "totalLiabilities": "16119894000", "otherCurrentAssets": "16349000", "totalCurrentAssets": "1700361000", "currentLongTermDebt": "None", "longTermInvestments": "1188433000", "shortTermInvestments": "364000", "currentNetReceivables": "526717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16030866999", "currentAccountsPayable": "255634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6380733000", "shortLongTermDebtTotal": "3889409000", "totalShareholderEquity": "1611334000", "capitalLeaseObligations": "532870000", "otherCurrentLiabilities": "50076000", "totalCurrentLiabilities": "305710000", "otherNonCurrentLiabilities": "10650669000", "totalNonCurrentLiabilities": "15814184000", "cashAndShortTermInvestments": "1173280000", "commonStockSharesOutstanding": "114358000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1173280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122709000", "profitLoss": "None", "dividendPayout": "471000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "36080000", "operatingCashflow": "157464000", "capitalExpenditures": "77994000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "506569000", "cashflowFromInvestment": "-57583000", "stockBasedCompensation": "-3075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1070000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65433000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 938383000, "cost_of_revenue": 1064931000, "gross_profit": -126548000, "research_and_development": null, "selling_general_admin": 4524000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -118480000, "depreciation_amortisation": 70548000, "ebitda": -47932000, "interest_expense": 30754000, "interest_income": null, "other_non_operating": null, "pretax_income": -149234000, "tax_provision": -45303000, "effective_tax_rate": null, "net_income": -103931000, "net_income_continuing_ops": -103931000, "net_income_to_common": -103931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1173280000, "short_term_investments": 364000, "net_receivables": 526717000, "inventory": null, "other_current_assets": null, "total_current_assets": 1700361000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16030866999, "total_assets": 17731228000, "short_term_debt": 532870000, "accounts_payable": 255634000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305710000, "long_term_debt": 3356539000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15814184000, "total_liabilities": 16119894000, "total_debt": 3889409000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -431044000, "total_equity": 1611334000, "shares_outstanding": 114358000, "operating_cash_flow": 157464000, "stock_based_compensation": -3075000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77994000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57583000, "dividends_paid": 471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 506569000, "free_cash_flow": 235458000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-118480000", "ebitda": "-47932000", "netIncome": "-103931000", "grossProfit": "-126548000", "depreciation": "None", "totalRevenue": "938383000", "costOfRevenue": "1064931000", "interestIncome": "3662000", "incomeBeforeTax": "-149234000", "interestExpense": "30754000", "operatingIncome": "-126548000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-45303000", "reportedCurrency": "USD", "netInterestIncome": "-27092000", "nonInterestIncome": "None", "operatingExpenses": "-1064931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1064931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70548000", "sellingGeneralAndAdministrative": "4524000", "netIncomeFromContinuingOperations": "-103931000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "2266282000", "currentDebt": "None", "investments": "None", "totalAssets": "17731228000", "longTermDebt": "3356539000", "shortTermDebt": "532870000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-431044000", "totalLiabilities": "16119894000", "otherCurrentAssets": "16349000", "totalCurrentAssets": "1700361000", "currentLongTermDebt": "None", "longTermInvestments": "1188433000", "shortTermInvestments": "364000", "currentNetReceivables": "526717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16030866999", "currentAccountsPayable": "255634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6380733000", "shortLongTermDebtTotal": "3889409000", "totalShareholderEquity": "1611334000", "capitalLeaseObligations": "532870000", "otherCurrentLiabilities": "50076000", "totalCurrentLiabilities": "305710000", "otherNonCurrentLiabilities": "10650669000", "totalNonCurrentLiabilities": "15814184000", "cashAndShortTermInvestments": "1173280000", "commonStockSharesOutstanding": "114358000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1173280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122709000", "profitLoss": "None", "dividendPayout": "471000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "36080000", "operatingCashflow": "157464000", "capitalExpenditures": "77994000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "506569000", "cashflowFromInvestment": "-57583000", "stockBasedCompensation": "-3075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1070000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65433000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 795417000, "cost_of_revenue": 2457006000, "gross_profit": -1661589000, "ebit": -1654118000, "ebitda": -1587041000, "pretax_income": -1685174000, "tax_provision": -435950000, "net_income": -1295011000, "net_income_to_common": -1295011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566830000, "total_current_assets": 1043592000, "total_assets": 17055414000, "short_term_debt": 520000000, "long_term_debt": 3358224000, "total_debt": 3878224000, "total_liabilities": 15935848000, "total_equity": 1119566000, "shares_outstanding": 110303000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 68828000, "capital_expenditure": 80044000, "free_cash_flow": 148872000, "dividends_paid": 473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273651, "ticker_id": 1901, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1654118000", "ebitda": "-1587041000", "netIncome": "-1295011000", "grossProfit": "-1661589000", "depreciation": "None", "totalRevenue": "795417000", "costOfRevenue": "2457006000", "interestIncome": "3134000", "incomeBeforeTax": "-1685174000", "interestExpense": "31056000", "operatingIncome": "-1661589000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-435950000", "reportedCurrency": "USD", "netInterestIncome": "-27922000", "nonInterestIncome": "None", "operatingExpenses": "4686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2457006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67077000", "sellingGeneralAndAdministrative": "3939000", "netIncomeFromContinuingOperations": "-1295011000" }, "balance": { "goodwill": "0", "inventory": "-30326000", "commonStock": "1709472000", "currentDebt": "None", "investments": "None", "totalAssets": "17055414000", "longTermDebt": "3358224000", "shortTermDebt": "520000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-326642000", "totalLiabilities": "15935848000", "otherCurrentAssets": "30326000", "totalCurrentAssets": "1043592000", "currentLongTermDebt": "None", "longTermInvestments": "1208386000", "shortTermInvestments": "614000", "currentNetReceivables": "476148000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16011822000", "currentAccountsPayable": "248668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3896155000", "totalShareholderEquity": "1119566000", "capitalLeaseObligations": "537931000", "otherCurrentLiabilities": "34528000", "totalCurrentLiabilities": "283196000", "otherNonCurrentLiabilities": "10498094000", "totalNonCurrentLiabilities": "15652652000", "cashAndShortTermInvestments": "566830000", "commonStockSharesOutstanding": "110303000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "566830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1249224000", "profitLoss": "None", "dividendPayout": "473000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "17866000", "operatingCashflow": "68828000", "capitalExpenditures": "80044000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43836000", "cashflowFromInvestment": "39115000", "stockBasedCompensation": "1787000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 795417000, "cost_of_revenue": 2457006000, "gross_profit": -1661589000, "research_and_development": null, "selling_general_admin": 3939000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1654118000, "depreciation_amortisation": 67077000, "ebitda": -1587041000, "interest_expense": 31056000, "interest_income": null, "other_non_operating": null, "pretax_income": -1685174000, "tax_provision": -435950000, "effective_tax_rate": null, "net_income": -1295011000, "net_income_continuing_ops": -1295011000, "net_income_to_common": -1295011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 566830000, "short_term_investments": 614000, "net_receivables": 476148000, "inventory": -30326000, "other_current_assets": null, "total_current_assets": 1043592000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16011822000, "total_assets": 17055414000, "short_term_debt": 520000000, "accounts_payable": 248668000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 283196000, "long_term_debt": 3358224000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15652652000, "total_liabilities": 15935848000, "total_debt": 3878224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -326642000, "total_equity": 1119566000, "shares_outstanding": 110303000, "operating_cash_flow": 68828000, "stock_based_compensation": 1787000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80044000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 39115000, "dividends_paid": 473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43836000, "free_cash_flow": 148872000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1654118000", "ebitda": "-1587041000", "netIncome": "-1295011000", "grossProfit": "-1661589000", "depreciation": "None", "totalRevenue": "795417000", "costOfRevenue": "2457006000", "interestIncome": "3134000", "incomeBeforeTax": "-1685174000", "interestExpense": "31056000", "operatingIncome": "-1661589000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-435950000", "reportedCurrency": "USD", "netInterestIncome": "-27922000", "nonInterestIncome": "None", "operatingExpenses": "4686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2457006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67077000", "sellingGeneralAndAdministrative": "3939000", "netIncomeFromContinuingOperations": "-1295011000" }, "balance": { "goodwill": "0", "inventory": "-30326000", "commonStock": "1709472000", "currentDebt": "None", "investments": "None", "totalAssets": "17055414000", "longTermDebt": "3358224000", "shortTermDebt": "520000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-326642000", "totalLiabilities": "15935848000", "otherCurrentAssets": "30326000", "totalCurrentAssets": "1043592000", "currentLongTermDebt": "None", "longTermInvestments": "1208386000", "shortTermInvestments": "614000", "currentNetReceivables": "476148000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16011822000", "currentAccountsPayable": "248668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3896155000", "totalShareholderEquity": "1119566000", "capitalLeaseObligations": "537931000", "otherCurrentLiabilities": "34528000", "totalCurrentLiabilities": "283196000", "otherNonCurrentLiabilities": "10498094000", "totalNonCurrentLiabilities": "15652652000", "cashAndShortTermInvestments": "566830000", "commonStockSharesOutstanding": "110303000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "566830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1249224000", "profitLoss": "None", "dividendPayout": "473000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "17866000", "operatingCashflow": "68828000", "capitalExpenditures": "80044000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43836000", "cashflowFromInvestment": "39115000", "stockBasedCompensation": "1787000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 792014000, "cost_of_revenue": 650815000, "gross_profit": 141199000, "ebit": 51888000, "ebitda": 125517000, "pretax_income": 27983000, "tax_provision": 6795000, "net_income": 42122000, "net_income_to_common": 42122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 502723000, "total_current_assets": 972780000, "total_assets": 16923207999, "short_term_debt": 593000000, "long_term_debt": 3430875000, "total_debt": 4023875000, "total_liabilities": 14511535000, "total_equity": 2411673000, "shares_outstanding": 110476000, "goodwill_and_intangibles": 82190000 }, "cash_flow": { "operating_cash_flow": 124619000, "capital_expenditure": 99550000, "free_cash_flow": 224169000, "dividends_paid": 473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273652, "ticker_id": 1901, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51888000", "ebitda": "125517000", "netIncome": "42122000", "grossProfit": "141199000", "depreciation": "None", "totalRevenue": "792014000", "costOfRevenue": "650815000", "interestIncome": "3133000", "incomeBeforeTax": "27983000", "interestExpense": "30205000", "operatingIncome": "50887000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6795000", "reportedCurrency": "USD", "netInterestIncome": "-28458000", "nonInterestIncome": "None", "operatingExpenses": "90312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "650815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73629000", "sellingGeneralAndAdministrative": "3781000", "netIncomeFromContinuingOperations": "42595000" }, "balance": { "goodwill": "82190000", "inventory": "-136000", "commonStock": "1707689000", "currentDebt": "None", "investments": "None", "totalAssets": "16923207999", "longTermDebt": "3430875000", "shortTermDebt": "593000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "968842000", "totalLiabilities": "14511535000", "otherCurrentAssets": "20454000", "totalCurrentAssets": "972780000", "currentLongTermDebt": "None", "longTermInvestments": "1223563000", "shortTermInvestments": "759000", "currentNetReceivables": "469298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15950427999", "currentAccountsPayable": "248806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3880776000", "totalShareholderEquity": "2411673000", "capitalLeaseObligations": "449901000", "otherCurrentLiabilities": "61452000", "totalCurrentLiabilities": "310258000", "otherNonCurrentLiabilities": "8777124000", "totalNonCurrentLiabilities": "14201277000", "cashAndShortTermInvestments": "502723000", "commonStockSharesOutstanding": "110476000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "502723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21661000", "profitLoss": "None", "dividendPayout": "473000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-15354000", "operatingCashflow": "124619000", "capitalExpenditures": "99550000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-310878000", "cashflowFromInvestment": "-5592000", "stockBasedCompensation": "842000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1070000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 792014000, "cost_of_revenue": 650815000, "gross_profit": 141199000, "research_and_development": null, "selling_general_admin": 3781000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51888000, "depreciation_amortisation": 73629000, "ebitda": 125517000, "interest_expense": 30205000, "interest_income": null, "other_non_operating": null, "pretax_income": 27983000, "tax_provision": 6795000, "effective_tax_rate": null, "net_income": 42122000, "net_income_continuing_ops": 42595000, "net_income_to_common": 42122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 502723000, "short_term_investments": 759000, "net_receivables": 469298000, "inventory": -136000, "other_current_assets": null, "total_current_assets": 972780000, "net_ppe": null, "goodwill": 82190000, "intangible_assets": null, "goodwill_and_intangibles": 82190000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15950427999, "total_assets": 16923207999, "short_term_debt": 593000000, "accounts_payable": 248806000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 310258000, "long_term_debt": 3430875000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14201277000, "total_liabilities": 14511535000, "total_debt": 4023875000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 968842000, "total_equity": 2411673000, "shares_outstanding": 110476000, "operating_cash_flow": 124619000, "stock_based_compensation": 842000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99550000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5592000, "dividends_paid": 473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -310878000, "free_cash_flow": 224169000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51888000", "ebitda": "125517000", "netIncome": "42122000", "grossProfit": "141199000", "depreciation": "None", "totalRevenue": "792014000", "costOfRevenue": "650815000", "interestIncome": "3133000", "incomeBeforeTax": "27983000", "interestExpense": "30205000", "operatingIncome": "50887000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6795000", "reportedCurrency": "USD", "netInterestIncome": "-28458000", "nonInterestIncome": "None", "operatingExpenses": "90312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "650815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73629000", "sellingGeneralAndAdministrative": "3781000", "netIncomeFromContinuingOperations": "42595000" }, "balance": { "goodwill": "82190000", "inventory": "-136000", "commonStock": "1707689000", "currentDebt": "None", "investments": "None", "totalAssets": "16923207999", "longTermDebt": "3430875000", "shortTermDebt": "593000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "968842000", "totalLiabilities": "14511535000", "otherCurrentAssets": "20454000", "totalCurrentAssets": "972780000", "currentLongTermDebt": "None", "longTermInvestments": "1223563000", "shortTermInvestments": "759000", "currentNetReceivables": "469298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15950427999", "currentAccountsPayable": "248806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3880776000", "totalShareholderEquity": "2411673000", "capitalLeaseObligations": "449901000", "otherCurrentLiabilities": "61452000", "totalCurrentLiabilities": "310258000", "otherNonCurrentLiabilities": "8777124000", "totalNonCurrentLiabilities": "14201277000", "cashAndShortTermInvestments": "502723000", "commonStockSharesOutstanding": "110476000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "502723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21661000", "profitLoss": "None", "dividendPayout": "473000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-15354000", "operatingCashflow": "124619000", "capitalExpenditures": "99550000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-310878000", "cashflowFromInvestment": "-5592000", "stockBasedCompensation": "842000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1070000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 561708000, "cost_of_revenue": 478150000, "gross_profit": 83558000, "ebit": 13837000, "ebitda": 62677000, "pretax_income": 51170000, "tax_provision": 2381000, "net_income": 48789000, "net_income_to_common": 48789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259119000, "total_current_assets": 1205893000, "total_assets": 17243821000, "short_term_debt": 16495999, "long_term_debt": 3592429000, "total_debt": 3608924999, "total_liabilities": 14864687000, "total_equity": 2379134000, "shares_outstanding": 110301000, "goodwill_and_intangibles": 82190000 }, "cash_flow": { "operating_cash_flow": 76333000, "capital_expenditure": 100363000, "free_cash_flow": 176696000, "dividends_paid": 38527000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273653, "ticker_id": 1901, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13837000", "ebitda": "62677000", "netIncome": "48789000", "grossProfit": "83558000", "depreciation": "None", "totalRevenue": "561708000", "costOfRevenue": "478150000", "interestIncome": "None", "incomeBeforeTax": "51170000", "interestExpense": "32912999", "operatingIncome": "13384000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2381000", "reportedCurrency": "USD", "netInterestIncome": "-23765000", "nonInterestIncome": "None", "operatingExpenses": "70174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "478150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48840000", "sellingGeneralAndAdministrative": "1207000", "netIncomeFromContinuingOperations": "49262000" }, "balance": { "goodwill": "82190000", "inventory": "-86000", "commonStock": "1707471000", "currentDebt": "None", "investments": "None", "totalAssets": "17243821000", "longTermDebt": "3592429000", "shortTermDebt": "16495999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "926720000", "totalLiabilities": "14864687000", "otherCurrentAssets": "400070000", "totalCurrentAssets": "1205893000", "currentLongTermDebt": "16496000", "longTermInvestments": "1216042000", "shortTermInvestments": "1404000", "currentNetReceivables": "546704000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16037928000", "currentAccountsPayable": "198885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3243663000", "totalShareholderEquity": "2379134000", "capitalLeaseObligations": "442940000", "otherCurrentLiabilities": "543327000", "totalCurrentLiabilities": "758708000", "otherNonCurrentLiabilities": "8999127000", "totalNonCurrentLiabilities": "14105979000", "cashAndShortTermInvestments": "259119000", "commonStockSharesOutstanding": "110301000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "259119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46031000", "profitLoss": "None", "dividendPayout": "38527000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-30086000", "operatingCashflow": "76333000", "capitalExpenditures": "100363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176291000", "cashflowFromInvestment": "112239000", "stockBasedCompensation": "2251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38527000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54268000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 561708000, "cost_of_revenue": 478150000, "gross_profit": 83558000, "research_and_development": null, "selling_general_admin": 1207000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13837000, "depreciation_amortisation": 48840000, "ebitda": 62677000, "interest_expense": 32912999, "interest_income": null, "other_non_operating": null, "pretax_income": 51170000, "tax_provision": 2381000, "effective_tax_rate": null, "net_income": 48789000, "net_income_continuing_ops": 49262000, "net_income_to_common": 48789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259119000, "short_term_investments": 1404000, "net_receivables": 546704000, "inventory": -86000, "other_current_assets": null, "total_current_assets": 1205893000, "net_ppe": null, "goodwill": 82190000, "intangible_assets": null, "goodwill_and_intangibles": 82190000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16037928000, "total_assets": 17243821000, "short_term_debt": 16495999, "accounts_payable": 198885000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 758708000, "long_term_debt": 3592429000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14105979000, "total_liabilities": 14864687000, "total_debt": 3608924999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 926720000, "total_equity": 2379134000, "shares_outstanding": 110301000, "operating_cash_flow": 76333000, "stock_based_compensation": 2251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 112239000, "dividends_paid": 38527000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -176291000, "free_cash_flow": 176696000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13837000", "ebitda": "62677000", "netIncome": "48789000", "grossProfit": "83558000", "depreciation": "None", "totalRevenue": "561708000", "costOfRevenue": "478150000", "interestIncome": "None", "incomeBeforeTax": "51170000", "interestExpense": "32912999", "operatingIncome": "13384000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2381000", "reportedCurrency": "USD", "netInterestIncome": "-23765000", "nonInterestIncome": "None", "operatingExpenses": "70174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "478150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48840000", "sellingGeneralAndAdministrative": "1207000", "netIncomeFromContinuingOperations": "49262000" }, "balance": { "goodwill": "82190000", "inventory": "-86000", "commonStock": "1707471000", "currentDebt": "None", "investments": "None", "totalAssets": "17243821000", "longTermDebt": "3592429000", "shortTermDebt": "16495999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "926720000", "totalLiabilities": "14864687000", "otherCurrentAssets": "400070000", "totalCurrentAssets": "1205893000", "currentLongTermDebt": "16496000", "longTermInvestments": "1216042000", "shortTermInvestments": "1404000", "currentNetReceivables": "546704000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16037928000", "currentAccountsPayable": "198885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3243663000", "totalShareholderEquity": "2379134000", "capitalLeaseObligations": "442940000", "otherCurrentLiabilities": "543327000", "totalCurrentLiabilities": "758708000", "otherNonCurrentLiabilities": "8999127000", "totalNonCurrentLiabilities": "14105979000", "cashAndShortTermInvestments": "259119000", "commonStockSharesOutstanding": "110301000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "259119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46031000", "profitLoss": "None", "dividendPayout": "38527000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-30086000", "operatingCashflow": "76333000", "capitalExpenditures": "100363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176291000", "cashflowFromInvestment": "112239000", "stockBasedCompensation": "2251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38527000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54268000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 901873000, "cost_of_revenue": 731183000, "gross_profit": 170690000, "ebit": 76367000, "ebitda": 154992000, "pretax_income": 48639000, "tax_provision": 7521000, "net_income": 41118000, "net_income_to_common": 41118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 682293000, "total_current_assets": 1224157000, "total_assets": 16991818000, "short_term_debt": 750000000, "long_term_debt": 3694589000, "total_debt": 4444589000, "total_liabilities": 14733171000, "total_equity": 2258647000, "shares_outstanding": 109917000, "goodwill_and_intangibles": 164380000 }, "cash_flow": { "operating_cash_flow": 103521000, "capital_expenditure": 106489000, "free_cash_flow": 210010000, "dividends_paid": 34064000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273655, "ticker_id": 1901, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76367000", "ebitda": "154992000", "netIncome": "41118000", "grossProfit": "170690000", "depreciation": "None", "totalRevenue": "901873000", "costOfRevenue": "731183000", "interestIncome": "0", "incomeBeforeTax": "48639000", "interestExpense": "31257000", "operatingIncome": "75111000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7521000", "reportedCurrency": "USD", "netInterestIncome": "-31257000", "nonInterestIncome": "None", "operatingExpenses": "95579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "731183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78625000", "sellingGeneralAndAdministrative": "3898000", "netIncomeFromContinuingOperations": "41589000" }, "balance": { "goodwill": "82190000", "inventory": "-54000", "commonStock": "1704447000", "currentDebt": "None", "investments": "None", "totalAssets": "16991818000", "longTermDebt": "3694589000", "shortTermDebt": "750000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "82190000", "reportedCurrency": "USD", "retainedEarnings": "877931000", "totalLiabilities": "14733171000", "otherCurrentAssets": "17335000", "totalCurrentAssets": "1224157000", "currentLongTermDebt": "None", "longTermInvestments": "2496417000", "shortTermInvestments": "1782000", "currentNetReceivables": "540082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15767661000", "currentAccountsPayable": "256322999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6016808000", "shortLongTermDebtTotal": "3925590000", "totalShareholderEquity": "2258647000", "capitalLeaseObligations": "231001000", "otherCurrentLiabilities": "57901000", "totalCurrentLiabilities": "314224000", "otherNonCurrentLiabilities": "9061857000", "totalNonCurrentLiabilities": "14418947000", "cashAndShortTermInvestments": "682293000", "commonStockSharesOutstanding": "109917000", "intangibleAssetsExcludingGoodwill": "82190000", "cashAndCashEquivalentsAtCarryingValue": "682293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41118000", "profitLoss": "None", "dividendPayout": "34064000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-9376000", "operatingCashflow": "103521000", "capitalExpenditures": "106489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "346168000", "cashflowFromInvestment": "-86784000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34064000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2196587000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 901873000, "cost_of_revenue": 731183000, "gross_profit": 170690000, "research_and_development": null, "selling_general_admin": 3898000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76367000, "depreciation_amortisation": 78625000, "ebitda": 154992000, "interest_expense": 31257000, "interest_income": null, "other_non_operating": null, "pretax_income": 48639000, "tax_provision": 7521000, "effective_tax_rate": null, "net_income": 41118000, "net_income_continuing_ops": 41589000, "net_income_to_common": 41118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 682293000, "short_term_investments": 1782000, "net_receivables": 540082000, "inventory": -54000, "other_current_assets": null, "total_current_assets": 1224157000, "net_ppe": null, "goodwill": 82190000, "intangible_assets": 82190000, "goodwill_and_intangibles": 164380000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15767661000, "total_assets": 16991818000, "short_term_debt": 750000000, "accounts_payable": 256322999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 314224000, "long_term_debt": 3694589000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14418947000, "total_liabilities": 14733171000, "total_debt": 4444589000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 877931000, "total_equity": 2258647000, "shares_outstanding": 109917000, "operating_cash_flow": 103521000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106489000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86784000, "dividends_paid": 34064000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 346168000, "free_cash_flow": 210010000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76367000", "ebitda": "154992000", "netIncome": "41118000", "grossProfit": "170690000", "depreciation": "None", "totalRevenue": "901873000", "costOfRevenue": "731183000", "interestIncome": "0", "incomeBeforeTax": "48639000", "interestExpense": "31257000", "operatingIncome": "75111000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7521000", "reportedCurrency": "USD", "netInterestIncome": "-31257000", "nonInterestIncome": "None", "operatingExpenses": "95579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "731183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78625000", "sellingGeneralAndAdministrative": "3898000", "netIncomeFromContinuingOperations": "41589000" }, "balance": { "goodwill": "82190000", "inventory": "-54000", "commonStock": "1704447000", "currentDebt": "None", "investments": "None", "totalAssets": "16991818000", "longTermDebt": "3694589000", "shortTermDebt": "750000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "82190000", "reportedCurrency": "USD", "retainedEarnings": "877931000", "totalLiabilities": "14733171000", "otherCurrentAssets": "17335000", "totalCurrentAssets": "1224157000", "currentLongTermDebt": "None", "longTermInvestments": "2496417000", "shortTermInvestments": "1782000", "currentNetReceivables": "540082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15767661000", "currentAccountsPayable": "256322999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6016808000", "shortLongTermDebtTotal": "3925590000", "totalShareholderEquity": "2258647000", "capitalLeaseObligations": "231001000", "otherCurrentLiabilities": "57901000", "totalCurrentLiabilities": "314224000", "otherNonCurrentLiabilities": "9061857000", "totalNonCurrentLiabilities": "14418947000", "cashAndShortTermInvestments": "682293000", "commonStockSharesOutstanding": "109917000", "intangibleAssetsExcludingGoodwill": "82190000", "cashAndCashEquivalentsAtCarryingValue": "682293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41118000", "profitLoss": "None", "dividendPayout": "34064000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-9376000", "operatingCashflow": "103521000", "capitalExpenditures": "106489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "346168000", "cashflowFromInvestment": "-86784000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34064000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2196587000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "income_statement": { "revenue": 895685000, "cost_of_revenue": 711284000, "gross_profit": 184401000, "ebit": 94132000, "ebitda": 172103000, "pretax_income": 68894000, "tax_provision": 14284000, "net_income": 54610000, "net_income_to_common": 54610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319388000, "total_current_assets": 730879000, "total_assets": 16519309000, "short_term_debt": 46212000, "long_term_debt": 2572375000, "total_debt": 2618587000, "total_liabilities": 14235639000, "total_equity": 2283670000, "shares_outstanding": 109780000, "goodwill_and_intangibles": 164380000 }, "cash_flow": { "operating_cash_flow": 190665000, "capital_expenditure": 111578000, "free_cash_flow": 302243000, "dividends_paid": 39920000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273656, "ticker_id": 1901, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:33.837386+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94132000", "ebitda": "172103000", "netIncome": "54610000", "grossProfit": "184401000", "depreciation": "None", "totalRevenue": "895685000", "costOfRevenue": "711284000", "interestIncome": "24765000", "incomeBeforeTax": "68894000", "interestExpense": "28537000", "operatingIncome": "179181000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14284000", "reportedCurrency": "USD", "netInterestIncome": "-28537000", "nonInterestIncome": "None", "operatingExpenses": "5220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3772000", "costofGoodsAndServicesSold": "711284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77971000", "sellingGeneralAndAdministrative": "4386000", "netIncomeFromContinuingOperations": "55083000" }, "balance": { "goodwill": "82190000", "inventory": "-88000", "commonStock": "1696258000", "currentDebt": "None", "investments": "None", "totalAssets": "16519309000", "longTermDebt": "2572375000", "shortTermDebt": "46212000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "82190000", "reportedCurrency": "USD", "retainedEarnings": "876268000", "totalLiabilities": "14235639000", "otherCurrentAssets": "12014000", "totalCurrentAssets": "730879000", "currentLongTermDebt": "46212000", "longTermInvestments": "6910000", "shortTermInvestments": "2177000", "currentNetReceivables": "409314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15788430000", "currentAccountsPayable": "253954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5868408000", "shortLongTermDebtTotal": "3606654000", "totalShareholderEquity": "2283670000", "capitalLeaseObligations": "238067000", "otherCurrentLiabilities": "33294000", "totalCurrentLiabilities": "333460000", "otherNonCurrentLiabilities": "2143581000", "totalNonCurrentLiabilities": "13902179000", "cashAndShortTermInvestments": "319388000", "commonStockSharesOutstanding": "109780000", "intangibleAssetsExcludingGoodwill": "82190000", "cashAndCashEquivalentsAtCarryingValue": "319388000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55083000", "profitLoss": "None", "dividendPayout": "39920000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "14534000", "operatingCashflow": "190665000", "capitalExpenditures": "111578000", "changeInReceivables": "21272000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45441000", "cashflowFromInvestment": "-145386000", "stockBasedCompensation": "3888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39920000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-162000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77971000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 895685000, "cost_of_revenue": 711284000, "gross_profit": 184401000, "research_and_development": null, "selling_general_admin": 4386000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94132000, "depreciation_amortisation": 77971000, "ebitda": 172103000, "interest_expense": 28537000, "interest_income": null, "other_non_operating": null, "pretax_income": 68894000, "tax_provision": 14284000, "effective_tax_rate": null, "net_income": 54610000, "net_income_continuing_ops": 55083000, "net_income_to_common": 54610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319388000, "short_term_investments": 2177000, "net_receivables": 409314000, "inventory": -88000, "other_current_assets": null, "total_current_assets": 730879000, "net_ppe": null, "goodwill": 82190000, "intangible_assets": 82190000, "goodwill_and_intangibles": 164380000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15788430000, "total_assets": 16519309000, "short_term_debt": 46212000, "accounts_payable": 253954000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 333460000, "long_term_debt": 2572375000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13902179000, "total_liabilities": 14235639000, "total_debt": 2618587000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 876268000, "total_equity": 2283670000, "shares_outstanding": 109780000, "operating_cash_flow": 190665000, "stock_based_compensation": 3888000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111578000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145386000, "dividends_paid": 39920000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45441000, "free_cash_flow": 302243000, "net_change_in_cash": -162000 }, "raw_data": { "income": { "ebit": "94132000", "ebitda": "172103000", "netIncome": "54610000", "grossProfit": "184401000", "depreciation": "None", "totalRevenue": "895685000", "costOfRevenue": "711284000", "interestIncome": "24765000", "incomeBeforeTax": "68894000", "interestExpense": "28537000", "operatingIncome": "179181000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14284000", "reportedCurrency": "USD", "netInterestIncome": "-28537000", "nonInterestIncome": "None", "operatingExpenses": "5220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3772000", "costofGoodsAndServicesSold": "711284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77971000", "sellingGeneralAndAdministrative": "4386000", "netIncomeFromContinuingOperations": "55083000" }, "balance": { "goodwill": "82190000", "inventory": "-88000", "commonStock": "1696258000", "currentDebt": "None", "investments": "None", "totalAssets": "16519309000", "longTermDebt": "2572375000", "shortTermDebt": "46212000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "82190000", "reportedCurrency": "USD", "retainedEarnings": "876268000", "totalLiabilities": "14235639000", "otherCurrentAssets": "12014000", "totalCurrentAssets": "730879000", "currentLongTermDebt": "46212000", "longTermInvestments": "6910000", "shortTermInvestments": "2177000", "currentNetReceivables": "409314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15788430000", "currentAccountsPayable": "253954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5868408000", "shortLongTermDebtTotal": "3606654000", "totalShareholderEquity": "2283670000", "capitalLeaseObligations": "238067000", "otherCurrentLiabilities": "33294000", "totalCurrentLiabilities": "333460000", "otherNonCurrentLiabilities": "2143581000", "totalNonCurrentLiabilities": "13902179000", "cashAndShortTermInvestments": "319388000", "commonStockSharesOutstanding": "109780000", "intangibleAssetsExcludingGoodwill": "82190000", "cashAndCashEquivalentsAtCarryingValue": "319388000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55083000", "profitLoss": "None", "dividendPayout": "39920000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "14534000", "operatingCashflow": "190665000", "capitalExpenditures": "111578000", "changeInReceivables": "21272000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45441000", "cashflowFromInvestment": "-145386000", "stockBasedCompensation": "3888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39920000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-162000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77971000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" ] } } }