{ "ticker": { "uuid": "075791e8-97e3-4045-a847-dffcfc9b69f4", "symbol": "HIW", "name": "Highwoods Properties Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/075791e8-97e3-4045-a847-dffcfc9b69f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/075791e8-97e3-4045-a847-dffcfc9b69f4/" }, "ticker_metadata": { "id": 1936, "uuid": "075791e8-97e3-4045-a847-dffcfc9b69f4", "symbol": "HIW", "name": "Highwoods Properties Inc", "asset_type": "equity", "market_cap": 2931467000, "stock_exchange_id": 3, "industry": "Reit - Office", "sector": "Real Estate", "description": "Highwoods Properties, Inc., based in Raleigh, is a publicly traded (NYSE: HIW) real estate investment trust (?", "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": "075791e8-97e3-4045-a847-dffcfc9b69f4", "symbol": "HIW", "name": "Highwoods Properties Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/075791e8-97e3-4045-a847-dffcfc9b69f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/075791e8-97e3-4045-a847-dffcfc9b69f4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.26, "value": 0.26, "quality": 0.78, "momentum": 0.2, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 27.88, "market_cap": 3124288560, "pe_ratio": 33.4224, "earnings_yield": 0.0299, "ebitda_to_ev": 0.0782, "shareholder_yield": 0.0705, "roe": 0.0395, "piotroski_f_score": 6, "momentum_12_1": -0.1345, "volatility_252d": 0.2565 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:22.067765+00:00", "batch_id": "" }, "size": { "price_close": 27.88, "market_cap": 3124288560, "market_cap_usd": 3124288560, "enterprise_value": 6795363560, "shares_outstanding": 112062000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 33.4224, "pb_ratio": 1.3187, "ptbv_ratio": 1.4703, "ps_ratio": 3.8112, "pcf_ratio": 8.2752, "pfcf_ratio": 5.6368, "ev_ebitda": 12.7859, "ev_ebit": 29.4956, "ev_sales": 8.2894, "ev_fcf": 12.2602, "earnings_yield": 0.0299, "fcf_yield": 0.0816, "price_to_sales": 3.8112, "price_to_book": 1.3187, "price_to_cashflow": 8.2752, "ebitda_to_ev": 0.0782, "sales_yield": 0.1206 }, "yield": { "dividend_yield": 0.0705, "buyback_yield": 0, "shareholder_yield": 0.0705, "debt_paydown_yield": null, "total_yield": 0.0705 }, "quality": { "gross_margin": 0.6737, "operating_margin": 0.281, "net_margin": 0.114, "ebitda_margin": 0.6483, "fcf_margin": 0.6761, "roe": 0.0395, "roa": 0.0142, "roic": 0.0286, "roc_greenblatt": null, "asset_turnover": 0.1243, "cash_conversion": 5.9293, "accruals_ratio": -0.0431, "sbc_to_revenue": 0.0118, "piotroski_f_score": 6, "altman_z_score": 0.5574, "earnings_stability_5y": 0.9726, "revenue_stability_5y": 0.0547, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0837, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6811, "net_debt_to_ebitda": 6.9074, "debt_to_assets": 0.5614, "interest_coverage": 1.4629, "current_ratio": 1.7268, "quick_ratio": 1.7268, "net_debt": 3671075000, "local_beta": 0.0009, "volatility_252d": 0.2565, "volatility_60d": 0.6025, "max_drawdown_12m": -0.3401, "risk_adjusted_momentum": -0.5246 }, "growth": { "revenue_growth_1y": 0.0043, "revenue_growth_3y_cagr": -0.0093, "revenue_growth_5y_cagr": 0.0181, "eps_growth_1y": -0.4616, "eps_growth_3y_cagr": 0.0012, "eps_growth_5y_cagr": -0.1441, "fcf_growth_1y": -0.2029, "book_value_growth_1y": -0.013, "revenue_growth": 0.0043, "earnings_growth": -0.4616 }, "momentum": { "price_return_1m": 0.1181, "price_return_3m": 0.2837, "price_return_6m": 0.1157, "price_return_9m": -0.0718, "price_return_12m": -0.0323, "price_return_12m_ex1m": -0.1345, "momentum_6m": 0.1157, "momentum_12m": -0.0323, "momentum_12_1": -0.1345, "distance_from_52w_high": -0.0887, "distance_from_52w_low": 0.381, "relative_strength": -0.1323 }, "raw_ttm": { "revenue_ttm": 819763000, "gross_profit_ttm": 552306000, "ebit_ttm": 230386000, "ebitda_ttm": 531472000, "net_income_ttm": 93479000, "eps_diluted_ttm": 0.8342, "operating_cash_flow_ttm": 377548000, "capital_expenditure_ttm": 176715000, "fcf_ttm": 554263000, "dividends_paid_ttm": 220181000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 157487000, "cash_and_equivalents": 32423000, "total_current_assets": 482400000, "total_current_liabilities": 279360000, "net_ppe": null, "total_assets": 6596901000, "total_debt": 3703498000, "total_equity": 2369200000, "net_working_capital": 179420000, "book_value_per_share": 21.1419, "retained_earnings": -893681000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2124942000, "tangible_book_per_share": 18.9622 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 74, "rank_pb": 33, "rank_ptbv": 31, "rank_ps": 72, "rank_pcf": 34, "rank_ev_ebitda": 55, "rank_ev_ebit": 82, "rank_earnings_yield": 74, "rank_fcf_yield": 49, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 11, "rank_roe": 63, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 25, "rank_fcf_margin": 9, "rank_piotroski": 38, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 91, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 65 }, "composites": { "value_composite": 74, "quality_composite": 22, "momentum_composite": 80, "growth_composite": 99, "yield_composite": 7, "svqf_composite": 87, "vc1_composite": 71, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 74, "quality_value_composite": 0.4503, "os_score": 0.26, "value_percentile": 0.26, "quality_percentile": 0.78, "momentum_percentile": 0.2, "factor_coverage": 1, "signal_confidence": 1, "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": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4280, "ticker_id": 1936, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:22.067765+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.88, "market_cap": 3124288560, "market_cap_usd": 3124288560, "enterprise_value": 6795363560, "shares_outstanding": 112062000, "fx_rate_to_usd": null, "pe_ratio": 33.42235753, "pb_ratio": 1.31871035, "ptbv_ratio": 1.47029357, "ps_ratio": 3.81120953, "pcf_ratio": 8.27520887, "pfcf_ratio": 5.63683407, "ev_ebitda": 12.78592957, "ev_ebit": 29.49555772, "ev_sales": 8.28942458, "ev_fcf": 12.26017894, "earnings_yield": 0.02992009, "fcf_yield": 0.08156488, "dividend_yield": 0.07047396, "buyback_yield": 0, "shareholder_yield": 0.07047396, "debt_paydown_yield": null, "total_yield": 0.07047396, "gross_margin": 0.67373863, "operating_margin": 0.28103976, "net_margin": 0.11403174, "ebitda_margin": 0.64832397, "fcf_margin": 0.6761259, "roe": 0.03945593, "roa": 0.01417014, "roic": 0.02860623, "roc_greenblatt": null, "asset_turnover": 0.12426486, "cash_conversion": 5.92927823, "accruals_ratio": -0.04306098, "sbc_to_revenue": 0.01182293, "debt_to_equity": 1.68109826, "net_debt_to_ebitda": 6.90737235, "debt_to_assets": 0.56139966, "interest_coverage": 1.462889, "current_ratio": 1.72680412, "quick_ratio": 1.72680412, "net_debt": 3671075000, "revenue_growth_1y": 0.00431859, "revenue_growth_3y_cagr": -0.00926079, "revenue_growth_5y_cagr": 0.01811624, "eps_growth_1y": -0.46162884, "eps_growth_3y_cagr": 0.00115966, "eps_growth_5y_cagr": -0.14405345, "fcf_growth_1y": -0.20291101, "book_value_growth_1y": -0.01296591, "piotroski_f_score": 6, "altman_z_score": 0.55744823, "earnings_stability_5y": 0.972561, "revenue_stability_5y": 0.054666, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11809363, "price_return_3m": 0.28373961, "price_return_6m": 0.11568197, "price_return_9m": -0.0717898, "price_return_12m": -0.03231741, "price_return_12m_ex1m": -0.13452454, "distance_from_52w_high": -0.08867148, "distance_from_52w_low": 0.38104579, "relative_strength": -0.13228099, "local_beta": 0.0009, "volatility_252d": 0.256452, "volatility_60d": 0.602473, "max_drawdown_12m": -0.34011709, "revenue_ttm": 819763000, "gross_profit_ttm": 552306000, "ebit_ttm": 230386000, "ebitda_ttm": 531472000, "net_income_ttm": 93479000, "eps_diluted_ttm": 0.83417215, "operating_cash_flow_ttm": 377548000, "capital_expenditure_ttm": 176715000, "fcf_ttm": 554263000, "dividends_paid_ttm": 220181000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 157487000, "cash_and_equivalents": 32423000, "total_current_assets": 482400000, "total_current_liabilities": 279360000, "net_ppe": null, "total_assets": 6596901000, "total_debt": 3703498000, "total_equity": 2369200000, "net_working_capital": 179420000, "book_value_per_share": 21.14186789, "retained_earnings": -893681000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2124942000, "tangible_book_per_share": 18.9621995, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 74, "rank_pb": 33, "rank_ptbv": 31, "rank_ps": 72, "rank_pcf": 34, "rank_ev_ebitda": 55, "rank_ev_ebit": 82, "rank_earnings_yield": 74, "rank_fcf_yield": 49, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 11, "rank_roe": 63, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 25, "rank_fcf_margin": 9, "rank_piotroski": 38, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 91, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 65, "value_composite": 74, "quality_composite": 22, "momentum_composite": 80, "growth_composite": 99, "yield_composite": 7, "svqf_composite": 87, "vc1_composite": 71, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 27.88, "os": 0.26, "value": 0.26, "quality": 0.78, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 33.4224, "earnings_yield": 0.0299, "shareholder_yield": 0.0705, "roe": 0.0395, "momentum_12_1": -0.1345, "complete_fields": { "id": 4280, "ticker_id": 1936, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:22.067765+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.88, "market_cap": 3124288560, "market_cap_usd": 3124288560, "enterprise_value": 6795363560, "shares_outstanding": 112062000, "fx_rate_to_usd": null, "pe_ratio": 33.42235753, "pb_ratio": 1.31871035, "ptbv_ratio": 1.47029357, "ps_ratio": 3.81120953, "pcf_ratio": 8.27520887, "pfcf_ratio": 5.63683407, "ev_ebitda": 12.78592957, "ev_ebit": 29.49555772, "ev_sales": 8.28942458, "ev_fcf": 12.26017894, "earnings_yield": 0.02992009, "fcf_yield": 0.08156488, "dividend_yield": 0.07047396, "buyback_yield": 0, "shareholder_yield": 0.07047396, "debt_paydown_yield": null, "total_yield": 0.07047396, "gross_margin": 0.67373863, "operating_margin": 0.28103976, "net_margin": 0.11403174, "ebitda_margin": 0.64832397, "fcf_margin": 0.6761259, "roe": 0.03945593, "roa": 0.01417014, "roic": 0.02860623, "roc_greenblatt": null, "asset_turnover": 0.12426486, "cash_conversion": 5.92927823, "accruals_ratio": -0.04306098, "sbc_to_revenue": 0.01182293, "debt_to_equity": 1.68109826, "net_debt_to_ebitda": 6.90737235, "debt_to_assets": 0.56139966, "interest_coverage": 1.462889, "current_ratio": 1.72680412, "quick_ratio": 1.72680412, "net_debt": 3671075000, "revenue_growth_1y": 0.00431859, "revenue_growth_3y_cagr": -0.00926079, "revenue_growth_5y_cagr": 0.01811624, "eps_growth_1y": -0.46162884, "eps_growth_3y_cagr": 0.00115966, "eps_growth_5y_cagr": -0.14405345, "fcf_growth_1y": -0.20291101, "book_value_growth_1y": -0.01296591, "piotroski_f_score": 6, "altman_z_score": 0.55744823, "earnings_stability_5y": 0.972561, "revenue_stability_5y": 0.054666, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11809363, "price_return_3m": 0.28373961, "price_return_6m": 0.11568197, "price_return_9m": -0.0717898, "price_return_12m": -0.03231741, "price_return_12m_ex1m": -0.13452454, "distance_from_52w_high": -0.08867148, "distance_from_52w_low": 0.38104579, "relative_strength": -0.13228099, "local_beta": 0.0009, "volatility_252d": 0.256452, "volatility_60d": 0.602473, "max_drawdown_12m": -0.34011709, "revenue_ttm": 819763000, "gross_profit_ttm": 552306000, "ebit_ttm": 230386000, "ebitda_ttm": 531472000, "net_income_ttm": 93479000, "eps_diluted_ttm": 0.83417215, "operating_cash_flow_ttm": 377548000, "capital_expenditure_ttm": 176715000, "fcf_ttm": 554263000, "dividends_paid_ttm": 220181000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 157487000, "cash_and_equivalents": 32423000, "total_current_assets": 482400000, "total_current_liabilities": 279360000, "net_ppe": null, "total_assets": 6596901000, "total_debt": 3703498000, "total_equity": 2369200000, "net_working_capital": 179420000, "book_value_per_share": 21.14186789, "retained_earnings": -893681000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2124942000, "tangible_book_per_share": 18.9621995, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 74, "rank_pb": 33, "rank_ptbv": 31, "rank_ps": 72, "rank_pcf": 34, "rank_ev_ebitda": 55, "rank_ev_ebit": 82, "rank_earnings_yield": 74, "rank_fcf_yield": 49, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 11, "rank_roe": 63, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 25, "rank_fcf_margin": 9, "rank_piotroski": 38, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 91, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 65, "value_composite": 74, "quality_composite": 22, "momentum_composite": 80, "growth_composite": 99, "yield_composite": 7, "svqf_composite": 87, "vc1_composite": 71, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 806112000, "cost_of_revenue": 261373000, "gross_profit": 544739000, "ebit": 315083000, "ebitda": 610037000, "pretax_income": 162650000, "tax_provision": null, "net_income": 159612000, "net_income_to_common": 159612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27358000, "total_current_assets": 373645000, "total_assets": 6273838000, "short_term_debt": 8803000, "long_term_debt": 3554178000, "total_debt": 3562981000, "total_liabilities": 3838184000, "total_equity": 2378980000, "shares_outstanding": 110570000, "goodwill_and_intangibles": 244258000 }, "cash_flow": { "operating_cash_flow": 367311000, "capital_expenditure": 200750000, "free_cash_flow": 568061000, "dividends_paid": 219087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274478, "ticker_id": 1936, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "315083000", "ebitda": "610037000", "netIncome": "159612000", "grossProfit": "544739000", "depreciation": "None", "totalRevenue": "806112000", "costOfRevenue": "261373000", "interestIncome": "154764000", "incomeBeforeTax": "162650000", "interestExpense": "152433000", "operatingIncome": "209478000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-152433000", "nonInterestIncome": "None", "operatingExpenses": "335261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261373000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "294954000", "sellingGeneralAndAdministrative": "40307000", "netIncomeFromContinuingOperations": "162650000" }, "balance": { "goodwill": "None", "inventory": "23201000", "commonStock": "1099000", "currentDebt": "None", "investments": "None", "totalAssets": "6273838000", "longTermDebt": "3554178000", "shortTermDebt": "8803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "244258000", "reportedCurrency": "USD", "retainedEarnings": "-870083000", "totalLiabilities": "3838184000", "otherCurrentAssets": "-12228000", "totalCurrentAssets": "373645000", "currentLongTermDebt": "None", "longTermInvestments": "471580000", "shortTermInvestments": "None", "currentNetReceivables": "358515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "471580000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5071995000", "shortLongTermDebtTotal": "3637397000", "totalShareholderEquity": "2378980000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "8803000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3829381000", "cashAndShortTermInvestments": "27358000", "commonStockSharesOutstanding": "110570000", "intangibleAssetsExcludingGoodwill": "244258000", "cashAndCashEquivalentsAtCarryingValue": "27358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74000", "profitLoss": "None", "dividendPayout": "219087000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "367311000", "capitalExpenditures": "200750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90829000", "cashflowFromInvestment": "-448768000", "stockBasedCompensation": "8209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "219087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2130000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294954000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 806112000, "cost_of_revenue": 261373000, "gross_profit": 544739000, "research_and_development": null, "selling_general_admin": 40307000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 315083000, "depreciation_amortisation": 294954000, "ebitda": 610037000, "interest_expense": 152433000, "interest_income": null, "other_non_operating": null, "pretax_income": 162650000, "tax_provision": null, "effective_tax_rate": null, "net_income": 159612000, "net_income_continuing_ops": 162650000, "net_income_to_common": 159612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27358000, "short_term_investments": null, "net_receivables": 358515000, "inventory": 23201000, "other_current_assets": null, "total_current_assets": 373645000, "net_ppe": null, "goodwill": null, "intangible_assets": 244258000, "goodwill_and_intangibles": 244258000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 471580000, "total_assets": 6273838000, "short_term_debt": 8803000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8803000, "long_term_debt": 3554178000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3829381000, "total_liabilities": 3838184000, "total_debt": 3562981000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -870083000, "total_equity": 2378980000, "shares_outstanding": 110570000, "operating_cash_flow": 367311000, "stock_based_compensation": 8209000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 200750000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -448768000, "dividends_paid": 219087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 90829000, "free_cash_flow": 568061000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "315083000", "ebitda": "610037000", "netIncome": "159612000", "grossProfit": "544739000", "depreciation": "None", "totalRevenue": "806112000", "costOfRevenue": "261373000", "interestIncome": "154764000", "incomeBeforeTax": "162650000", "interestExpense": "152433000", "operatingIncome": "209478000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-152433000", "nonInterestIncome": "None", "operatingExpenses": "335261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261373000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "294954000", "sellingGeneralAndAdministrative": "40307000", "netIncomeFromContinuingOperations": "162650000" }, "balance": { "goodwill": "None", "inventory": "23201000", "commonStock": "1099000", "currentDebt": "None", "investments": "None", "totalAssets": "6273838000", "longTermDebt": "3554178000", "shortTermDebt": "8803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "244258000", "reportedCurrency": "USD", "retainedEarnings": "-870083000", "totalLiabilities": "3838184000", "otherCurrentAssets": "-12228000", "totalCurrentAssets": "373645000", "currentLongTermDebt": "None", "longTermInvestments": "471580000", "shortTermInvestments": "None", "currentNetReceivables": "358515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "471580000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5071995000", "shortLongTermDebtTotal": "3637397000", "totalShareholderEquity": "2378980000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "8803000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3829381000", "cashAndShortTermInvestments": "27358000", "commonStockSharesOutstanding": "110570000", "intangibleAssetsExcludingGoodwill": "244258000", "cashAndCashEquivalentsAtCarryingValue": "27358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74000", "profitLoss": "None", "dividendPayout": "219087000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "367311000", "capitalExpenditures": "200750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90829000", "cashflowFromInvestment": "-448768000", "stockBasedCompensation": "8209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "219087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2130000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294954000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 825862000, "cost_of_revenue": 272173000, "gross_profit": 553689000, "ebit": 251452000, "ebitda": 550498000, "pretax_income": 104254000, "tax_provision": null, "net_income": 102248000, "net_income_to_common": 102248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22412000, "total_current_assets": 498952000, "total_assets": 6029355000, "short_term_debt": 11298000, "long_term_debt": 3293559000, "total_debt": 3304857000, "total_liabilities": 3598110000, "total_equity": 2361163000, "shares_outstanding": 108319000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 403584000, "capital_expenditure": 184829000, "free_cash_flow": 588413000, "dividends_paid": 214836000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274483, "ticker_id": 1936, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "251452000", "ebitda": "550498000", "netIncome": "102248000", "grossProfit": "553689000", "depreciation": "None", "totalRevenue": "825862000", "costOfRevenue": "272173000", "interestIncome": "143040000", "incomeBeforeTax": "104254000", "interestExpense": "147198000", "operatingIncome": "212740000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-147198000", "nonInterestIncome": "None", "operatingExpenses": "340949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "299046000", "sellingGeneralAndAdministrative": "41903000", "netIncomeFromContinuingOperations": "104254000" }, "balance": { "goodwill": "None", "inventory": "55409000", "commonStock": "1076000", "currentDebt": "None", "investments": "None", "totalAssets": "6029355000", "longTermDebt": "3293559000", "shortTermDebt": "11298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-810608000", "totalLiabilities": "3598110000", "otherCurrentAssets": "83991000", "totalCurrentAssets": "498952000", "currentLongTermDebt": "None", "longTermInvestments": "485726000", "shortTermInvestments": "None", "currentNetReceivables": "337140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5517044000", "currentAccountsPayable": "204176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4821351000", "shortLongTermDebtTotal": "3293559000", "totalShareholderEquity": "2361163000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "89077000", "totalCurrentLiabilities": "304551000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3389138000", "cashAndShortTermInvestments": "22412000", "commonStockSharesOutstanding": "108319000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104254000", "profitLoss": "None", "dividendPayout": "214836000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "403584000", "capitalExpenditures": "184829000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99041000", "cashflowFromInvestment": "-302435000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "214836000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1438000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "299046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 825862000, "cost_of_revenue": 272173000, "gross_profit": 553689000, "research_and_development": null, "selling_general_admin": 41903000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 251452000, "depreciation_amortisation": 299046000, "ebitda": 550498000, "interest_expense": 147198000, "interest_income": null, "other_non_operating": null, "pretax_income": 104254000, "tax_provision": null, "effective_tax_rate": null, "net_income": 102248000, "net_income_continuing_ops": 104254000, "net_income_to_common": 102248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22412000, "short_term_investments": null, "net_receivables": 337140000, "inventory": 55409000, "other_current_assets": null, "total_current_assets": 498952000, "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": 5517044000, "total_assets": 6029355000, "short_term_debt": 11298000, "accounts_payable": 204176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 304551000, "long_term_debt": 3293559000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3389138000, "total_liabilities": 3598110000, "total_debt": 3304857000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -810608000, "total_equity": 2361163000, "shares_outstanding": 108319000, "operating_cash_flow": 403584000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184829000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -302435000, "dividends_paid": 214836000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99041000, "free_cash_flow": 588413000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "251452000", "ebitda": "550498000", "netIncome": "102248000", "grossProfit": "553689000", "depreciation": "None", "totalRevenue": "825862000", "costOfRevenue": "272173000", "interestIncome": "143040000", "incomeBeforeTax": "104254000", "interestExpense": "147198000", "operatingIncome": "212740000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-147198000", "nonInterestIncome": "None", "operatingExpenses": "340949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "299046000", "sellingGeneralAndAdministrative": "41903000", "netIncomeFromContinuingOperations": "104254000" }, "balance": { "goodwill": "None", "inventory": "55409000", "commonStock": "1076000", "currentDebt": "None", "investments": "None", "totalAssets": "6029355000", "longTermDebt": "3293559000", "shortTermDebt": "11298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-810608000", "totalLiabilities": "3598110000", "otherCurrentAssets": "83991000", "totalCurrentAssets": "498952000", "currentLongTermDebt": "None", "longTermInvestments": "485726000", "shortTermInvestments": "None", "currentNetReceivables": "337140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5517044000", "currentAccountsPayable": "204176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4821351000", "shortLongTermDebtTotal": "3293559000", "totalShareholderEquity": "2361163000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "89077000", "totalCurrentLiabilities": "304551000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3389138000", "cashAndShortTermInvestments": "22412000", "commonStockSharesOutstanding": "108319000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104254000", "profitLoss": "None", "dividendPayout": "214836000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "403584000", "capitalExpenditures": "184829000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99041000", "cashflowFromInvestment": "-302435000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "214836000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1438000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "299046000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 833997000, "cost_of_revenue": 268782000, "gross_profit": 565215000, "ebit": 288040000, "ebitda": 587451000, "pretax_income": 151330000, "tax_provision": 144867000, "net_income": 148715000, "net_income_to_common": 148715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25123000, "total_current_assets": 440232000, "total_assets": 6002928000, "short_term_debt": 6944000, "long_term_debt": 3213206000, "total_debt": 3220150000, "total_liabilities": 3515386000, "total_equity": 2433297000, "shares_outstanding": 107785000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 393556000, "capital_expenditure": 176602000, "free_cash_flow": 570158000, "dividends_paid": 213508000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274488, "ticker_id": 1936, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "288040000", "ebitda": "587451000", "netIncome": "148715000", "grossProfit": "565215000", "depreciation": "None", "totalRevenue": "833997000", "costOfRevenue": "268782000", "interestIncome": "135603000", "incomeBeforeTax": "151330000", "interestExpense": "136710000", "operatingIncome": "222947000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "144867000", "reportedCurrency": "USD", "netInterestIncome": "-130981000", "nonInterestIncome": "None", "operatingExpenses": "342268000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "268782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "299411000", "sellingGeneralAndAdministrative": "42857000", "netIncomeFromContinuingOperations": "141138000" }, "balance": { "goodwill": "None", "inventory": "6446000", "commonStock": "1057000", "currentDebt": "None", "investments": "None", "totalAssets": "6002928000", "longTermDebt": "3213206000", "shortTermDebt": "6944000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-698020000", "totalLiabilities": "3515386000", "otherCurrentAssets": "71571000", "totalCurrentAssets": "440232000", "currentLongTermDebt": "None", "longTermInvestments": "343241000", "shortTermInvestments": "None", "currentNetReceivables": "343538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5562696000", "currentAccountsPayable": "187332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4993531000", "shortLongTermDebtTotal": "3213206000", "totalShareholderEquity": "2433297000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-446000", "totalCurrentLiabilities": "193830000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3321556000", "cashAndShortTermInvestments": "25123000", "commonStockSharesOutstanding": "107785000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148715000", "profitLoss": "None", "dividendPayout": "213508000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "393556000", "capitalExpenditures": "176602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205746000", "cashflowFromInvestment": "-175960000", "stockBasedCompensation": "7284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "213508000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305565000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 833997000, "cost_of_revenue": 268782000, "gross_profit": 565215000, "research_and_development": 0.18, "selling_general_admin": 42857000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 288040000, "depreciation_amortisation": 299411000, "ebitda": 587451000, "interest_expense": 136710000, "interest_income": null, "other_non_operating": null, "pretax_income": 151330000, "tax_provision": 144867000, "effective_tax_rate": null, "net_income": 148715000, "net_income_continuing_ops": 141138000, "net_income_to_common": 148715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25123000, "short_term_investments": null, "net_receivables": 343538000, "inventory": 6446000, "other_current_assets": null, "total_current_assets": 440232000, "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": 5562696000, "total_assets": 6002928000, "short_term_debt": 6944000, "accounts_payable": 187332000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193830000, "long_term_debt": 3213206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3321556000, "total_liabilities": 3515386000, "total_debt": 3220150000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -698020000, "total_equity": 2433297000, "shares_outstanding": 107785000, "operating_cash_flow": 393556000, "stock_based_compensation": 7284000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 176602000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175960000, "dividends_paid": 213508000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -205746000, "free_cash_flow": 570158000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "288040000", "ebitda": "587451000", "netIncome": "148715000", "grossProfit": "565215000", "depreciation": "None", "totalRevenue": "833997000", "costOfRevenue": "268782000", "interestIncome": "135603000", "incomeBeforeTax": "151330000", "interestExpense": "136710000", "operatingIncome": "222947000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "144867000", "reportedCurrency": "USD", "netInterestIncome": "-130981000", "nonInterestIncome": "None", "operatingExpenses": "342268000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "268782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "299411000", "sellingGeneralAndAdministrative": "42857000", "netIncomeFromContinuingOperations": "141138000" }, "balance": { "goodwill": "None", "inventory": "6446000", "commonStock": "1057000", "currentDebt": "None", "investments": "None", "totalAssets": "6002928000", "longTermDebt": "3213206000", "shortTermDebt": "6944000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-698020000", "totalLiabilities": "3515386000", "otherCurrentAssets": "71571000", "totalCurrentAssets": "440232000", "currentLongTermDebt": "None", "longTermInvestments": "343241000", "shortTermInvestments": "None", "currentNetReceivables": "343538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5562696000", "currentAccountsPayable": "187332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4993531000", "shortLongTermDebtTotal": "3213206000", "totalShareholderEquity": "2433297000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-446000", "totalCurrentLiabilities": "193830000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3321556000", "cashAndShortTermInvestments": "25123000", "commonStockSharesOutstanding": "107785000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148715000", "profitLoss": "None", "dividendPayout": "213508000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "393556000", "capitalExpenditures": "176602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205746000", "cashflowFromInvestment": "-175960000", "stockBasedCompensation": "7284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "213508000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305565000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 828929000, "cost_of_revenue": 259806000, "gross_profit": 569123000, "ebit": 269343000, "ebitda": 556953000, "pretax_income": 163958000, "tax_provision": 105385000, "net_income": 159058000, "net_income_to_common": 159058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21357000, "total_current_assets": 414402000, "total_assets": 6063376000, "short_term_debt": 7069000, "long_term_debt": 3197215000, "total_debt": 3204284000, "total_liabilities": 3498399000, "total_equity": 2564977000, "shares_outstanding": 105120000, "goodwill_and_intangibles": 252828000 }, "cash_flow": { "operating_cash_flow": 421779000, "capital_expenditure": 269286000, "free_cash_flow": 691065000, "dividends_paid": 212669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274493, "ticker_id": 1936, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "269343000", "ebitda": "556953000", "netIncome": "159058000", "grossProfit": "569123000", "depreciation": "None", "totalRevenue": "828929000", "costOfRevenue": "259806000", "interestIncome": "103850000", "incomeBeforeTax": "163958000", "interestExpense": "105385000", "operatingIncome": "239247000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "105385000", "reportedCurrency": "USD", "netInterestIncome": "-105385000", "nonInterestIncome": "None", "operatingExpenses": "329876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "66611000", "costofGoodsAndServicesSold": "259806000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287610000", "sellingGeneralAndAdministrative": "42266000", "netIncomeFromContinuingOperations": "163958000" }, "balance": { "goodwill": "None", "inventory": "4748000", "commonStock": "1052000", "currentDebt": "None", "investments": "None", "totalAssets": "6063376000", "longTermDebt": "3197215000", "shortTermDebt": "7069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "252828000", "reportedCurrency": "USD", "retainedEarnings": "-633227000", "totalLiabilities": "3498399000", "otherCurrentAssets": "68091000", "totalCurrentAssets": "414402000", "currentLongTermDebt": "None", "longTermInvestments": "269221000", "shortTermInvestments": "None", "currentNetReceivables": "320206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5648974000", "currentAccountsPayable": "239996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5126925000", "shortLongTermDebtTotal": "3204284000", "totalShareholderEquity": "2564977000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "301184000", "totalCurrentLiabilities": "301184000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3197215000", "cashAndShortTermInvestments": "21357000", "commonStockSharesOutstanding": "105120000", "intangibleAssetsExcludingGoodwill": "252828000", "cashAndCashEquivalentsAtCarryingValue": "21357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163958000", "profitLoss": "None", "dividendPayout": "212669000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "421779000", "capitalExpenditures": "269286000", "changeInReceivables": "-11043000", "changeInExchangeRate": "None", "cashflowFromFinancing": "187927000", "cashflowFromInvestment": "-614799000", "stockBasedCompensation": "7552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "212669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5093000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 828929000, "cost_of_revenue": 259806000, "gross_profit": 569123000, "research_and_development": 0.2, "selling_general_admin": 42266000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 269343000, "depreciation_amortisation": 287610000, "ebitda": 556953000, "interest_expense": 105385000, "interest_income": null, "other_non_operating": null, "pretax_income": 163958000, "tax_provision": 105385000, "effective_tax_rate": null, "net_income": 159058000, "net_income_continuing_ops": 163958000, "net_income_to_common": 159058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21357000, "short_term_investments": null, "net_receivables": 320206000, "inventory": 4748000, "other_current_assets": null, "total_current_assets": 414402000, "net_ppe": null, "goodwill": null, "intangible_assets": 252828000, "goodwill_and_intangibles": 252828000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5648974000, "total_assets": 6063376000, "short_term_debt": 7069000, "accounts_payable": 239996000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 301184000, "long_term_debt": 3197215000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3197215000, "total_liabilities": 3498399000, "total_debt": 3204284000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -633227000, "total_equity": 2564977000, "shares_outstanding": 105120000, "operating_cash_flow": 421779000, "stock_based_compensation": 7552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 269286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -614799000, "dividends_paid": 212669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 187927000, "free_cash_flow": 691065000, "net_change_in_cash": -5093000 }, "raw_data": { "income": { "ebit": "269343000", "ebitda": "556953000", "netIncome": "159058000", "grossProfit": "569123000", "depreciation": "None", "totalRevenue": "828929000", "costOfRevenue": "259806000", "interestIncome": "103850000", "incomeBeforeTax": "163958000", "interestExpense": "105385000", "operatingIncome": "239247000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "105385000", "reportedCurrency": "USD", "netInterestIncome": "-105385000", "nonInterestIncome": "None", "operatingExpenses": "329876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "66611000", "costofGoodsAndServicesSold": "259806000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287610000", "sellingGeneralAndAdministrative": "42266000", "netIncomeFromContinuingOperations": "163958000" }, "balance": { "goodwill": "None", "inventory": "4748000", "commonStock": "1052000", "currentDebt": "None", "investments": "None", "totalAssets": "6063376000", "longTermDebt": "3197215000", "shortTermDebt": "7069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "252828000", "reportedCurrency": "USD", "retainedEarnings": "-633227000", "totalLiabilities": "3498399000", "otherCurrentAssets": "68091000", "totalCurrentAssets": "414402000", "currentLongTermDebt": "None", "longTermInvestments": "269221000", "shortTermInvestments": "None", "currentNetReceivables": "320206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5648974000", "currentAccountsPayable": "239996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5126925000", "shortLongTermDebtTotal": "3204284000", "totalShareholderEquity": "2564977000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "301184000", "totalCurrentLiabilities": "301184000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3197215000", "cashAndShortTermInvestments": "21357000", "commonStockSharesOutstanding": "105120000", "intangibleAssetsExcludingGoodwill": "252828000", "cashAndCashEquivalentsAtCarryingValue": "21357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163958000", "profitLoss": "None", "dividendPayout": "212669000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "421779000", "capitalExpenditures": "269286000", "changeInReceivables": "-11043000", "changeInExchangeRate": "None", "cashflowFromFinancing": "187927000", "cashflowFromInvestment": "-614799000", "stockBasedCompensation": "7552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "212669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5093000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287568000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 768007000, "cost_of_revenue": 236436000, "gross_profit": 531571000, "ebit": 409163000, "ebitda": 668418000, "pretax_income": 323310000, "tax_provision": 101130000, "net_income": 313277000, "net_income_to_common": 313277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23152000, "total_current_assets": 393338000, "total_assets": 5695138000, "short_term_debt": 206524000, "long_term_debt": 2788915000, "total_debt": 2995439000, "total_liabilities": 3083891000, "total_equity": 2611247000, "shares_outstanding": 107061000, "goodwill_and_intangibles": 258902000 }, "cash_flow": { "operating_cash_flow": 414558000, "capital_expenditure": 383145000, "free_cash_flow": 797703000, "dividends_paid": 206668000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274498, "ticker_id": 1936, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "409163000", "ebitda": "668418000", "netIncome": "313277000", "grossProfit": "531571000", "depreciation": "None", "totalRevenue": "768007000", "costOfRevenue": "236436000", "interestIncome": "83906000", "incomeBeforeTax": "323310000", "interestExpense": "85853000", "operatingIncome": "231763000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "101130000", "reportedCurrency": "USD", "netInterestIncome": "-85853000", "nonInterestIncome": "None", "operatingExpenses": "299808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.41", "otherNonOperatingIncome": "177400000", "costofGoodsAndServicesSold": "236436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259255000", "sellingGeneralAndAdministrative": "40553000", "netIncomeFromContinuingOperations": "323310000" }, "balance": { "goodwill": "None", "inventory": "8082000", "commonStock": "1049000", "currentDebt": "None", "investments": "None", "totalAssets": "5695138000", "longTermDebt": "2788915000", "shortTermDebt": "206524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "258902000", "reportedCurrency": "USD", "retainedEarnings": "-579616000", "totalLiabilities": "3083891000", "otherCurrentAssets": "78551000", "totalCurrentAssets": "393338000", "currentLongTermDebt": "None", "longTermInvestments": "10901000", "shortTermInvestments": "-4517000", "currentNetReceivables": "283553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5301800000", "currentAccountsPayable": "263325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5032033000", "shortLongTermDebtTotal": "2995439000", "totalShareholderEquity": "2611247000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-174873000", "totalCurrentLiabilities": "294976000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2788915000", "cashAndShortTermInvestments": "23152000", "commonStockSharesOutstanding": "107061000", "intangibleAssetsExcludingGoodwill": "258902000", "cashAndCashEquivalentsAtCarryingValue": "23152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "323310000", "profitLoss": "None", "dividendPayout": "206668000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "414558000", "capitalExpenditures": "383145000", "changeInReceivables": "-5641000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-284926000", "cashflowFromInvestment": "-287678000", "stockBasedCompensation": "8646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "206668000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-987162000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1723000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 768007000, "cost_of_revenue": 236436000, "gross_profit": 531571000, "research_and_development": 0.41, "selling_general_admin": 40553000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 409163000, "depreciation_amortisation": 259255000, "ebitda": 668418000, "interest_expense": 85853000, "interest_income": null, "other_non_operating": null, "pretax_income": 323310000, "tax_provision": 101130000, "effective_tax_rate": null, "net_income": 313277000, "net_income_continuing_ops": 323310000, "net_income_to_common": 313277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23152000, "short_term_investments": -4517000, "net_receivables": 283553000, "inventory": 8082000, "other_current_assets": null, "total_current_assets": 393338000, "net_ppe": null, "goodwill": null, "intangible_assets": 258902000, "goodwill_and_intangibles": 258902000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5301800000, "total_assets": 5695138000, "short_term_debt": 206524000, "accounts_payable": 263325000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 294976000, "long_term_debt": 2788915000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2788915000, "total_liabilities": 3083891000, "total_debt": 2995439000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -579616000, "total_equity": 2611247000, "shares_outstanding": 107061000, "operating_cash_flow": 414558000, "stock_based_compensation": 8646000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 383145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -287678000, "dividends_paid": 206668000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -284926000, "free_cash_flow": 797703000, "net_change_in_cash": -987162000 }, "raw_data": { "income": { "ebit": "409163000", "ebitda": "668418000", "netIncome": "313277000", "grossProfit": "531571000", "depreciation": "None", "totalRevenue": "768007000", "costOfRevenue": "236436000", "interestIncome": "83906000", "incomeBeforeTax": "323310000", "interestExpense": "85853000", "operatingIncome": "231763000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "101130000", "reportedCurrency": "USD", "netInterestIncome": "-85853000", "nonInterestIncome": "None", "operatingExpenses": "299808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.41", "otherNonOperatingIncome": "177400000", "costofGoodsAndServicesSold": "236436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259255000", "sellingGeneralAndAdministrative": "40553000", "netIncomeFromContinuingOperations": "323310000" }, "balance": { "goodwill": "None", "inventory": "8082000", "commonStock": "1049000", "currentDebt": "None", "investments": "None", "totalAssets": "5695138000", "longTermDebt": "2788915000", "shortTermDebt": "206524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "258902000", "reportedCurrency": "USD", "retainedEarnings": "-579616000", "totalLiabilities": "3083891000", "otherCurrentAssets": "78551000", "totalCurrentAssets": "393338000", "currentLongTermDebt": "None", "longTermInvestments": "10901000", "shortTermInvestments": "-4517000", "currentNetReceivables": "283553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5301800000", "currentAccountsPayable": "263325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5032033000", "shortLongTermDebtTotal": "2995439000", "totalShareholderEquity": "2611247000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-174873000", "totalCurrentLiabilities": "294976000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2788915000", "cashAndShortTermInvestments": "23152000", "commonStockSharesOutstanding": "107061000", "intangibleAssetsExcludingGoodwill": "258902000", "cashAndCashEquivalentsAtCarryingValue": "23152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "323310000", "profitLoss": "None", "dividendPayout": "206668000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "414558000", "capitalExpenditures": "383145000", "changeInReceivables": "-5641000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-284926000", "cashflowFromInvestment": "-287678000", "stockBasedCompensation": "8646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "206668000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-987162000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1723000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257352000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 736900000, "cost_of_revenue": 231825000, "gross_profit": 505075000, "ebit": 438876000, "ebitda": 680461000, "pretax_income": 357914000, "tax_provision": 96309000, "net_income": 347402000, "net_income_to_common": 347402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109322000, "total_current_assets": 540339000, "total_assets": 5209417000, "short_term_debt": 150504000, "long_term_debt": 2470021000, "total_debt": 2620525000, "total_liabilities": 2738748000, "total_equity": 2470669000, "shares_outstanding": 106714000, "goodwill_and_intangibles": 209329000 }, "cash_flow": { "operating_cash_flow": 358160000, "capital_expenditure": 2363000, "free_cash_flow": 360523000, "dividends_paid": 201819000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274503, "ticker_id": 1936, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "438876000", "ebitda": "680461000", "netIncome": "347402000", "grossProfit": "505075000", "depreciation": "None", "totalRevenue": "736900000", "costOfRevenue": "231825000", "interestIncome": "76957000", "incomeBeforeTax": "357914000", "interestExpense": "80962000", "operatingIncome": "222459000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "96309000", "reportedCurrency": "USD", "netInterestIncome": "-80962000", "nonInterestIncome": "None", "operatingExpenses": "282616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.48", "otherNonOperatingIncome": "218195000", "costofGoodsAndServicesSold": "231825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241585000", "sellingGeneralAndAdministrative": "41031000", "netIncomeFromContinuingOperations": "357914000" }, "balance": { "goodwill": "None", "inventory": "79922000", "commonStock": "1039000", "currentDebt": "None", "investments": "None", "totalAssets": "5209417000", "longTermDebt": "2470021000", "shortTermDebt": "150504000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "209329000", "reportedCurrency": "USD", "retainedEarnings": "-686225000", "totalLiabilities": "2738748000", "otherCurrentAssets": "62885000", "totalCurrentAssets": "540339000", "currentLongTermDebt": "None", "longTermInvestments": "38464000", "shortTermInvestments": "None", "currentNetReceivables": "288210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4669078000", "currentAccountsPayable": "268727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4421285000", "shortLongTermDebtTotal": "2620525000", "totalShareholderEquity": "2470669000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-150504000", "totalCurrentLiabilities": "268727000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2470021000", "cashAndShortTermInvestments": "109322000", "commonStockSharesOutstanding": "106714000", "intangibleAssetsExcludingGoodwill": "209329000", "cashAndCashEquivalentsAtCarryingValue": "109322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "357914000", "profitLoss": "None", "dividendPayout": "201819000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "358160000", "capitalExpenditures": "2363000", "changeInReceivables": "319000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294340000", "cashflowFromInvestment": "110682000", "stockBasedCompensation": "6210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "201819000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "174502000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 736900000, "cost_of_revenue": 231825000, "gross_profit": 505075000, "research_and_development": 0.48, "selling_general_admin": 41031000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 438876000, "depreciation_amortisation": 241585000, "ebitda": 680461000, "interest_expense": 80962000, "interest_income": null, "other_non_operating": null, "pretax_income": 357914000, "tax_provision": 96309000, "effective_tax_rate": null, "net_income": 347402000, "net_income_continuing_ops": 357914000, "net_income_to_common": 347402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109322000, "short_term_investments": null, "net_receivables": 288210000, "inventory": 79922000, "other_current_assets": null, "total_current_assets": 540339000, "net_ppe": null, "goodwill": null, "intangible_assets": 209329000, "goodwill_and_intangibles": 209329000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4669078000, "total_assets": 5209417000, "short_term_debt": 150504000, "accounts_payable": 268727000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 268727000, "long_term_debt": 2470021000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2470021000, "total_liabilities": 2738748000, "total_debt": 2620525000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -686225000, "total_equity": 2470669000, "shares_outstanding": 106714000, "operating_cash_flow": 358160000, "stock_based_compensation": 6210000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 110682000, "dividends_paid": 201819000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -294340000, "free_cash_flow": 360523000, "net_change_in_cash": 174502000 }, "raw_data": { "income": { "ebit": "438876000", "ebitda": "680461000", "netIncome": "347402000", "grossProfit": "505075000", "depreciation": "None", "totalRevenue": "736900000", "costOfRevenue": "231825000", "interestIncome": "76957000", "incomeBeforeTax": "357914000", "interestExpense": "80962000", "operatingIncome": "222459000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "96309000", "reportedCurrency": "USD", "netInterestIncome": "-80962000", "nonInterestIncome": "None", "operatingExpenses": "282616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.48", "otherNonOperatingIncome": "218195000", "costofGoodsAndServicesSold": "231825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241585000", "sellingGeneralAndAdministrative": "41031000", "netIncomeFromContinuingOperations": "357914000" }, "balance": { "goodwill": "None", "inventory": "79922000", "commonStock": "1039000", "currentDebt": "None", "investments": "None", "totalAssets": "5209417000", "longTermDebt": "2470021000", "shortTermDebt": "150504000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "209329000", "reportedCurrency": "USD", "retainedEarnings": "-686225000", "totalLiabilities": "2738748000", "otherCurrentAssets": "62885000", "totalCurrentAssets": "540339000", "currentLongTermDebt": "None", "longTermInvestments": "38464000", "shortTermInvestments": "None", "currentNetReceivables": "288210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4669078000", "currentAccountsPayable": "268727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4421285000", "shortLongTermDebtTotal": "2620525000", "totalShareholderEquity": "2470669000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-150504000", "totalCurrentLiabilities": "268727000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2470021000", "cashAndShortTermInvestments": "109322000", "commonStockSharesOutstanding": "106714000", "intangibleAssetsExcludingGoodwill": "209329000", "cashAndCashEquivalentsAtCarryingValue": "109322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "357914000", "profitLoss": "None", "dividendPayout": "201819000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "358160000", "capitalExpenditures": "2363000", "changeInReceivables": "319000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294340000", "cashflowFromInvestment": "110682000", "stockBasedCompensation": "6210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "201819000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "174502000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239048000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 735979000, "cost_of_revenue": 248511000, "gross_profit": 487468000, "ebit": 223331000, "ebitda": 477835000, "pretax_income": 141683000, "tax_provision": 87684000, "net_income": 136918000, "net_income_to_common": 136918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9505000, "total_current_assets": 335334000, "total_assets": 5138244000, "short_term_debt": 248000, "long_term_debt": 2543710000, "total_debt": 2543958000, "total_liabilities": 2830621000, "total_equity": 2307623000, "shares_outstanding": 106445000, "goodwill_and_intangibles": 231347000 }, "cash_flow": { "operating_cash_flow": 365797000, "capital_expenditure": 424222000, "free_cash_flow": 790019000, "dividends_paid": 199423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274508, "ticker_id": 1936, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "223331000", "ebitda": "477835000", "netIncome": "136918000", "grossProfit": "487468000", "depreciation": "None", "totalRevenue": "735979000", "costOfRevenue": "248511000", "interestIncome": "78372000", "incomeBeforeTax": "141683000", "interestExpense": "81648000", "operatingIncome": "188897000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "87684000", "reportedCurrency": "USD", "netInterestIncome": "-81648000", "nonInterestIncome": "None", "operatingExpenses": "298571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "40283000", "costofGoodsAndServicesSold": "248511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254504000", "sellingGeneralAndAdministrative": "44067000", "netIncomeFromContinuingOperations": "141683000" }, "balance": { "goodwill": "None", "inventory": "5237000", "commonStock": "1038000", "currentDebt": "None", "investments": "None", "totalAssets": "5138244000", "longTermDebt": "2543710000", "shortTermDebt": "248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "231347000", "reportedCurrency": "USD", "retainedEarnings": "-831808000", "totalLiabilities": "2830621000", "otherCurrentAssets": "58996000", "totalCurrentAssets": "335334000", "currentLongTermDebt": "None", "longTermInvestments": "47088000", "shortTermInvestments": "None", "currentNetReceivables": "261596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4802910000", "currentAccountsPayable": "286911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4526548000", "shortLongTermDebtTotal": "2543958000", "totalShareholderEquity": "2307623000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-248000", "totalCurrentLiabilities": "286911000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2543710000", "cashAndShortTermInvestments": "9505000", "commonStockSharesOutstanding": "106445000", "intangibleAssetsExcludingGoodwill": "231347000", "cashAndCashEquivalentsAtCarryingValue": "9505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141683000", "profitLoss": "None", "dividendPayout": "199423000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "365797000", "capitalExpenditures": "424222000", "changeInReceivables": "-3455000", "changeInExchangeRate": "None", "cashflowFromFinancing": "246209000", "cashflowFromInvestment": "-607407000", "stockBasedCompensation": "7180000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4599000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1806000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "253999000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 735979000, "cost_of_revenue": 248511000, "gross_profit": 487468000, "research_and_development": 0.18, "selling_general_admin": 44067000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 223331000, "depreciation_amortisation": 254504000, "ebitda": 477835000, "interest_expense": 81648000, "interest_income": null, "other_non_operating": null, "pretax_income": 141683000, "tax_provision": 87684000, "effective_tax_rate": null, "net_income": 136918000, "net_income_continuing_ops": 141683000, "net_income_to_common": 136918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9505000, "short_term_investments": null, "net_receivables": 261596000, "inventory": 5237000, "other_current_assets": null, "total_current_assets": 335334000, "net_ppe": null, "goodwill": null, "intangible_assets": 231347000, "goodwill_and_intangibles": 231347000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4802910000, "total_assets": 5138244000, "short_term_debt": 248000, "accounts_payable": 286911000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286911000, "long_term_debt": 2543710000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2543710000, "total_liabilities": 2830621000, "total_debt": 2543958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -831808000, "total_equity": 2307623000, "shares_outstanding": 106445000, "operating_cash_flow": 365797000, "stock_based_compensation": 7180000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 424222000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -607407000, "dividends_paid": 199423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 246209000, "free_cash_flow": 790019000, "net_change_in_cash": 4599000 }, "raw_data": { "income": { "ebit": "223331000", "ebitda": "477835000", "netIncome": "136918000", "grossProfit": "487468000", "depreciation": "None", "totalRevenue": "735979000", "costOfRevenue": "248511000", "interestIncome": "78372000", "incomeBeforeTax": "141683000", "interestExpense": "81648000", "operatingIncome": "188897000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "87684000", "reportedCurrency": "USD", "netInterestIncome": "-81648000", "nonInterestIncome": "None", "operatingExpenses": "298571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "40283000", "costofGoodsAndServicesSold": "248511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254504000", "sellingGeneralAndAdministrative": "44067000", "netIncomeFromContinuingOperations": "141683000" }, "balance": { "goodwill": "None", "inventory": "5237000", "commonStock": "1038000", "currentDebt": "None", "investments": "None", "totalAssets": "5138244000", "longTermDebt": "2543710000", "shortTermDebt": "248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "231347000", "reportedCurrency": "USD", "retainedEarnings": "-831808000", "totalLiabilities": "2830621000", "otherCurrentAssets": "58996000", "totalCurrentAssets": "335334000", "currentLongTermDebt": "None", "longTermInvestments": "47088000", "shortTermInvestments": "None", "currentNetReceivables": "261596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4802910000", "currentAccountsPayable": "286911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4526548000", "shortLongTermDebtTotal": "2543958000", "totalShareholderEquity": "2307623000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-248000", "totalCurrentLiabilities": "286911000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2543710000", "cashAndShortTermInvestments": "9505000", "commonStockSharesOutstanding": "106445000", "intangibleAssetsExcludingGoodwill": "231347000", "cashAndCashEquivalentsAtCarryingValue": "9505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141683000", "profitLoss": "None", "dividendPayout": "199423000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "365797000", "capitalExpenditures": "424222000", "changeInReceivables": "-3455000", "changeInExchangeRate": "None", "cashflowFromFinancing": "246209000", "cashflowFromInvestment": "-607407000", "stockBasedCompensation": "7180000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4599000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1806000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "253999000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 720035000, "cost_of_revenue": 242415000, "gross_profit": 477620000, "ebit": -108376000, "ebitda": 407585000, "pretax_income": 177630000, "tax_provision": 41393000, "net_income": 171835000, "net_income_to_common": 171835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3769000, "total_current_assets": 290625000, "total_assets": 4675009000, "short_term_debt": 3581000, "long_term_debt": 2085831000, "total_debt": 2089412000, "total_liabilities": 2304753000, "total_equity": 2370256000, "shares_outstanding": 106268000, "goodwill_and_intangibles": 195273000 }, "cash_flow": { "operating_cash_flow": 358628000, "capital_expenditure": 50649000, "free_cash_flow": 409277000, "dividends_paid": 193794000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274513, "ticker_id": 1936, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-108376000", "ebitda": "407585000", "netIncome": "171835000", "grossProfit": "477620000", "depreciation": "None", "totalRevenue": "720035000", "costOfRevenue": "242415000", "interestIncome": "1940000", "incomeBeforeTax": "177630000", "interestExpense": "71422000", "operatingIncome": "207659000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "41393000", "reportedCurrency": "USD", "netInterestIncome": "-69482000", "nonInterestIncome": "None", "operatingExpenses": "269961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "41816000", "costofGoodsAndServicesSold": "242415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "515961000", "sellingGeneralAndAdministrative": "40006000", "netIncomeFromContinuingOperations": "177630000" }, "balance": { "goodwill": "None", "inventory": "6374000", "commonStock": "1036000", "currentDebt": "None", "investments": "None", "totalAssets": "4675009000", "longTermDebt": "2085831000", "shortTermDebt": "3581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "195273000", "reportedCurrency": "USD", "retainedEarnings": "-769303000", "totalLiabilities": "2304753000", "otherCurrentAssets": "28843000", "totalCurrentAssets": "290625000", "currentLongTermDebt": "3581000", "longTermInvestments": "23585000", "shortTermInvestments": "1146000", "currentNetReceivables": "251639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4384384000", "currentAccountsPayable": "218922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4165526000", "shortLongTermDebtTotal": "2089412000", "totalShareholderEquity": "2370256000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5405000", "totalCurrentLiabilities": "218922000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2085831000", "cashAndShortTermInvestments": "3769000", "commonStockSharesOutstanding": "106268000", "intangibleAssetsExcludingGoodwill": "195273000", "cashAndCashEquivalentsAtCarryingValue": "3769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177630000", "profitLoss": "None", "dividendPayout": "193794000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-70486000", "operatingCashflow": "358628000", "capitalExpenditures": "50649000", "changeInReceivables": "1308000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130069000", "cashflowFromInvestment": "-306749000", "stockBasedCompensation": "7466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "193794000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-78190000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1677000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 720035000, "cost_of_revenue": 242415000, "gross_profit": 477620000, "research_and_development": 0.24, "selling_general_admin": 40006000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -108376000, "depreciation_amortisation": 515961000, "ebitda": 407585000, "interest_expense": 71422000, "interest_income": null, "other_non_operating": null, "pretax_income": 177630000, "tax_provision": 41393000, "effective_tax_rate": null, "net_income": 171835000, "net_income_continuing_ops": 177630000, "net_income_to_common": 171835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3769000, "short_term_investments": 1146000, "net_receivables": 251639000, "inventory": 6374000, "other_current_assets": null, "total_current_assets": 290625000, "net_ppe": null, "goodwill": null, "intangible_assets": 195273000, "goodwill_and_intangibles": 195273000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4384384000, "total_assets": 4675009000, "short_term_debt": 3581000, "accounts_payable": 218922000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 218922000, "long_term_debt": 2085831000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2085831000, "total_liabilities": 2304753000, "total_debt": 2089412000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -769303000, "total_equity": 2370256000, "shares_outstanding": 106268000, "operating_cash_flow": 358628000, "stock_based_compensation": 7466000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50649000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -306749000, "dividends_paid": 193794000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130069000, "free_cash_flow": 409277000, "net_change_in_cash": -78190000 }, "raw_data": { "income": { "ebit": "-108376000", "ebitda": "407585000", "netIncome": "171835000", "grossProfit": "477620000", "depreciation": "None", "totalRevenue": "720035000", "costOfRevenue": "242415000", "interestIncome": "1940000", "incomeBeforeTax": "177630000", "interestExpense": "71422000", "operatingIncome": "207659000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "41393000", "reportedCurrency": "USD", "netInterestIncome": "-69482000", "nonInterestIncome": "None", "operatingExpenses": "269961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "41816000", "costofGoodsAndServicesSold": "242415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "515961000", "sellingGeneralAndAdministrative": "40006000", "netIncomeFromContinuingOperations": "177630000" }, "balance": { "goodwill": "None", "inventory": "6374000", "commonStock": "1036000", "currentDebt": "None", "investments": "None", "totalAssets": "4675009000", "longTermDebt": "2085831000", "shortTermDebt": "3581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "195273000", "reportedCurrency": "USD", "retainedEarnings": "-769303000", "totalLiabilities": "2304753000", "otherCurrentAssets": "28843000", "totalCurrentAssets": "290625000", "currentLongTermDebt": "3581000", "longTermInvestments": "23585000", "shortTermInvestments": "1146000", "currentNetReceivables": "251639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4384384000", "currentAccountsPayable": "218922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4165526000", "shortLongTermDebtTotal": "2089412000", "totalShareholderEquity": "2370256000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5405000", "totalCurrentLiabilities": "218922000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2085831000", "cashAndShortTermInvestments": "3769000", "commonStockSharesOutstanding": "106268000", "intangibleAssetsExcludingGoodwill": "195273000", "cashAndCashEquivalentsAtCarryingValue": "3769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177630000", "profitLoss": "None", "dividendPayout": "193794000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-70486000", "operatingCashflow": "358628000", "capitalExpenditures": "50649000", "changeInReceivables": "1308000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130069000", "cashflowFromInvestment": "-306749000", "stockBasedCompensation": "7466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "193794000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-78190000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1677000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228012000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 214034000, "cost_of_revenue": 71118000, "gross_profit": 142916000, "ebit": 51945000, "ebitda": 129482000, "pretax_income": 33365000, "tax_provision": null, "net_income": 31937000, "net_income_to_common": 31937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32423000, "total_current_assets": 482400000, "total_assets": 6596901000, "short_term_debt": null, "long_term_debt": 3703498000, "total_debt": 3703498000, "total_liabilities": 3982858000, "total_equity": 2369200000, "shares_outstanding": 112062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62849000, "capital_expenditure": 0, "free_cash_flow": 62849000, "dividends_paid": 55535000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274476, "ticker_id": 1936, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51945000", "ebitda": "129482000", "netIncome": "31937000", "grossProfit": "142916000", "depreciation": "None", "totalRevenue": "214034000", "costOfRevenue": "71118000", "interestIncome": "None", "incomeBeforeTax": "33365000", "interestExpense": "41696000", "operatingIncome": "51945000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-41696000", "nonInterestIncome": "None", "operatingExpenses": "90971000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77537000", "sellingGeneralAndAdministrative": "13434000", "netIncomeFromContinuingOperations": "33365000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1103000", "currentDebt": "None", "investments": "None", "totalAssets": "6596901000", "longTermDebt": "3703498000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-893681000", "totalLiabilities": "3982858000", "otherCurrentAssets": "82320000", "totalCurrentAssets": "482400000", "currentLongTermDebt": "None", "longTermInvestments": "495261000", "shortTermInvestments": "None", "currentNetReceivables": "367657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6114501000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3703498000", "totalShareholderEquity": "2369200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "279360000", "totalCurrentLiabilities": "279360000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3703498000", "cashAndShortTermInvestments": "32423000", "commonStockSharesOutstanding": "112062000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32423000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33365000", "profitLoss": "None", "dividendPayout": "55535000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62849000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "286907000", "cashflowFromInvestment": "-340172000", "stockBasedCompensation": "6450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55535000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214034000, "cost_of_revenue": 71118000, "gross_profit": 142916000, "research_and_development": null, "selling_general_admin": 13434000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51945000, "depreciation_amortisation": 77537000, "ebitda": 129482000, "interest_expense": 41696000, "interest_income": null, "other_non_operating": null, "pretax_income": 33365000, "tax_provision": null, "effective_tax_rate": null, "net_income": 31937000, "net_income_continuing_ops": 33365000, "net_income_to_common": 31937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32423000, "short_term_investments": null, "net_receivables": 367657000, "inventory": 0, "other_current_assets": null, "total_current_assets": 482400000, "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": 6114501000, "total_assets": 6596901000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 279360000, "long_term_debt": 3703498000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3703498000, "total_liabilities": 3982858000, "total_debt": 3703498000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -893681000, "total_equity": 2369200000, "shares_outstanding": 112062000, "operating_cash_flow": 62849000, "stock_based_compensation": 6450000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -340172000, "dividends_paid": 55535000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 286907000, "free_cash_flow": 62849000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51945000", "ebitda": "129482000", "netIncome": "31937000", "grossProfit": "142916000", "depreciation": "None", "totalRevenue": "214034000", "costOfRevenue": "71118000", "interestIncome": "None", "incomeBeforeTax": "33365000", "interestExpense": "41696000", "operatingIncome": "51945000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-41696000", "nonInterestIncome": "None", "operatingExpenses": "90971000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77537000", "sellingGeneralAndAdministrative": "13434000", "netIncomeFromContinuingOperations": "33365000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1103000", "currentDebt": "None", "investments": "None", "totalAssets": "6596901000", "longTermDebt": "3703498000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-893681000", "totalLiabilities": "3982858000", "otherCurrentAssets": "82320000", "totalCurrentAssets": "482400000", "currentLongTermDebt": "None", "longTermInvestments": "495261000", "shortTermInvestments": "None", "currentNetReceivables": "367657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6114501000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3703498000", "totalShareholderEquity": "2369200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "279360000", "totalCurrentLiabilities": "279360000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3703498000", "cashAndShortTermInvestments": "32423000", "commonStockSharesOutstanding": "112062000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32423000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33365000", "profitLoss": "None", "dividendPayout": "55535000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62849000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "286907000", "cashflowFromInvestment": "-340172000", "stockBasedCompensation": "6450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55535000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77537000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 203356000, "cost_of_revenue": 66761000, "gross_profit": 136595000, "ebit": 69373000, "ebitda": 144345000, "pretax_income": 29722000, "tax_provision": null, "net_income": 29233000, "net_income_to_common": 29233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27358000, "total_current_assets": 373645000, "total_assets": 6273838000, "short_term_debt": 8803000, "long_term_debt": 3554178000, "total_debt": 3562981000, "total_liabilities": 3838184000, "total_equity": 2378980000, "shares_outstanding": 109905241, "goodwill_and_intangibles": 244258000 }, "cash_flow": { "operating_cash_flow": 101500000, "capital_expenditure": 59925000, "free_cash_flow": 161425000, "dividends_paid": 55526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274477, "ticker_id": 1936, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69373000", "ebitda": "144345000", "netIncome": "29233000", "grossProfit": "136595000", "depreciation": "None", "totalRevenue": "203356000", "costOfRevenue": "66761000", "interestIncome": "44205000", "incomeBeforeTax": "29722000", "interestExpense": "39651000", "operatingIncome": "53087000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-39651000", "nonInterestIncome": "None", "operatingExpenses": "83508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74972000", "sellingGeneralAndAdministrative": "8536000", "netIncomeFromContinuingOperations": "29722000" }, "balance": { "goodwill": "None", "inventory": "23201000", "commonStock": "1099000", "currentDebt": "None", "investments": "None", "totalAssets": "6273838000", "longTermDebt": "3554178000", "shortTermDebt": "8803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "244258000", "reportedCurrency": "USD", "retainedEarnings": "-870083000", "totalLiabilities": "3838184000", "otherCurrentAssets": "-35429000", "totalCurrentAssets": "373645000", "currentLongTermDebt": "None", "longTermInvestments": "471580000", "shortTermInvestments": "None", "currentNetReceivables": "358515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "471580000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5071995000", "shortLongTermDebtTotal": "3637397000", "totalShareholderEquity": "2378980000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "8803000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3829381000", "cashAndShortTermInvestments": "27358000", "commonStockSharesOutstanding": "109905241", "intangibleAssetsExcludingGoodwill": "244258000", "cashAndCashEquivalentsAtCarryingValue": "27358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29722000", "profitLoss": "None", "dividendPayout": "55526000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101500000", "capitalExpenditures": "59925000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102932000", "cashflowFromInvestment": "-203126000", "stockBasedCompensation": "763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "60893000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74972000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203356000, "cost_of_revenue": 66761000, "gross_profit": 136595000, "research_and_development": null, "selling_general_admin": 8536000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69373000, "depreciation_amortisation": 74972000, "ebitda": 144345000, "interest_expense": 39651000, "interest_income": null, "other_non_operating": null, "pretax_income": 29722000, "tax_provision": null, "effective_tax_rate": null, "net_income": 29233000, "net_income_continuing_ops": 29722000, "net_income_to_common": 29233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27358000, "short_term_investments": null, "net_receivables": 358515000, "inventory": 23201000, "other_current_assets": null, "total_current_assets": 373645000, "net_ppe": null, "goodwill": null, "intangible_assets": 244258000, "goodwill_and_intangibles": 244258000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 471580000, "total_assets": 6273838000, "short_term_debt": 8803000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8803000, "long_term_debt": 3554178000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3829381000, "total_liabilities": 3838184000, "total_debt": 3562981000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -870083000, "total_equity": 2378980000, "shares_outstanding": 109905241, "operating_cash_flow": 101500000, "stock_based_compensation": 763000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59925000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203126000, "dividends_paid": 55526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 102932000, "free_cash_flow": 161425000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69373000", "ebitda": "144345000", "netIncome": "29233000", "grossProfit": "136595000", "depreciation": "None", "totalRevenue": "203356000", "costOfRevenue": "66761000", "interestIncome": "44205000", "incomeBeforeTax": "29722000", "interestExpense": "39651000", "operatingIncome": "53087000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-39651000", "nonInterestIncome": "None", "operatingExpenses": "83508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74972000", "sellingGeneralAndAdministrative": "8536000", "netIncomeFromContinuingOperations": "29722000" }, "balance": { "goodwill": "None", "inventory": "23201000", "commonStock": "1099000", "currentDebt": "None", "investments": "None", "totalAssets": "6273838000", "longTermDebt": "3554178000", "shortTermDebt": "8803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "244258000", "reportedCurrency": "USD", "retainedEarnings": "-870083000", "totalLiabilities": "3838184000", "otherCurrentAssets": "-35429000", "totalCurrentAssets": "373645000", "currentLongTermDebt": "None", "longTermInvestments": "471580000", "shortTermInvestments": "None", "currentNetReceivables": "358515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "471580000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5071995000", "shortLongTermDebtTotal": "3637397000", "totalShareholderEquity": "2378980000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "8803000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3829381000", "cashAndShortTermInvestments": "27358000", "commonStockSharesOutstanding": "109905241", "intangibleAssetsExcludingGoodwill": "244258000", "cashAndCashEquivalentsAtCarryingValue": "27358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29722000", "profitLoss": "None", "dividendPayout": "55526000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101500000", "capitalExpenditures": "59925000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102932000", "cashflowFromInvestment": "-203126000", "stockBasedCompensation": "763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "60893000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74972000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 201773000, "cost_of_revenue": 65923000, "gross_profit": 135850000, "ebit": 52182000, "ebitda": 126080000, "pretax_income": 13707000, "tax_provision": null, "net_income": 13453000, "net_income_to_common": 13453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26262000, "total_current_assets": 470543000, "total_assets": 6139493000, "short_term_debt": 0, "long_term_debt": 3404707000, "total_debt": 3404707000, "total_liabilities": 3688612000, "total_equity": 2381816000, "shares_outstanding": 110522000, "goodwill_and_intangibles": 225307000 }, "cash_flow": { "operating_cash_flow": 96668000, "capital_expenditure": 32727000, "free_cash_flow": 129395000, "dividends_paid": 54616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274479, "ticker_id": 1936, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52182000", "ebitda": "126080000", "netIncome": "13453000", "grossProfit": "135850000", "depreciation": "None", "totalRevenue": "201773000", "costOfRevenue": "65923000", "interestIncome": "37877000", "incomeBeforeTax": "13707000", "interestExpense": "38475000", "operatingIncome": "52957000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-38475000", "nonInterestIncome": "None", "operatingExpenses": "82893000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73898000", "sellingGeneralAndAdministrative": "8995000", "netIncomeFromContinuingOperations": "13707000" }, "balance": { "goodwill": "None", "inventory": "10490000", "commonStock": "1096000", "currentDebt": "None", "investments": "None", "totalAssets": "6139493000", "longTermDebt": "3404707000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "225307000", "reportedCurrency": "USD", "retainedEarnings": "-843790000", "totalLiabilities": "3688612000", "otherCurrentAssets": "80164000", "totalCurrentAssets": "470543000", "currentLongTermDebt": "None", "longTermInvestments": "497002000", "shortTermInvestments": "None", "currentNetReceivables": "353627000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5668950000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4946641000", "shortLongTermDebtTotal": "3404707000", "totalShareholderEquity": "2381816000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "283905000", "totalCurrentLiabilities": "283905000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3404707000", "cashAndShortTermInvestments": "26262000", "commonStockSharesOutstanding": "110522000", "intangibleAssetsExcludingGoodwill": "225307000", "cashAndCashEquivalentsAtCarryingValue": "26262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13707000", "profitLoss": "None", "dividendPayout": "54616000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96668000", "capitalExpenditures": "32727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62265000", "cashflowFromInvestment": "-157198000", "stockBasedCompensation": "1169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73898000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 201773000, "cost_of_revenue": 65923000, "gross_profit": 135850000, "research_and_development": null, "selling_general_admin": 8995000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52182000, "depreciation_amortisation": 73898000, "ebitda": 126080000, "interest_expense": 38475000, "interest_income": null, "other_non_operating": null, "pretax_income": 13707000, "tax_provision": null, "effective_tax_rate": null, "net_income": 13453000, "net_income_continuing_ops": 13707000, "net_income_to_common": 13453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26262000, "short_term_investments": null, "net_receivables": 353627000, "inventory": 10490000, "other_current_assets": null, "total_current_assets": 470543000, "net_ppe": null, "goodwill": null, "intangible_assets": 225307000, "goodwill_and_intangibles": 225307000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5668950000, "total_assets": 6139493000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 283905000, "long_term_debt": 3404707000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3404707000, "total_liabilities": 3688612000, "total_debt": 3404707000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -843790000, "total_equity": 2381816000, "shares_outstanding": 110522000, "operating_cash_flow": 96668000, "stock_based_compensation": 1169000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32727000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -157198000, "dividends_paid": 54616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 62265000, "free_cash_flow": 129395000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52182000", "ebitda": "126080000", "netIncome": "13453000", "grossProfit": "135850000", "depreciation": "None", "totalRevenue": "201773000", "costOfRevenue": "65923000", "interestIncome": "37877000", "incomeBeforeTax": "13707000", "interestExpense": "38475000", "operatingIncome": "52957000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-38475000", "nonInterestIncome": "None", "operatingExpenses": "82893000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73898000", "sellingGeneralAndAdministrative": "8995000", "netIncomeFromContinuingOperations": "13707000" }, "balance": { "goodwill": "None", "inventory": "10490000", "commonStock": "1096000", "currentDebt": "None", "investments": "None", "totalAssets": "6139493000", "longTermDebt": "3404707000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "225307000", "reportedCurrency": "USD", "retainedEarnings": "-843790000", "totalLiabilities": "3688612000", "otherCurrentAssets": "80164000", "totalCurrentAssets": "470543000", "currentLongTermDebt": "None", "longTermInvestments": "497002000", "shortTermInvestments": "None", "currentNetReceivables": "353627000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5668950000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4946641000", "shortLongTermDebtTotal": "3404707000", "totalShareholderEquity": "2381816000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "283905000", "totalCurrentLiabilities": "283905000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3404707000", "cashAndShortTermInvestments": "26262000", "commonStockSharesOutstanding": "110522000", "intangibleAssetsExcludingGoodwill": "225307000", "cashAndCashEquivalentsAtCarryingValue": "26262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13707000", "profitLoss": "None", "dividendPayout": "54616000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96668000", "capitalExpenditures": "32727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62265000", "cashflowFromInvestment": "-157198000", "stockBasedCompensation": "1169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73898000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 200600000, "cost_of_revenue": 63655000, "gross_profit": 136945000, "ebit": 56886000, "ebitda": 131565000, "pretax_income": 19221000, "tax_provision": null, "net_income": 18856000, "net_income_to_common": 18856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21193000, "total_current_assets": 363509000, "total_assets": 6058711000, "short_term_debt": 0, "long_term_debt": 3334385000, "total_debt": 3334385000, "total_liabilities": 3615595000, "total_equity": 2372133000, "shares_outstanding": 109976000, "goodwill_and_intangibles": 221609000 }, "cash_flow": { "operating_cash_flow": 116531000, "capital_expenditure": 84063000, "free_cash_flow": 200594000, "dividends_paid": 54504000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274480, "ticker_id": 1936, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56886000", "ebitda": "131565000", "netIncome": "18856000", "grossProfit": "136945000", "depreciation": "None", "totalRevenue": "200600000", "costOfRevenue": "63655000", "interestIncome": "37355000", "incomeBeforeTax": "19221000", "interestExpense": "37665000", "operatingIncome": "51947000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-37665000", "nonInterestIncome": "None", "operatingExpenses": "84998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74679000", "sellingGeneralAndAdministrative": "10319000", "netIncomeFromContinuingOperations": "19221000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1079000", "currentDebt": "None", "investments": "None", "totalAssets": "6058711000", "longTermDebt": "3334385000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "221609000", "reportedCurrency": "USD", "retainedEarnings": "-802627000", "totalLiabilities": "3615595000", "otherCurrentAssets": "-6227000", "totalCurrentAssets": "363509000", "currentLongTermDebt": "None", "longTermInvestments": "496196000", "shortTermInvestments": "None", "currentNetReceivables": "348543000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "496196000", "currentAccountsPayable": "264822999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4882895000", "shortLongTermDebtTotal": "3334385000", "totalShareholderEquity": "2372133000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16387000", "totalCurrentLiabilities": "281210000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3334385000", "cashAndShortTermInvestments": "21193000", "commonStockSharesOutstanding": "109976000", "intangibleAssetsExcludingGoodwill": "221609000", "cashAndCashEquivalentsAtCarryingValue": "21193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19221000", "profitLoss": "None", "dividendPayout": "54504000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116531000", "capitalExpenditures": "84063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61090000", "cashflowFromInvestment": "-54947000", "stockBasedCompensation": "1310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54504000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2095000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74679000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200600000, "cost_of_revenue": 63655000, "gross_profit": 136945000, "research_and_development": null, "selling_general_admin": 10319000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56886000, "depreciation_amortisation": 74679000, "ebitda": 131565000, "interest_expense": 37665000, "interest_income": null, "other_non_operating": null, "pretax_income": 19221000, "tax_provision": null, "effective_tax_rate": null, "net_income": 18856000, "net_income_continuing_ops": 19221000, "net_income_to_common": 18856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21193000, "short_term_investments": null, "net_receivables": 348543000, "inventory": 0, "other_current_assets": null, "total_current_assets": 363509000, "net_ppe": null, "goodwill": null, "intangible_assets": 221609000, "goodwill_and_intangibles": 221609000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 496196000, "total_assets": 6058711000, "short_term_debt": 0, "accounts_payable": 264822999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 281210000, "long_term_debt": 3334385000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3334385000, "total_liabilities": 3615595000, "total_debt": 3334385000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -802627000, "total_equity": 2372133000, "shares_outstanding": 109976000, "operating_cash_flow": 116531000, "stock_based_compensation": 1310000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84063000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54947000, "dividends_paid": 54504000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61090000, "free_cash_flow": 200594000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56886000", "ebitda": "131565000", "netIncome": "18856000", "grossProfit": "136945000", "depreciation": "None", "totalRevenue": "200600000", "costOfRevenue": "63655000", "interestIncome": "37355000", "incomeBeforeTax": "19221000", "interestExpense": "37665000", "operatingIncome": "51947000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-37665000", "nonInterestIncome": "None", "operatingExpenses": "84998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74679000", "sellingGeneralAndAdministrative": "10319000", "netIncomeFromContinuingOperations": "19221000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1079000", "currentDebt": "None", "investments": "None", "totalAssets": "6058711000", "longTermDebt": "3334385000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "221609000", "reportedCurrency": "USD", "retainedEarnings": "-802627000", "totalLiabilities": "3615595000", "otherCurrentAssets": "-6227000", "totalCurrentAssets": "363509000", "currentLongTermDebt": "None", "longTermInvestments": "496196000", "shortTermInvestments": "None", "currentNetReceivables": "348543000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "496196000", "currentAccountsPayable": "264822999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4882895000", "shortLongTermDebtTotal": "3334385000", "totalShareholderEquity": "2372133000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16387000", "totalCurrentLiabilities": "281210000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3334385000", "cashAndShortTermInvestments": "21193000", "commonStockSharesOutstanding": "109976000", "intangibleAssetsExcludingGoodwill": "221609000", "cashAndCashEquivalentsAtCarryingValue": "21193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19221000", "profitLoss": "None", "dividendPayout": "54504000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116531000", "capitalExpenditures": "84063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61090000", "cashflowFromInvestment": "-54947000", "stockBasedCompensation": "1310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54504000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2095000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74679000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 200383000, "cost_of_revenue": 65034000, "gross_profit": 135349000, "ebit": 136642000, "ebitda": 208047000, "pretax_income": 100000000, "tax_provision": null, "net_income": 98070000, "net_income_to_common": 98070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20107000, "total_current_assets": 360606000, "total_assets": 6075236000, "short_term_debt": 0, "long_term_debt": 3338492000, "total_debt": 3338492000, "total_liabilities": 3596455000, "total_equity": 2410837000, "shares_outstanding": 109834000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 46324000, "capital_expenditure": 36342000, "free_cash_flow": 82666000, "dividends_paid": 54441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274481, "ticker_id": 1936, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136642000", "ebitda": "208047000", "netIncome": "98070000", "grossProfit": "135349000", "depreciation": "None", "totalRevenue": "200383000", "costOfRevenue": "65034000", "interestIncome": "35327000", "incomeBeforeTax": "100000000", "interestExpense": "36642000", "operatingIncome": "51487000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-36642000", "nonInterestIncome": "None", "operatingExpenses": "83862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71405000", "sellingGeneralAndAdministrative": "12457000", "netIncomeFromContinuingOperations": "100000000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1078000", "currentDebt": "None", "investments": "None", "totalAssets": "6075236000", "longTermDebt": "3338492000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-766979000", "totalLiabilities": "3596455000", "otherCurrentAssets": "-6241000", "totalCurrentAssets": "360606000", "currentLongTermDebt": "None", "longTermInvestments": "492090000", "shortTermInvestments": "None", "currentNetReceivables": "346740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "492090000", "currentAccountsPayable": "241016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4905279000", "shortLongTermDebtTotal": "3338492000", "totalShareholderEquity": "2410837000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16947000", "totalCurrentLiabilities": "257963000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3338492000", "cashAndShortTermInvestments": "20107000", "commonStockSharesOutstanding": "109834000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100000000", "profitLoss": "None", "dividendPayout": "54441000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46324000", "capitalExpenditures": "36342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13278000", "cashflowFromInvestment": "-27209000", "stockBasedCompensation": "4967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200383000, "cost_of_revenue": 65034000, "gross_profit": 135349000, "research_and_development": null, "selling_general_admin": 12457000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136642000, "depreciation_amortisation": 71405000, "ebitda": 208047000, "interest_expense": 36642000, "interest_income": null, "other_non_operating": null, "pretax_income": 100000000, "tax_provision": null, "effective_tax_rate": null, "net_income": 98070000, "net_income_continuing_ops": 100000000, "net_income_to_common": 98070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20107000, "short_term_investments": null, "net_receivables": 346740000, "inventory": 0, "other_current_assets": null, "total_current_assets": 360606000, "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": 492090000, "total_assets": 6075236000, "short_term_debt": 0, "accounts_payable": 241016000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257963000, "long_term_debt": 3338492000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3338492000, "total_liabilities": 3596455000, "total_debt": 3338492000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -766979000, "total_equity": 2410837000, "shares_outstanding": 109834000, "operating_cash_flow": 46324000, "stock_based_compensation": 4967000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36342000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27209000, "dividends_paid": 54441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13278000, "free_cash_flow": 82666000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136642000", "ebitda": "208047000", "netIncome": "98070000", "grossProfit": "135349000", "depreciation": "None", "totalRevenue": "200383000", "costOfRevenue": "65034000", "interestIncome": "35327000", "incomeBeforeTax": "100000000", "interestExpense": "36642000", "operatingIncome": "51487000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-36642000", "nonInterestIncome": "None", "operatingExpenses": "83862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71405000", "sellingGeneralAndAdministrative": "12457000", "netIncomeFromContinuingOperations": "100000000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1078000", "currentDebt": "None", "investments": "None", "totalAssets": "6075236000", "longTermDebt": "3338492000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-766979000", "totalLiabilities": "3596455000", "otherCurrentAssets": "-6241000", "totalCurrentAssets": "360606000", "currentLongTermDebt": "None", "longTermInvestments": "492090000", "shortTermInvestments": "None", "currentNetReceivables": "346740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "492090000", "currentAccountsPayable": "241016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4905279000", "shortLongTermDebtTotal": "3338492000", "totalShareholderEquity": "2410837000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16947000", "totalCurrentLiabilities": "257963000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3338492000", "cashAndShortTermInvestments": "20107000", "commonStockSharesOutstanding": "109834000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100000000", "profitLoss": "None", "dividendPayout": "54441000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46324000", "capitalExpenditures": "36342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13278000", "cashflowFromInvestment": "-27209000", "stockBasedCompensation": "4967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71405000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 206794000, "cost_of_revenue": 71473000, "gross_profit": 135321000, "ebit": 52658000, "ebitda": 115726000, "pretax_income": -3198000, "tax_provision": null, "net_income": -3108000, "net_income_to_common": -3108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22412000, "total_current_assets": 498952000, "total_assets": 6029355000, "short_term_debt": 7156000, "long_term_debt": 3293559000, "total_debt": 3300715000, "total_liabilities": 3598110000, "total_equity": 2361163000, "shares_outstanding": 107624000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 103726000, "capital_expenditure": 188978000, "free_cash_flow": 292704000, "dividends_paid": 54096000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274482, "ticker_id": 1936, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52658000", "ebitda": "115726000", "netIncome": "-3108000", "grossProfit": "135321000", "depreciation": "None", "totalRevenue": "206794000", "costOfRevenue": "71473000", "interestIncome": "36002000", "incomeBeforeTax": "-3198000", "interestExpense": "37270000", "operatingIncome": "125172000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-37270000", "nonInterestIncome": "None", "operatingExpenses": "10149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63068000", "sellingGeneralAndAdministrative": "10149000", "netIncomeFromContinuingOperations": "-3198000" }, "balance": { "goodwill": "None", "inventory": "55409000", "commonStock": "1076000", "currentDebt": "None", "investments": "None", "totalAssets": "6029355000", "longTermDebt": "3293559000", "shortTermDebt": "7156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-810608000", "totalLiabilities": "3598110000", "otherCurrentAssets": "139400000", "totalCurrentAssets": "498952000", "currentLongTermDebt": "None", "longTermInvestments": "485726000", "shortTermInvestments": "None", "currentNetReceivables": "337140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5530403000", "currentAccountsPayable": "204176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4821351000", "shortLongTermDebtTotal": "3293559000", "totalShareholderEquity": "2361163000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "93219000", "totalCurrentLiabilities": "304551000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3293559000", "cashAndShortTermInvestments": "22412000", "commonStockSharesOutstanding": "107624000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3198000", "profitLoss": "None", "dividendPayout": "54096000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19042000", "operatingCashflow": "103726000", "capitalExpenditures": "188978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6510000", "cashflowFromInvestment": "-97472000", "stockBasedCompensation": "999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54096000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72514000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 206794000, "cost_of_revenue": 71473000, "gross_profit": 135321000, "research_and_development": null, "selling_general_admin": 10149000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52658000, "depreciation_amortisation": 63068000, "ebitda": 115726000, "interest_expense": 37270000, "interest_income": null, "other_non_operating": null, "pretax_income": -3198000, "tax_provision": null, "effective_tax_rate": null, "net_income": -3108000, "net_income_continuing_ops": -3198000, "net_income_to_common": -3108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22412000, "short_term_investments": null, "net_receivables": 337140000, "inventory": 55409000, "other_current_assets": null, "total_current_assets": 498952000, "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": 5530403000, "total_assets": 6029355000, "short_term_debt": 7156000, "accounts_payable": 204176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 304551000, "long_term_debt": 3293559000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3293559000, "total_liabilities": 3598110000, "total_debt": 3300715000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -810608000, "total_equity": 2361163000, "shares_outstanding": 107624000, "operating_cash_flow": 103726000, "stock_based_compensation": 999000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188978000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97472000, "dividends_paid": 54096000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6510000, "free_cash_flow": 292704000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52658000", "ebitda": "115726000", "netIncome": "-3108000", "grossProfit": "135321000", "depreciation": "None", "totalRevenue": "206794000", "costOfRevenue": "71473000", "interestIncome": "36002000", "incomeBeforeTax": "-3198000", "interestExpense": "37270000", "operatingIncome": "125172000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-37270000", "nonInterestIncome": "None", "operatingExpenses": "10149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63068000", "sellingGeneralAndAdministrative": "10149000", "netIncomeFromContinuingOperations": "-3198000" }, "balance": { "goodwill": "None", "inventory": "55409000", "commonStock": "1076000", "currentDebt": "None", "investments": "None", "totalAssets": "6029355000", "longTermDebt": "3293559000", "shortTermDebt": "7156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-810608000", "totalLiabilities": "3598110000", "otherCurrentAssets": "139400000", "totalCurrentAssets": "498952000", "currentLongTermDebt": "None", "longTermInvestments": "485726000", "shortTermInvestments": "None", "currentNetReceivables": "337140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5530403000", "currentAccountsPayable": "204176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4821351000", "shortLongTermDebtTotal": "3293559000", "totalShareholderEquity": "2361163000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "93219000", "totalCurrentLiabilities": "304551000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3293559000", "cashAndShortTermInvestments": "22412000", "commonStockSharesOutstanding": "107624000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3198000", "profitLoss": "None", "dividendPayout": "54096000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19042000", "operatingCashflow": "103726000", "capitalExpenditures": "188978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6510000", "cashflowFromInvestment": "-97472000", "stockBasedCompensation": "999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54096000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72514000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 204323000, "cost_of_revenue": 65706000, "gross_profit": 138617000, "ebit": 52941000, "ebitda": 132057000, "pretax_income": 15469000, "tax_provision": -1110000, "net_income": 15180000, "net_income_to_common": 15180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23650000, "total_current_assets": 461000000, "total_assets": 6027910000, "short_term_debt": 0, "long_term_debt": 3295521000, "total_debt": 3295521000, "total_liabilities": 3590712000, "total_equity": 2360694000, "shares_outstanding": 108161000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 97493000, "capital_expenditure": 48161000, "free_cash_flow": 145654000, "dividends_paid": 53628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274484, "ticker_id": 1936, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52941000", "ebitda": "132057000", "netIncome": "15180000", "grossProfit": "138617000", "depreciation": "None", "totalRevenue": "204323000", "costOfRevenue": "65706000", "interestIncome": "36356000", "incomeBeforeTax": "15469000", "interestExpense": "37472000", "operatingIncome": "49603000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1110000", "reportedCurrency": "USD", "netInterestIncome": "-37472000", "nonInterestIncome": "None", "operatingExpenses": "89014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79116000", "sellingGeneralAndAdministrative": "9898000", "netIncomeFromContinuingOperations": "15469000" }, "balance": { "goodwill": "None", "inventory": "386173000", "commonStock": "1060000", "currentDebt": "None", "investments": "None", "totalAssets": "6027910000", "longTermDebt": "3295521000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-753404000", "totalLiabilities": "3590712000", "otherCurrentAssets": "85110000", "totalCurrentAssets": "461000000", "currentLongTermDebt": "None", "longTermInvestments": "482693000", "shortTermInvestments": "None", "currentNetReceivables": "352240000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5566910000", "currentAccountsPayable": "275746000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4870808000", "shortLongTermDebtTotal": "3295521000", "totalShareholderEquity": "2360694000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19445000", "totalCurrentLiabilities": "295191000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3295521000", "cashAndShortTermInvestments": "23650000", "commonStockSharesOutstanding": "108161000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23650000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15469000", "profitLoss": "None", "dividendPayout": "53628000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-19042000", "operatingCashflow": "97493000", "capitalExpenditures": "48161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48638000", "cashflowFromInvestment": "-149003000", "stockBasedCompensation": "1043000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 204323000, "cost_of_revenue": 65706000, "gross_profit": 138617000, "research_and_development": null, "selling_general_admin": 9898000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52941000, "depreciation_amortisation": 79116000, "ebitda": 132057000, "interest_expense": 37472000, "interest_income": null, "other_non_operating": null, "pretax_income": 15469000, "tax_provision": -1110000, "effective_tax_rate": null, "net_income": 15180000, "net_income_continuing_ops": 15469000, "net_income_to_common": 15180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23650000, "short_term_investments": null, "net_receivables": 352240000, "inventory": 386173000, "other_current_assets": null, "total_current_assets": 461000000, "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": 5566910000, "total_assets": 6027910000, "short_term_debt": 0, "accounts_payable": 275746000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 295191000, "long_term_debt": 3295521000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3295521000, "total_liabilities": 3590712000, "total_debt": 3295521000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -753404000, "total_equity": 2360694000, "shares_outstanding": 108161000, "operating_cash_flow": 97493000, "stock_based_compensation": 1043000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48161000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -149003000, "dividends_paid": 53628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48638000, "free_cash_flow": 145654000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52941000", "ebitda": "132057000", "netIncome": "15180000", "grossProfit": "138617000", "depreciation": "None", "totalRevenue": "204323000", "costOfRevenue": "65706000", "interestIncome": "36356000", "incomeBeforeTax": "15469000", "interestExpense": "37472000", "operatingIncome": "49603000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1110000", "reportedCurrency": "USD", "netInterestIncome": "-37472000", "nonInterestIncome": "None", "operatingExpenses": "89014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79116000", "sellingGeneralAndAdministrative": "9898000", "netIncomeFromContinuingOperations": "15469000" }, "balance": { "goodwill": "None", "inventory": "386173000", "commonStock": "1060000", "currentDebt": "None", "investments": "None", "totalAssets": "6027910000", "longTermDebt": "3295521000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-753404000", "totalLiabilities": "3590712000", "otherCurrentAssets": "85110000", "totalCurrentAssets": "461000000", "currentLongTermDebt": "None", "longTermInvestments": "482693000", "shortTermInvestments": "None", "currentNetReceivables": "352240000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5566910000", "currentAccountsPayable": "275746000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4870808000", "shortLongTermDebtTotal": "3295521000", "totalShareholderEquity": "2360694000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19445000", "totalCurrentLiabilities": "295191000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3295521000", "cashAndShortTermInvestments": "23650000", "commonStockSharesOutstanding": "108161000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23650000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15469000", "profitLoss": "None", "dividendPayout": "53628000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-19042000", "operatingCashflow": "97493000", "capitalExpenditures": "48161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48638000", "cashflowFromInvestment": "-149003000", "stockBasedCompensation": "1043000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79116000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 204738000, "cost_of_revenue": 64559000, "gross_profit": 140179000, "ebit": 100674000, "ebitda": 174419000, "pretax_income": 64770000, "tax_provision": 149000, "net_income": 63491000, "net_income_to_common": 63491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27003000, "total_current_assets": 384833000, "total_assets": 5971473000, "short_term_debt": null, "long_term_debt": 3191429000, "total_debt": 3191429000, "total_liabilities": 3496162000, "total_equity": 2414175000, "shares_outstanding": 105996000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 129955000, "capital_expenditure": 44380000, "free_cash_flow": 174335000, "dividends_paid": 53620000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274485, "ticker_id": 1936, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100674000", "ebitda": "174419000", "netIncome": "63491000", "grossProfit": "140179000", "depreciation": "None", "totalRevenue": "204738000", "costOfRevenue": "64559000", "interestIncome": "None", "incomeBeforeTax": "64770000", "interestExpense": "35904000", "operatingIncome": "57077000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "149000", "reportedCurrency": "USD", "netInterestIncome": "-35904000", "nonInterestIncome": "None", "operatingExpenses": "83102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73745000", "sellingGeneralAndAdministrative": "9357000", "netIncomeFromContinuingOperations": "64770000" }, "balance": { "goodwill": "None", "inventory": "3780000", "commonStock": "1060000", "currentDebt": "None", "investments": "None", "totalAssets": "5971473000", "longTermDebt": "3191429000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-714956000", "totalLiabilities": "3496162000", "otherCurrentAssets": "13677000", "totalCurrentAssets": "384833000", "currentLongTermDebt": "None", "longTermInvestments": "378761000", "shortTermInvestments": "None", "currentNetReceivables": "344153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5586640000", "currentAccountsPayable": "284597000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3191429000", "totalShareholderEquity": "2414175000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1967000", "totalCurrentLiabilities": "286564000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3209598000", "cashAndShortTermInvestments": "27003000", "commonStockSharesOutstanding": "105996000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64770000", "profitLoss": "None", "dividendPayout": "53620000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129955000", "capitalExpenditures": "44380000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126162000", "cashflowFromInvestment": "5725000", "stockBasedCompensation": "1125000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53620000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73745000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 204738000, "cost_of_revenue": 64559000, "gross_profit": 140179000, "research_and_development": null, "selling_general_admin": 9357000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100674000, "depreciation_amortisation": 73745000, "ebitda": 174419000, "interest_expense": 35904000, "interest_income": null, "other_non_operating": null, "pretax_income": 64770000, "tax_provision": 149000, "effective_tax_rate": null, "net_income": 63491000, "net_income_continuing_ops": 64770000, "net_income_to_common": 63491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27003000, "short_term_investments": null, "net_receivables": 344153000, "inventory": 3780000, "other_current_assets": null, "total_current_assets": 384833000, "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": 5586640000, "total_assets": 5971473000, "short_term_debt": null, "accounts_payable": 284597000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286564000, "long_term_debt": 3191429000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3209598000, "total_liabilities": 3496162000, "total_debt": 3191429000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -714956000, "total_equity": 2414175000, "shares_outstanding": 105996000, "operating_cash_flow": 129955000, "stock_based_compensation": 1125000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44380000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5725000, "dividends_paid": 53620000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126162000, "free_cash_flow": 174335000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100674000", "ebitda": "174419000", "netIncome": "63491000", "grossProfit": "140179000", "depreciation": "None", "totalRevenue": "204738000", "costOfRevenue": "64559000", "interestIncome": "None", "incomeBeforeTax": "64770000", "interestExpense": "35904000", "operatingIncome": "57077000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "149000", "reportedCurrency": "USD", "netInterestIncome": "-35904000", "nonInterestIncome": "None", "operatingExpenses": "83102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73745000", "sellingGeneralAndAdministrative": "9357000", "netIncomeFromContinuingOperations": "64770000" }, "balance": { "goodwill": "None", "inventory": "3780000", "commonStock": "1060000", "currentDebt": "None", "investments": "None", "totalAssets": "5971473000", "longTermDebt": "3191429000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-714956000", "totalLiabilities": "3496162000", "otherCurrentAssets": "13677000", "totalCurrentAssets": "384833000", "currentLongTermDebt": "None", "longTermInvestments": "378761000", "shortTermInvestments": "None", "currentNetReceivables": "344153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5586640000", "currentAccountsPayable": "284597000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3191429000", "totalShareholderEquity": "2414175000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1967000", "totalCurrentLiabilities": "286564000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3209598000", "cashAndShortTermInvestments": "27003000", "commonStockSharesOutstanding": "105996000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64770000", "profitLoss": "None", "dividendPayout": "53620000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129955000", "capitalExpenditures": "44380000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126162000", "cashflowFromInvestment": "5725000", "stockBasedCompensation": "1125000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53620000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73745000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 211275000, "cost_of_revenue": 70435000, "gross_profit": 140840000, "ebit": 63765000, "ebitda": 137436000, "pretax_income": 27213000, "tax_provision": 1149000, "net_income": 26685000, "net_income_to_common": 26685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16422000, "total_current_assets": 471522000, "total_assets": 6013397000, "short_term_debt": null, "long_term_debt": 3262327000, "total_debt": 3262327000, "total_liabilities": 3549503000, "total_equity": 2402850000, "shares_outstanding": 105804000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 72410000, "capital_expenditure": 38077000, "free_cash_flow": 110487000, "dividends_paid": 53492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274486, "ticker_id": 1936, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63765000", "ebitda": "137436000", "netIncome": "26685000", "grossProfit": "140840000", "depreciation": "None", "totalRevenue": "211275000", "costOfRevenue": "70435000", "interestIncome": "None", "incomeBeforeTax": "27213000", "interestExpense": "36552000", "operatingIncome": "54670000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1149000", "reportedCurrency": "USD", "netInterestIncome": "-36552000", "nonInterestIncome": "None", "operatingExpenses": "86170000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70435000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73671000", "sellingGeneralAndAdministrative": "12499000", "netIncomeFromContinuingOperations": "27213000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1060000", "currentDebt": "None", "investments": "None", "totalAssets": "6013397000", "longTermDebt": "3262327000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-724827000", "totalLiabilities": "3549503000", "otherCurrentAssets": "109552000", "totalCurrentAssets": "471522000", "currentLongTermDebt": "None", "longTermInvestments": "372722000", "shortTermInvestments": "None", "currentNetReceivables": "345548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5541875000", "currentAccountsPayable": "265950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3262327000", "totalShareholderEquity": "2402850000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3097000", "totalCurrentLiabilities": "269047000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3280456000", "cashAndShortTermInvestments": "16422000", "commonStockSharesOutstanding": "105804000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27213000", "profitLoss": "None", "dividendPayout": "53492000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "19042000", "operatingCashflow": "72410000", "capitalExpenditures": "38077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15007000", "cashflowFromInvestment": "-61685000", "stockBasedCompensation": "4833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1427000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73671000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211275000, "cost_of_revenue": 70435000, "gross_profit": 140840000, "research_and_development": null, "selling_general_admin": 12499000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63765000, "depreciation_amortisation": 73671000, "ebitda": 137436000, "interest_expense": 36552000, "interest_income": null, "other_non_operating": null, "pretax_income": 27213000, "tax_provision": 1149000, "effective_tax_rate": null, "net_income": 26685000, "net_income_continuing_ops": 27213000, "net_income_to_common": 26685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16422000, "short_term_investments": null, "net_receivables": 345548000, "inventory": 1, "other_current_assets": null, "total_current_assets": 471522000, "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": 5541875000, "total_assets": 6013397000, "short_term_debt": null, "accounts_payable": 265950000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269047000, "long_term_debt": 3262327000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3280456000, "total_liabilities": 3549503000, "total_debt": 3262327000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -724827000, "total_equity": 2402850000, "shares_outstanding": 105804000, "operating_cash_flow": 72410000, "stock_based_compensation": 4833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38077000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61685000, "dividends_paid": 53492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15007000, "free_cash_flow": 110487000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63765000", "ebitda": "137436000", "netIncome": "26685000", "grossProfit": "140840000", "depreciation": "None", "totalRevenue": "211275000", "costOfRevenue": "70435000", "interestIncome": "None", "incomeBeforeTax": "27213000", "interestExpense": "36552000", "operatingIncome": "54670000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1149000", "reportedCurrency": "USD", "netInterestIncome": "-36552000", "nonInterestIncome": "None", "operatingExpenses": "86170000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70435000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73671000", "sellingGeneralAndAdministrative": "12499000", "netIncomeFromContinuingOperations": "27213000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1060000", "currentDebt": "None", "investments": "None", "totalAssets": "6013397000", "longTermDebt": "3262327000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-724827000", "totalLiabilities": "3549503000", "otherCurrentAssets": "109552000", "totalCurrentAssets": "471522000", "currentLongTermDebt": "None", "longTermInvestments": "372722000", "shortTermInvestments": "None", "currentNetReceivables": "345548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5541875000", "currentAccountsPayable": "265950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3262327000", "totalShareholderEquity": "2402850000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3097000", "totalCurrentLiabilities": "269047000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3280456000", "cashAndShortTermInvestments": "16422000", "commonStockSharesOutstanding": "105804000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27213000", "profitLoss": "None", "dividendPayout": "53492000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "19042000", "operatingCashflow": "72410000", "capitalExpenditures": "38077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15007000", "cashflowFromInvestment": "-61685000", "stockBasedCompensation": "4833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1427000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73671000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 206859000, "cost_of_revenue": 69551000, "gross_profit": 137308000, "ebit": 46124000, "ebitda": 126767000, "pretax_income": 39335000, "tax_provision": 36577000, "net_income": 38618000, "net_income_to_common": 38618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25123000, "total_current_assets": 440232000, "total_assets": 6002928000, "short_term_debt": 6944000, "long_term_debt": 3213206000, "total_debt": 3220150000, "total_liabilities": 3515386000, "total_equity": 2433297000, "shares_outstanding": 105710315, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 102791000, "capital_expenditure": 52822000, "free_cash_flow": 155613000, "dividends_paid": 53467000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274487, "ticker_id": 1936, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46124000", "ebitda": "126767000", "netIncome": "38618000", "grossProfit": "137308000", "depreciation": "None", "totalRevenue": "206859000", "costOfRevenue": "69551000", "interestIncome": "None", "incomeBeforeTax": "39335000", "interestExpense": "35302000", "operatingIncome": "46124000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "36577000", "reportedCurrency": "USD", "netInterestIncome": "-35302000", "nonInterestIncome": "None", "operatingExpenses": "91184000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80643000", "sellingGeneralAndAdministrative": "12189000", "netIncomeFromContinuingOperations": "39335000" }, "balance": { "goodwill": "None", "inventory": "6446000", "commonStock": "1057000", "currentDebt": "None", "investments": "None", "totalAssets": "6002928000", "longTermDebt": "3213206000", "shortTermDebt": "6944000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-698020000", "totalLiabilities": "3515386000", "otherCurrentAssets": "65125000", "totalCurrentAssets": "440232000", "currentLongTermDebt": "None", "longTermInvestments": "343241000", "shortTermInvestments": "None", "currentNetReceivables": "343538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5562696000", "currentAccountsPayable": "187332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3213206000", "totalShareholderEquity": "2433297000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "107904000", "totalCurrentLiabilities": "302180000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3213206000", "cashAndShortTermInvestments": "25123000", "commonStockSharesOutstanding": "105710315", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39335000", "profitLoss": "None", "dividendPayout": "53467000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102791000", "capitalExpenditures": "52822000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53213000", "cashflowFromInvestment": "-38719000", "stockBasedCompensation": "830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53467000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58502000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79418000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 206859000, "cost_of_revenue": 69551000, "gross_profit": 137308000, "research_and_development": null, "selling_general_admin": 12189000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46124000, "depreciation_amortisation": 80643000, "ebitda": 126767000, "interest_expense": 35302000, "interest_income": null, "other_non_operating": null, "pretax_income": 39335000, "tax_provision": 36577000, "effective_tax_rate": null, "net_income": 38618000, "net_income_continuing_ops": 39335000, "net_income_to_common": 38618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25123000, "short_term_investments": null, "net_receivables": 343538000, "inventory": 6446000, "other_current_assets": null, "total_current_assets": 440232000, "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": 5562696000, "total_assets": 6002928000, "short_term_debt": 6944000, "accounts_payable": 187332000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 302180000, "long_term_debt": 3213206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3213206000, "total_liabilities": 3515386000, "total_debt": 3220150000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -698020000, "total_equity": 2433297000, "shares_outstanding": 105710315, "operating_cash_flow": 102791000, "stock_based_compensation": 830000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52822000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38719000, "dividends_paid": 53467000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53213000, "free_cash_flow": 155613000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46124000", "ebitda": "126767000", "netIncome": "38618000", "grossProfit": "137308000", "depreciation": "None", "totalRevenue": "206859000", "costOfRevenue": "69551000", "interestIncome": "None", "incomeBeforeTax": "39335000", "interestExpense": "35302000", "operatingIncome": "46124000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "36577000", "reportedCurrency": "USD", "netInterestIncome": "-35302000", "nonInterestIncome": "None", "operatingExpenses": "91184000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80643000", "sellingGeneralAndAdministrative": "12189000", "netIncomeFromContinuingOperations": "39335000" }, "balance": { "goodwill": "None", "inventory": "6446000", "commonStock": "1057000", "currentDebt": "None", "investments": "None", "totalAssets": "6002928000", "longTermDebt": "3213206000", "shortTermDebt": "6944000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-698020000", "totalLiabilities": "3515386000", "otherCurrentAssets": "65125000", "totalCurrentAssets": "440232000", "currentLongTermDebt": "None", "longTermInvestments": "343241000", "shortTermInvestments": "None", "currentNetReceivables": "343538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5562696000", "currentAccountsPayable": "187332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3213206000", "totalShareholderEquity": "2433297000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "107904000", "totalCurrentLiabilities": "302180000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3213206000", "cashAndShortTermInvestments": "25123000", "commonStockSharesOutstanding": "105710315", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39335000", "profitLoss": "None", "dividendPayout": "53467000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102791000", "capitalExpenditures": "52822000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53213000", "cashflowFromInvestment": "-38719000", "stockBasedCompensation": "830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53467000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58502000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79418000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 207095000, "cost_of_revenue": 67193000, "gross_profit": 139902000, "ebit": 57418000, "ebitda": 132183000, "pretax_income": 23171000, "tax_provision": 35849000, "net_income": 22723000, "net_income_to_common": 22723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16901000, "total_current_assets": 429397000, "total_assets": 6024368000, "short_term_debt": 0, "long_term_debt": 3212185000, "total_debt": 3212185000, "total_liabilities": 3522594000, "total_equity": 2452856000, "shares_outstanding": 105671000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 103051000, "capital_expenditure": 149959000, "free_cash_flow": 253010000, "dividends_paid": 53458000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274489, "ticker_id": 1936, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57418000", "ebitda": "132183000", "netIncome": "22723000", "grossProfit": "139902000", "depreciation": "None", "totalRevenue": "207095000", "costOfRevenue": "67193000", "interestIncome": "33847000", "incomeBeforeTax": "23171000", "interestExpense": "34247000", "operatingIncome": "56264000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "35849000", "reportedCurrency": "USD", "netInterestIncome": "-34247000", "nonInterestIncome": "None", "operatingExpenses": "83638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74765000", "sellingGeneralAndAdministrative": "8873000", "netIncomeFromContinuingOperations": "23171000" }, "balance": { "goodwill": "None", "inventory": "3809000", "commonStock": "1057000", "currentDebt": "None", "investments": "None", "totalAssets": "6024368000", "longTermDebt": "3212185000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-683171000", "totalLiabilities": "3522594000", "otherCurrentAssets": "78636000", "totalCurrentAssets": "429397000", "currentLongTermDebt": "None", "longTermInvestments": "314475000", "shortTermInvestments": "None", "currentNetReceivables": "333860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5594971000", "currentAccountsPayable": "286702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5035578000", "shortLongTermDebtTotal": "3212185000", "totalShareholderEquity": "2452856000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1225000", "totalCurrentLiabilities": "287927000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3234667000", "cashAndShortTermInvestments": "16901000", "commonStockSharesOutstanding": "105671000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16901000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23171000", "profitLoss": "None", "dividendPayout": "53458000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103051000", "capitalExpenditures": "149959000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41909000", "cashflowFromInvestment": "-130967000", "stockBasedCompensation": "833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53458000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74983000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207095000, "cost_of_revenue": 67193000, "gross_profit": 139902000, "research_and_development": null, "selling_general_admin": 8873000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57418000, "depreciation_amortisation": 74765000, "ebitda": 132183000, "interest_expense": 34247000, "interest_income": null, "other_non_operating": null, "pretax_income": 23171000, "tax_provision": 35849000, "effective_tax_rate": null, "net_income": 22723000, "net_income_continuing_ops": 23171000, "net_income_to_common": 22723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16901000, "short_term_investments": null, "net_receivables": 333860000, "inventory": 3809000, "other_current_assets": null, "total_current_assets": 429397000, "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": 5594971000, "total_assets": 6024368000, "short_term_debt": 0, "accounts_payable": 286702000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287927000, "long_term_debt": 3212185000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3234667000, "total_liabilities": 3522594000, "total_debt": 3212185000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -683171000, "total_equity": 2452856000, "shares_outstanding": 105671000, "operating_cash_flow": 103051000, "stock_based_compensation": 833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149959000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130967000, "dividends_paid": 53458000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41909000, "free_cash_flow": 253010000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57418000", "ebitda": "132183000", "netIncome": "22723000", "grossProfit": "139902000", "depreciation": "None", "totalRevenue": "207095000", "costOfRevenue": "67193000", "interestIncome": "33847000", "incomeBeforeTax": "23171000", "interestExpense": "34247000", "operatingIncome": "56264000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "35849000", "reportedCurrency": "USD", "netInterestIncome": "-34247000", "nonInterestIncome": "None", "operatingExpenses": "83638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74765000", "sellingGeneralAndAdministrative": "8873000", "netIncomeFromContinuingOperations": "23171000" }, "balance": { "goodwill": "None", "inventory": "3809000", "commonStock": "1057000", "currentDebt": "None", "investments": "None", "totalAssets": "6024368000", "longTermDebt": "3212185000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-683171000", "totalLiabilities": "3522594000", "otherCurrentAssets": "78636000", "totalCurrentAssets": "429397000", "currentLongTermDebt": "None", "longTermInvestments": "314475000", "shortTermInvestments": "None", "currentNetReceivables": "333860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5594971000", "currentAccountsPayable": "286702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5035578000", "shortLongTermDebtTotal": "3212185000", "totalShareholderEquity": "2452856000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1225000", "totalCurrentLiabilities": "287927000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3234667000", "cashAndShortTermInvestments": "16901000", "commonStockSharesOutstanding": "105671000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16901000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23171000", "profitLoss": "None", "dividendPayout": "53458000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103051000", "capitalExpenditures": "149959000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41909000", "cashflowFromInvestment": "-130967000", "stockBasedCompensation": "833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53458000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74983000", "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": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "income_statement": { "revenue": 207291000, "cost_of_revenue": 66307000, "gross_profit": 140984000, "ebit": 77933000, "ebitda": 152951000, "pretax_income": 43870000, "tax_provision": 36993000, "net_income": 42919000, "net_income_to_common": 42919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17011000, "total_current_assets": 351386000, "total_assets": 6027701000, "short_term_debt": 0, "long_term_debt": 3198081000, "total_debt": 3198081000, "total_liabilities": 3495682001, "total_equity": 2471341999, "shares_outstanding": 105457000, "goodwill_and_intangibles": 239193000 }, "cash_flow": { "operating_cash_flow": 115451000, "capital_expenditure": 27268000, "free_cash_flow": 142719000, "dividends_paid": 53341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274490, "ticker_id": 1936, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:42.139621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77933000", "ebitda": "152951000", "netIncome": "42919000", "grossProfit": "140984000", "depreciation": "None", "totalRevenue": "207291000", "costOfRevenue": "66307000", "interestIncome": "33265000", "incomeBeforeTax": "43870000", "interestExpense": "34063000", "operatingIncome": "56586000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "36993000", "reportedCurrency": "USD", "netInterestIncome": "-34063000", "nonInterestIncome": "None", "operatingExpenses": "84398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "21347000", "costofGoodsAndServicesSold": "66307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75018000", "sellingGeneralAndAdministrative": "9380000", "netIncomeFromContinuingOperations": "43870000" }, "balance": { "goodwill": "None", "inventory": "5350000", "commonStock": "1055000", "currentDebt": "None", "investments": "None", "totalAssets": "6027701000", "longTermDebt": "3198081000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "239193000", "reportedCurrency": "USD", "retainedEarnings": "-652436000", "totalLiabilities": "3495682001", "otherCurrentAssets": "10042000", "totalCurrentAssets": "351386000", "currentLongTermDebt": "None", "longTermInvestments": "298852000", "shortTermInvestments": "None", "currentNetReceivables": "324333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5676315000", "currentAccountsPayable": "272520000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5055018000", "shortLongTermDebtTotal": "3198081000", "totalShareholderEquity": "2471341999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2485000", "totalCurrentLiabilities": "275005000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3220677001", "cashAndShortTermInvestments": "17011000", "commonStockSharesOutstanding": "105457000", "intangibleAssetsExcludingGoodwill": "239193000", "cashAndCashEquivalentsAtCarryingValue": "17011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43870000", "profitLoss": "None", "dividendPayout": "53341000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "115451000", "capitalExpenditures": "27268000", "changeInReceivables": "134000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121086000", "cashflowFromInvestment": "6362000", "stockBasedCompensation": "796000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "727000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-163000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75221000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207291000, "cost_of_revenue": 66307000, "gross_profit": 140984000, "research_and_development": null, "selling_general_admin": 9380000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77933000, "depreciation_amortisation": 75018000, "ebitda": 152951000, "interest_expense": 34063000, "interest_income": null, "other_non_operating": null, "pretax_income": 43870000, "tax_provision": 36993000, "effective_tax_rate": null, "net_income": 42919000, "net_income_continuing_ops": 43870000, "net_income_to_common": 42919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17011000, "short_term_investments": null, "net_receivables": 324333000, "inventory": 5350000, "other_current_assets": null, "total_current_assets": 351386000, "net_ppe": null, "goodwill": null, "intangible_assets": 239193000, "goodwill_and_intangibles": 239193000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5676315000, "total_assets": 6027701000, "short_term_debt": 0, "accounts_payable": 272520000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 275005000, "long_term_debt": 3198081000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3220677001, "total_liabilities": 3495682001, "total_debt": 3198081000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -652436000, "total_equity": 2471341999, "shares_outstanding": 105457000, "operating_cash_flow": 115451000, "stock_based_compensation": 796000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27268000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6362000, "dividends_paid": 53341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -121086000, "free_cash_flow": 142719000, "net_change_in_cash": 727000 }, "raw_data": { "income": { "ebit": "77933000", "ebitda": "152951000", "netIncome": "42919000", "grossProfit": "140984000", "depreciation": "None", "totalRevenue": "207291000", "costOfRevenue": "66307000", "interestIncome": "33265000", "incomeBeforeTax": "43870000", "interestExpense": "34063000", "operatingIncome": "56586000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "36993000", "reportedCurrency": "USD", "netInterestIncome": "-34063000", "nonInterestIncome": "None", "operatingExpenses": "84398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "21347000", "costofGoodsAndServicesSold": "66307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75018000", "sellingGeneralAndAdministrative": "9380000", "netIncomeFromContinuingOperations": "43870000" }, "balance": { "goodwill": "None", "inventory": "5350000", "commonStock": "1055000", "currentDebt": "None", "investments": "None", "totalAssets": "6027701000", "longTermDebt": "3198081000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "239193000", "reportedCurrency": "USD", "retainedEarnings": "-652436000", "totalLiabilities": "3495682001", "otherCurrentAssets": "10042000", "totalCurrentAssets": "351386000", "currentLongTermDebt": "None", "longTermInvestments": "298852000", "shortTermInvestments": "None", "currentNetReceivables": "324333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5676315000", "currentAccountsPayable": "272520000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5055018000", "shortLongTermDebtTotal": "3198081000", "totalShareholderEquity": "2471341999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2485000", "totalCurrentLiabilities": "275005000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3220677001", "cashAndShortTermInvestments": "17011000", "commonStockSharesOutstanding": "105457000", "intangibleAssetsExcludingGoodwill": "239193000", "cashAndCashEquivalentsAtCarryingValue": "17011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43870000", "profitLoss": "None", "dividendPayout": "53341000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "115451000", "capitalExpenditures": "27268000", "changeInReceivables": "134000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121086000", "cashflowFromInvestment": "6362000", "stockBasedCompensation": "796000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "727000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-163000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75221000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }