{ "ticker": { "uuid": "089130c7-ece9-4f65-a381-76303f45c7b6", "symbol": "NOG", "name": "Northern Oil & Gas Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/089130c7-ece9-4f65-a381-76303f45c7b6/", "api_url": "https://sharemaestro.com/factors/api/tickers/089130c7-ece9-4f65-a381-76303f45c7b6/" }, "ticker_metadata": { "id": 2878, "uuid": "089130c7-ece9-4f65-a381-76303f45c7b6", "symbol": "NOG", "name": "Northern Oil & Gas Inc", "asset_type": "equity", "market_cap": 2303073000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Northern Oil and Gas, Inc., an independent energy company, is engaged in the acquisition, exploration, exploitation, development and production of crude oil and natural gas properties in the United States. The company is headquartered in Minnetonka, Minnesota.", "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": "089130c7-ece9-4f65-a381-76303f45c7b6", "symbol": "NOG", "name": "Northern Oil & Gas Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/089130c7-ece9-4f65-a381-76303f45c7b6/", "api_url": "https://sharemaestro.com/factors/api/tickers/089130c7-ece9-4f65-a381-76303f45c7b6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.83, "value": 0.89, "quality": 0.72, "momentum": 0.14, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 20.98, "market_cap": 2066587296.38, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.2112, "shareholder_yield": 0.0852, "roe": -0.3492, "piotroski_f_score": 6, "momentum_12_1": -0.1286, "volatility_252d": 0.4304 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:01.113596+00:00", "batch_id": "" }, "size": { "price_close": 20.98, "market_cap": 2066587296.38, "market_cap_usd": 2066587296.38, "enterprise_value": 4581074296.38, "shares_outstanding": 98502731, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.1581, "ptbv_ratio": 1.1581, "ps_ratio": 1.0038, "pcf_ratio": 1.4538, "pfcf_ratio": 0.5753, "ev_ebitda": 4.7353, "ev_ebit": 28.4237, "ev_sales": 2.2251, "ev_fcf": 1.2752, "earnings_yield": null, "fcf_yield": 0.7842, "price_to_sales": 1.0038, "price_to_book": 1.1581, "price_to_cashflow": 1.4538, "ebitda_to_ev": 0.2112, "sales_yield": 0.4494 }, "yield": { "dividend_yield": 0.0852, "buyback_yield": 0, "shareholder_yield": 0.0852, "debt_paydown_yield": null, "total_yield": 0.0852 }, "quality": { "gross_margin": 0.3058, "operating_margin": 0.0783, "net_margin": -0.3026, "ebitda_margin": 0.4699, "fcf_margin": 1.7449, "roe": -0.3492, "roa": -0.113, "roic": 0.0281, "roc_greenblatt": null, "asset_turnover": 0.3733, "cash_conversion": -5.7656, "accruals_ratio": -0.3707, "sbc_to_revenue": 0.0075, "piotroski_f_score": 6, "altman_z_score": 0.6988, "earnings_stability_5y": 81.2604, "revenue_stability_5y": 0.5419, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1142, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.0906, "net_debt_to_ebitda": 2.5991, "debt_to_assets": 0.4627, "interest_coverage": 0.9419, "current_ratio": 0.5258, "quick_ratio": 0.5258, "net_debt": 2514487000, "local_beta": 0.0006, "volatility_252d": 0.4304, "volatility_60d": 0.967, "max_drawdown_12m": -0.3124, "risk_adjusted_momentum": -0.2987 }, "growth": { "revenue_growth_1y": -0.0681, "revenue_growth_3y_cagr": 0.018, "revenue_growth_5y_cagr": 0.4525, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.6313, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1995, "book_value_growth_1y": -0.0656, "revenue_growth": -0.0681, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1034, "price_return_3m": -0.2621, "price_return_6m": -0.1252, "price_return_9m": -0.1095, "price_return_12m": -0.2187, "price_return_12m_ex1m": -0.1286, "momentum_6m": -0.1252, "momentum_12m": -0.2187, "momentum_12_1": -0.1286, "distance_from_52w_high": -0.309, "distance_from_52w_low": 0.0158, "relative_strength": -0.3186 }, "raw_ttm": { "revenue_ttm": 2058807000, "gross_profit_ttm": 629560000, "ebit_ttm": 161171000, "ebitda_ttm": 967438000, "net_income_ttm": -623068000, "eps_diluted_ttm": -6.3254, "operating_cash_flow_ttm": 1421477000, "capital_expenditure_ttm": 2170881000, "fcf_ttm": 3592358000, "dividends_paid_ttm": 176148000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 171116000, "cash_and_equivalents": 37041000, "total_current_assets": 472905000, "total_current_liabilities": 899385000, "net_ppe": null, "total_assets": 5514846000, "total_debt": 2551528000, "total_equity": 1784396000, "net_working_capital": -463521000, "book_value_per_share": 18.1152, "retained_earnings": -41568000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 18.1152 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 27, "rank_ptbv": 21, "rank_ps": 28, "rank_pcf": 4, "rank_ev_ebitda": 11, "rank_ev_ebit": 81, "rank_earnings_yield": 50, "rank_fcf_yield": 3, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 88, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 70, "rank_fcf_margin": 3, "rank_piotroski": 39, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 79 }, "composites": { "value_composite": 11, "quality_composite": 28, "momentum_composite": 86, "growth_composite": 83, "yield_composite": 6, "svqf_composite": 31, "vc1_composite": 7, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 71, "overall_composite": 17, "quality_value_composite": 0.8005, "os_score": 0.83, "value_percentile": 0.89, "quality_percentile": 0.72, "momentum_percentile": 0.14, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 71, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4640, "ticker_id": 2878, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:01.113596+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.98, "market_cap": 2066587296.38, "market_cap_usd": 2066587296.38, "enterprise_value": 4581074296.38, "shares_outstanding": 98502731, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.15814387, "ptbv_ratio": 1.15814387, "ps_ratio": 1.00377903, "pcf_ratio": 1.45383098, "pfcf_ratio": 0.5752732, "ev_ebitda": 4.73526396, "ev_ebit": 28.42368848, "ev_sales": 2.22511109, "ev_fcf": 1.27522766, "earnings_yield": null, "fcf_yield": 0.7841737, "dividend_yield": 0.08523618, "buyback_yield": 0, "shareholder_yield": 0.08523618, "debt_paydown_yield": null, "total_yield": 0.08523618, "gross_margin": 0.30578874, "operating_margin": 0.07828369, "net_margin": -0.30263546, "ebitda_margin": 0.46990223, "fcf_margin": 1.74487361, "roe": -0.34917586, "roa": -0.11298013, "roic": 0.02811853, "roc_greenblatt": null, "asset_turnover": 0.37332085, "cash_conversion": -5.76559541, "accruals_ratio": -0.37073474, "sbc_to_revenue": 0.00752717, "debt_to_equity": 2.09059536, "net_debt_to_ebitda": 2.59911953, "debt_to_assets": 0.46266532, "interest_coverage": 0.94188153, "current_ratio": 0.5258093, "quick_ratio": 0.5258093, "net_debt": 2514487000, "revenue_growth_1y": -0.06808421, "revenue_growth_3y_cagr": 0.01801395, "revenue_growth_5y_cagr": 0.45248533, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.63128219, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.19953506, "book_value_growth_1y": -0.06561987, "piotroski_f_score": 6, "altman_z_score": 0.69879779, "earnings_stability_5y": 81.260374, "revenue_stability_5y": 0.541936, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1034188, "price_return_3m": -0.26210423, "price_return_6m": -0.12520275, "price_return_9m": -0.10952654, "price_return_12m": -0.21868599, "price_return_12m_ex1m": -0.12856302, "distance_from_52w_high": -0.30903199, "distance_from_52w_low": 0.01582813, "relative_strength": -0.31864957, "local_beta": 0.0006, "volatility_252d": 0.430437, "volatility_60d": 0.967016, "max_drawdown_12m": -0.31241365, "revenue_ttm": 2058807000, "gross_profit_ttm": 629560000, "ebit_ttm": 161171000, "ebitda_ttm": 967438000, "net_income_ttm": -623068000, "eps_diluted_ttm": -6.32538807, "operating_cash_flow_ttm": 1421477000, "capital_expenditure_ttm": 2170881000, "fcf_ttm": 3592358000, "dividends_paid_ttm": 176148000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 171116000, "cash_and_equivalents": 37041000, "total_current_assets": 472905000, "total_current_liabilities": 899385000, "net_ppe": null, "total_assets": 5514846000, "total_debt": 2551528000, "total_equity": 1784396000, "net_working_capital": -463521000, "book_value_per_share": 18.11519317, "retained_earnings": -41568000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 18.11519317, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 27, "rank_ptbv": 21, "rank_ps": 28, "rank_pcf": 4, "rank_ev_ebitda": 11, "rank_ev_ebit": 81, "rank_earnings_yield": 50, "rank_fcf_yield": 3, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 88, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 70, "rank_fcf_margin": 3, "rank_piotroski": 39, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 79, "value_composite": 11, "quality_composite": 28, "momentum_composite": 86, "growth_composite": 83, "yield_composite": 6, "svqf_composite": 31, "vc1_composite": 7, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 71, "overall_composite": 17, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 20.98, "os": 0.83, "value": 0.89, "quality": 0.72, "momentum": 0.14, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0852, "roe": -0.3492, "momentum_12_1": -0.1286, "complete_fields": { "id": 4640, "ticker_id": 2878, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:01.113596+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.98, "market_cap": 2066587296.38, "market_cap_usd": 2066587296.38, "enterprise_value": 4581074296.38, "shares_outstanding": 98502731, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.15814387, "ptbv_ratio": 1.15814387, "ps_ratio": 1.00377903, "pcf_ratio": 1.45383098, "pfcf_ratio": 0.5752732, "ev_ebitda": 4.73526396, "ev_ebit": 28.42368848, "ev_sales": 2.22511109, "ev_fcf": 1.27522766, "earnings_yield": null, "fcf_yield": 0.7841737, "dividend_yield": 0.08523618, "buyback_yield": 0, "shareholder_yield": 0.08523618, "debt_paydown_yield": null, "total_yield": 0.08523618, "gross_margin": 0.30578874, "operating_margin": 0.07828369, "net_margin": -0.30263546, "ebitda_margin": 0.46990223, "fcf_margin": 1.74487361, "roe": -0.34917586, "roa": -0.11298013, "roic": 0.02811853, "roc_greenblatt": null, "asset_turnover": 0.37332085, "cash_conversion": -5.76559541, "accruals_ratio": -0.37073474, "sbc_to_revenue": 0.00752717, "debt_to_equity": 2.09059536, "net_debt_to_ebitda": 2.59911953, "debt_to_assets": 0.46266532, "interest_coverage": 0.94188153, "current_ratio": 0.5258093, "quick_ratio": 0.5258093, "net_debt": 2514487000, "revenue_growth_1y": -0.06808421, "revenue_growth_3y_cagr": 0.01801395, "revenue_growth_5y_cagr": 0.45248533, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.63128219, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.19953506, "book_value_growth_1y": -0.06561987, "piotroski_f_score": 6, "altman_z_score": 0.69879779, "earnings_stability_5y": 81.260374, "revenue_stability_5y": 0.541936, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1034188, "price_return_3m": -0.26210423, "price_return_6m": -0.12520275, "price_return_9m": -0.10952654, "price_return_12m": -0.21868599, "price_return_12m_ex1m": -0.12856302, "distance_from_52w_high": -0.30903199, "distance_from_52w_low": 0.01582813, "relative_strength": -0.31864957, "local_beta": 0.0006, "volatility_252d": 0.430437, "volatility_60d": 0.967016, "max_drawdown_12m": -0.31241365, "revenue_ttm": 2058807000, "gross_profit_ttm": 629560000, "ebit_ttm": 161171000, "ebitda_ttm": 967438000, "net_income_ttm": -623068000, "eps_diluted_ttm": -6.32538807, "operating_cash_flow_ttm": 1421477000, "capital_expenditure_ttm": 2170881000, "fcf_ttm": 3592358000, "dividends_paid_ttm": 176148000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 171116000, "cash_and_equivalents": 37041000, "total_current_assets": 472905000, "total_current_liabilities": 899385000, "net_ppe": null, "total_assets": 5514846000, "total_debt": 2551528000, "total_equity": 1784396000, "net_working_capital": -463521000, "book_value_per_share": 18.11519317, "retained_earnings": -41568000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 18.11519317, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 27, "rank_ptbv": 21, "rank_ps": 28, "rank_pcf": 4, "rank_ev_ebitda": 11, "rank_ev_ebit": 81, "rank_earnings_yield": 50, "rank_fcf_yield": 3, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 88, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 70, "rank_fcf_margin": 3, "rank_piotroski": 39, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 79, "value_composite": 11, "quality_composite": 28, "momentum_composite": 86, "growth_composite": 83, "yield_composite": 6, "svqf_composite": 31, "vc1_composite": 7, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 71, "overall_composite": 17, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 2095059000, "cost_of_revenue": 1419859000, "gross_profit": 675200000, "ebit": 235085000, "ebitda": 1049944000, "pretax_income": 62705000, "tax_provision": 23944000, "net_income": 38761000, "net_income_to_common": 38761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14299000, "total_current_assets": 586031000, "total_assets": 5409375000, "short_term_debt": 0, "long_term_debt": 2395393000, "total_debt": 2395393000, "total_liabilities": 3283034000, "total_equity": 2126341000, "shares_outstanding": 99314382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1505288000, "capital_expenditure": 1252462000, "free_cash_flow": 2757750000, "dividends_paid": 173404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304521, "ticker_id": 2878, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "235085000", "ebitda": "1049944000", "netIncome": "38761000", "grossProfit": "675200000", "depreciation": "None", "totalRevenue": "2095059000", "costOfRevenue": "1419859000", "interestIncome": "172946000", "incomeBeforeTax": "62705000", "interestExpense": "172380000", "operatingIncome": "613868000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23944000", "reportedCurrency": "USD", "netInterestIncome": "-172380000", "nonInterestIncome": "None", "operatingExpenses": "61332000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1419859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "814859000", "sellingGeneralAndAdministrative": "61332000", "netIncomeFromContinuingOperations": "38761000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "499000", "currentDebt": "None", "investments": "None", "totalAssets": "5409375000", "longTermDebt": "2395393000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "481279000", "totalLiabilities": "3283034000", "otherCurrentAssets": "221805000", "totalCurrentAssets": "586031000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "349927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4823344000", "currentAccountsPayable": "218620000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4746367000", "shortLongTermDebtTotal": "2395393000", "totalShareholderEquity": "2126341000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "320673000", "totalCurrentLiabilities": "539293000", "otherNonCurrentLiabilities": "1770000", "totalNonCurrentLiabilities": "2743741000", "cashAndShortTermInvestments": "14299000", "commonStockSharesOutstanding": "99314382", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38761000", "profitLoss": "None", "dividendPayout": "173404000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1505288000", "capitalExpenditures": "1252462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247460000", "cashflowFromInvestment": "-1252462000", "stockBasedCompensation": "15363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57012000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "814859000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2095059000, "cost_of_revenue": 1419859000, "gross_profit": 675200000, "research_and_development": null, "selling_general_admin": 61332000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 235085000, "depreciation_amortisation": 814859000, "ebitda": 1049944000, "interest_expense": 172380000, "interest_income": null, "other_non_operating": null, "pretax_income": 62705000, "tax_provision": 23944000, "effective_tax_rate": null, "net_income": 38761000, "net_income_continuing_ops": 38761000, "net_income_to_common": 38761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14299000, "short_term_investments": null, "net_receivables": 349927000, "inventory": null, "other_current_assets": null, "total_current_assets": 586031000, "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": 4823344000, "total_assets": 5409375000, "short_term_debt": 0, "accounts_payable": 218620000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 539293000, "long_term_debt": 2395393000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2743741000, "total_liabilities": 3283034000, "total_debt": 2395393000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 481279000, "total_equity": 2126341000, "shares_outstanding": 99314382, "operating_cash_flow": 1505288000, "stock_based_compensation": 15363000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1252462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1252462000, "dividends_paid": 173404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -247460000, "free_cash_flow": 2757750000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "235085000", "ebitda": "1049944000", "netIncome": "38761000", "grossProfit": "675200000", "depreciation": "None", "totalRevenue": "2095059000", "costOfRevenue": "1419859000", "interestIncome": "172946000", "incomeBeforeTax": "62705000", "interestExpense": "172380000", "operatingIncome": "613868000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23944000", "reportedCurrency": "USD", "netInterestIncome": "-172380000", "nonInterestIncome": "None", "operatingExpenses": "61332000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1419859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "814859000", "sellingGeneralAndAdministrative": "61332000", "netIncomeFromContinuingOperations": "38761000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "499000", "currentDebt": "None", "investments": "None", "totalAssets": "5409375000", "longTermDebt": "2395393000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "481279000", "totalLiabilities": "3283034000", "otherCurrentAssets": "221805000", "totalCurrentAssets": "586031000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "349927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4823344000", "currentAccountsPayable": "218620000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4746367000", "shortLongTermDebtTotal": "2395393000", "totalShareholderEquity": "2126341000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "320673000", "totalCurrentLiabilities": "539293000", "otherNonCurrentLiabilities": "1770000", "totalNonCurrentLiabilities": "2743741000", "cashAndShortTermInvestments": "14299000", "commonStockSharesOutstanding": "99314382", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38761000", "profitLoss": "None", "dividendPayout": "173404000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1505288000", "capitalExpenditures": "1252462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247460000", "cashflowFromInvestment": "-1252462000", "stockBasedCompensation": "15363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57012000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "814859000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 2163761000, "cost_of_revenue": 1327784000, "gross_profit": 835977000, "ebit": 838534000, "ebitda": 1579435000, "pretax_income": 680817000, "tax_provision": 160509000, "net_income": 520308000, "net_income_to_common": 520308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8933000, "total_current_assets": 500743000, "total_assets": 5603822000, "short_term_debt": 0, "long_term_debt": 2369294000, "total_debt": 2369294000, "total_liabilities": 3283387000, "total_equity": 2320435000, "shares_outstanding": 101268000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1408663000, "capital_expenditure": 1691848000, "free_cash_flow": 3100511000, "dividends_paid": 161969000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304526, "ticker_id": 2878, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "838534000", "ebitda": "1579435000", "netIncome": "520308000", "grossProfit": "835977000", "depreciation": "None", "totalRevenue": "2163761000", "costOfRevenue": "1327784000", "interestIncome": "157454000", "incomeBeforeTax": "680817000", "interestExpense": "157717000", "operatingIncome": "837831000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "160509000", "reportedCurrency": "USD", "netInterestIncome": "-157717000", "nonInterestIncome": "None", "operatingExpenses": "60113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1327784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "740901000", "sellingGeneralAndAdministrative": "50463000", "netIncomeFromContinuingOperations": "520308000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "501000", "currentDebt": "None", "investments": "None", "totalAssets": "5603822000", "longTermDebt": "2369294000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "442518000", "totalLiabilities": "3283387000", "otherCurrentAssets": "64087000", "totalCurrentAssets": "500743000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5103079000", "currentAccountsPayable": "202866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5082170000", "shortLongTermDebtTotal": "2369294000", "totalShareholderEquity": "2320435000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "341404000", "totalCurrentLiabilities": "544270000", "otherNonCurrentLiabilities": "2272000", "totalNonCurrentLiabilities": "2739117000", "cashAndShortTermInvestments": "8933000", "commonStockSharesOutstanding": "101268000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "520308000", "profitLoss": "None", "dividendPayout": "161969000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1408663000", "capitalExpenditures": "1691848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "266829000", "cashflowFromInvestment": "-1674754000", "stockBasedCompensation": "11969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161969000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94497000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "740901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2163761000, "cost_of_revenue": 1327784000, "gross_profit": 835977000, "research_and_development": null, "selling_general_admin": 50463000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 838534000, "depreciation_amortisation": 740901000, "ebitda": 1579435000, "interest_expense": 157717000, "interest_income": null, "other_non_operating": null, "pretax_income": 680817000, "tax_provision": 160509000, "effective_tax_rate": null, "net_income": 520308000, "net_income_continuing_ops": 520308000, "net_income_to_common": 520308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8933000, "short_term_investments": null, "net_receivables": 427723000, "inventory": null, "other_current_assets": null, "total_current_assets": 500743000, "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": 5103079000, "total_assets": 5603822000, "short_term_debt": 0, "accounts_payable": 202866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 544270000, "long_term_debt": 2369294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2739117000, "total_liabilities": 3283387000, "total_debt": 2369294000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 442518000, "total_equity": 2320435000, "shares_outstanding": 101268000, "operating_cash_flow": 1408663000, "stock_based_compensation": 11969000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1691848000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1674754000, "dividends_paid": 161969000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 266829000, "free_cash_flow": 3100511000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "838534000", "ebitda": "1579435000", "netIncome": "520308000", "grossProfit": "835977000", "depreciation": "None", "totalRevenue": "2163761000", "costOfRevenue": "1327784000", "interestIncome": "157454000", "incomeBeforeTax": "680817000", "interestExpense": "157717000", "operatingIncome": "837831000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "160509000", "reportedCurrency": "USD", "netInterestIncome": "-157717000", "nonInterestIncome": "None", "operatingExpenses": "60113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1327784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "740901000", "sellingGeneralAndAdministrative": "50463000", "netIncomeFromContinuingOperations": "520308000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "501000", "currentDebt": "None", "investments": "None", "totalAssets": "5603822000", "longTermDebt": "2369294000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "442518000", "totalLiabilities": "3283387000", "otherCurrentAssets": "64087000", "totalCurrentAssets": "500743000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5103079000", "currentAccountsPayable": "202866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5082170000", "shortLongTermDebtTotal": "2369294000", "totalShareholderEquity": "2320435000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "341404000", "totalCurrentLiabilities": "544270000", "otherNonCurrentLiabilities": "2272000", "totalNonCurrentLiabilities": "2739117000", "cashAndShortTermInvestments": "8933000", "commonStockSharesOutstanding": "101268000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "520308000", "profitLoss": "None", "dividendPayout": "161969000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1408663000", "capitalExpenditures": "1691848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "266829000", "cashflowFromInvestment": "-1674754000", "stockBasedCompensation": "11969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161969000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94497000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "740901000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 1907009000, "cost_of_revenue": 993148000, "gross_profit": 913861000, "ebit": 1136406000, "ebitda": 1622430000, "pretax_income": 1000742000, "tax_provision": 77773000, "net_income": 922969000, "net_income_to_common": 922969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8195000, "total_current_assets": 509407000, "total_assets": 4484255000, "short_term_debt": 0, "long_term_debt": 1835554000, "total_debt": 1835554000, "total_liabilities": 2436579000, "total_equity": 2047676000, "shares_outstanding": 92061000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1183321000, "capital_expenditure": 1845252000, "free_cash_flow": 3028573000, "dividends_paid": 123945000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304531, "ticker_id": 2878, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1136406000", "ebitda": "1622430000", "netIncome": "922969000", "grossProfit": "913861000", "depreciation": "None", "totalRevenue": "1907009000", "costOfRevenue": "993148000", "interestIncome": "136681000", "incomeBeforeTax": "1000742000", "interestExpense": "135664000", "operatingIncome": "1121862000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "77773000", "reportedCurrency": "USD", "netInterestIncome": "-122959000", "nonInterestIncome": "None", "operatingExpenses": "51249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "993148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "486024000", "sellingGeneralAndAdministrative": "36401000", "netIncomeFromContinuingOperations": "679185000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "503000", "currentDebt": "None", "investments": "None", "totalAssets": "4484255000", "longTermDebt": "1835554000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-77790000", "totalLiabilities": "2436579000", "otherCurrentAssets": "127432000", "totalCurrentAssets": "509407000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "373780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3974848000", "currentAccountsPayable": "192672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3931563000", "shortLongTermDebtTotal": "1835554000", "totalShareholderEquity": "2047676000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "193089000", "totalCurrentLiabilities": "385761000", "otherNonCurrentLiabilities": "2742000", "totalNonCurrentLiabilities": "2050818000", "cashAndShortTermInvestments": "8195000", "commonStockSharesOutstanding": "92061000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "922969000", "profitLoss": "None", "dividendPayout": "123945000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1183321000", "capitalExpenditures": "1845252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "684692000", "cashflowFromInvestment": "-1862346000", "stockBasedCompensation": "5660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123945000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "486024000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1907009000, "cost_of_revenue": 993148000, "gross_profit": 913861000, "research_and_development": null, "selling_general_admin": 36401000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1136406000, "depreciation_amortisation": 486024000, "ebitda": 1622430000, "interest_expense": 135664000, "interest_income": null, "other_non_operating": null, "pretax_income": 1000742000, "tax_provision": 77773000, "effective_tax_rate": null, "net_income": 922969000, "net_income_continuing_ops": 679185000, "net_income_to_common": 922969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8195000, "short_term_investments": null, "net_receivables": 373780000, "inventory": 1, "other_current_assets": null, "total_current_assets": 509407000, "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": 3974848000, "total_assets": 4484255000, "short_term_debt": 0, "accounts_payable": 192672000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 385761000, "long_term_debt": 1835554000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2050818000, "total_liabilities": 2436579000, "total_debt": 1835554000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -77790000, "total_equity": 2047676000, "shares_outstanding": 92061000, "operating_cash_flow": 1183321000, "stock_based_compensation": 5660000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1845252000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1862346000, "dividends_paid": 123945000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 684692000, "free_cash_flow": 3028573000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1136406000", "ebitda": "1622430000", "netIncome": "922969000", "grossProfit": "913861000", "depreciation": "None", "totalRevenue": "1907009000", "costOfRevenue": "993148000", "interestIncome": "136681000", "incomeBeforeTax": "1000742000", "interestExpense": "135664000", "operatingIncome": "1121862000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "77773000", "reportedCurrency": "USD", "netInterestIncome": "-122959000", "nonInterestIncome": "None", "operatingExpenses": "51249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "993148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "486024000", "sellingGeneralAndAdministrative": "36401000", "netIncomeFromContinuingOperations": "679185000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "503000", "currentDebt": "None", "investments": "None", "totalAssets": "4484255000", "longTermDebt": "1835554000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-77790000", "totalLiabilities": "2436579000", "otherCurrentAssets": "127432000", "totalCurrentAssets": "509407000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "373780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3974848000", "currentAccountsPayable": "192672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3931563000", "shortLongTermDebtTotal": "1835554000", "totalShareholderEquity": "2047676000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "193089000", "totalCurrentLiabilities": "385761000", "otherNonCurrentLiabilities": "2742000", "totalNonCurrentLiabilities": "2050818000", "cashAndShortTermInvestments": "8195000", "commonStockSharesOutstanding": "92061000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "922969000", "profitLoss": "None", "dividendPayout": "123945000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1183321000", "capitalExpenditures": "1845252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "684692000", "cashflowFromInvestment": "-1862346000", "stockBasedCompensation": "5660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123945000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "486024000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 1985798000, "cost_of_revenue": 670142000, "gross_profit": 1315656000, "ebit": 856669000, "ebitda": 1107941000, "pretax_income": 776338000, "tax_provision": 3101000, "net_income": 773237000, "net_income_to_common": 773237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2528000, "total_current_assets": 320485000, "total_assets": 2875178000, "short_term_debt": 0, "long_term_debt": 1525413000, "total_debt": 1525413000, "total_liabilities": 2129918000, "total_equity": 745260000, "shares_outstanding": 86675000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 928418000, "capital_expenditure": 1359776000, "free_cash_flow": 2288194000, "dividends_paid": 73266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304536, "ticker_id": 2878, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "856669000", "ebitda": "1107941000", "netIncome": "773237000", "grossProfit": "1315656000", "depreciation": "None", "totalRevenue": "1985798000", "costOfRevenue": "670142000", "interestIncome": "79338000", "incomeBeforeTax": "776338000", "interestExpense": "80331000", "operatingIncome": "853192000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3101000", "reportedCurrency": "USD", "netInterestIncome": "-80331000", "nonInterestIncome": "None", "operatingExpenses": "462464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "670142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251272000", "sellingGeneralAndAdministrative": "47201000", "netIncomeFromContinuingOperations": "773237000" }, "balance": { "goodwill": "None", "inventory": "44269000", "commonStock": "487000", "currentDebt": "None", "investments": "None", "totalAssets": "2875178000", "longTermDebt": "1525413000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1000759000", "totalLiabilities": "2129918000", "otherCurrentAssets": "46283000", "totalCurrentAssets": "320485000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "271674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2554693000", "currentAccountsPayable": "128582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2482926000", "shortLongTermDebtTotal": "1525413000", "totalShareholderEquity": "745260000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "216390000", "totalCurrentLiabilities": "344972000", "otherNonCurrentLiabilities": "2046000", "totalNonCurrentLiabilities": "1784946000", "cashAndShortTermInvestments": "2528000", "commonStockSharesOutstanding": "86675000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "773237000", "profitLoss": "None", "dividendPayout": "73266000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "928418000", "capitalExpenditures": "1359776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "467367000", "cashflowFromInvestment": "-1402777000", "stockBasedCompensation": "5656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135738000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1985798000, "cost_of_revenue": 670142000, "gross_profit": 1315656000, "research_and_development": null, "selling_general_admin": 47201000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 856669000, "depreciation_amortisation": 251272000, "ebitda": 1107941000, "interest_expense": 80331000, "interest_income": null, "other_non_operating": null, "pretax_income": 776338000, "tax_provision": 3101000, "effective_tax_rate": null, "net_income": 773237000, "net_income_continuing_ops": 773237000, "net_income_to_common": 773237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2528000, "short_term_investments": null, "net_receivables": 271674000, "inventory": 44269000, "other_current_assets": null, "total_current_assets": 320485000, "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": 2554693000, "total_assets": 2875178000, "short_term_debt": 0, "accounts_payable": 128582000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344972000, "long_term_debt": 1525413000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1784946000, "total_liabilities": 2129918000, "total_debt": 1525413000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1000759000, "total_equity": 745260000, "shares_outstanding": 86675000, "operating_cash_flow": 928418000, "stock_based_compensation": 5656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1359776000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1402777000, "dividends_paid": 73266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 467367000, "free_cash_flow": 2288194000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "856669000", "ebitda": "1107941000", "netIncome": "773237000", "grossProfit": "1315656000", "depreciation": "None", "totalRevenue": "1985798000", "costOfRevenue": "670142000", "interestIncome": "79338000", "incomeBeforeTax": "776338000", "interestExpense": "80331000", "operatingIncome": "853192000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3101000", "reportedCurrency": "USD", "netInterestIncome": "-80331000", "nonInterestIncome": "None", "operatingExpenses": "462464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "670142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251272000", "sellingGeneralAndAdministrative": "47201000", "netIncomeFromContinuingOperations": "773237000" }, "balance": { "goodwill": "None", "inventory": "44269000", "commonStock": "487000", "currentDebt": "None", "investments": "None", "totalAssets": "2875178000", "longTermDebt": "1525413000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1000759000", "totalLiabilities": "2129918000", "otherCurrentAssets": "46283000", "totalCurrentAssets": "320485000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "271674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2554693000", "currentAccountsPayable": "128582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2482926000", "shortLongTermDebtTotal": "1525413000", "totalShareholderEquity": "745260000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "216390000", "totalCurrentLiabilities": "344972000", "otherNonCurrentLiabilities": "2046000", "totalNonCurrentLiabilities": "1784946000", "cashAndShortTermInvestments": "2528000", "commonStockSharesOutstanding": "86675000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "773237000", "profitLoss": "None", "dividendPayout": "73266000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "928418000", "capitalExpenditures": "1359776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "467367000", "cashflowFromInvestment": "-1402777000", "stockBasedCompensation": "5656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135738000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251272000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 975092000, "cost_of_revenue": 388599000, "gross_profit": 586493000, "ebit": 65614000, "ebitda": 206442000, "pretax_income": 6594000, "tax_provision": 233000, "net_income": 6361000, "net_income_to_common": 6361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9519000, "total_current_assets": 215328000, "total_assets": 1522866000, "short_term_debt": 189000, "long_term_debt": 803437000, "total_debt": 803626000, "total_liabilities": 1307732000, "total_equity": 215134000, "shares_outstanding": 62989543, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 396467000, "capital_expenditure": 593784000, "free_cash_flow": 990251000, "dividends_paid": 34150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304541, "ticker_id": 2878, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65614000", "ebitda": "206442000", "netIncome": "6361000", "grossProfit": "586493000", "depreciation": "None", "totalRevenue": "975092000", "costOfRevenue": "388599000", "interestIncome": "57977000", "incomeBeforeTax": "6594000", "interestExpense": "59020000", "operatingIncome": "77959000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "233000", "reportedCurrency": "USD", "netInterestIncome": "-59020000", "nonInterestIncome": "None", "operatingExpenses": "508534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140828000", "sellingGeneralAndAdministrative": "30341000", "netIncomeFromContinuingOperations": "6361000" }, "balance": { "goodwill": "None", "inventory": "8838000", "commonStock": "479000", "currentDebt": "None", "investments": "None", "totalAssets": "1522866000", "longTermDebt": "803437000", "shortTermDebt": "189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1773996000", "totalLiabilities": "1307732000", "otherCurrentAssets": "3417000", "totalCurrentAssets": "215328000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "193554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1307538000", "currentAccountsPayable": "65464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1253342000", "shortLongTermDebtTotal": "803626000", "totalShareholderEquity": "215134000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "262093000", "totalCurrentLiabilities": "327557000", "otherNonCurrentLiabilities": "3111000", "totalNonCurrentLiabilities": "980175000", "cashAndShortTermInvestments": "9519000", "commonStockSharesOutstanding": "62989543", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6361000", "profitLoss": "None", "dividendPayout": "34150000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "396467000", "capitalExpenditures": "593784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "246059000", "cashflowFromInvestment": "-634434000", "stockBasedCompensation": "3621000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1317500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "465260000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 975092000, "cost_of_revenue": 388599000, "gross_profit": 586493000, "research_and_development": null, "selling_general_admin": 30341000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65614000, "depreciation_amortisation": 140828000, "ebitda": 206442000, "interest_expense": 59020000, "interest_income": null, "other_non_operating": null, "pretax_income": 6594000, "tax_provision": 233000, "effective_tax_rate": null, "net_income": 6361000, "net_income_continuing_ops": 6361000, "net_income_to_common": 6361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9519000, "short_term_investments": null, "net_receivables": 193554000, "inventory": 8838000, "other_current_assets": null, "total_current_assets": 215328000, "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": 1307538000, "total_assets": 1522866000, "short_term_debt": 189000, "accounts_payable": 65464000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327557000, "long_term_debt": 803437000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 980175000, "total_liabilities": 1307732000, "total_debt": 803626000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1773996000, "total_equity": 215134000, "shares_outstanding": 62989543, "operating_cash_flow": 396467000, "stock_based_compensation": 3621000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 593784000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -634434000, "dividends_paid": 34150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 246059000, "free_cash_flow": 990251000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65614000", "ebitda": "206442000", "netIncome": "6361000", "grossProfit": "586493000", "depreciation": "None", "totalRevenue": "975092000", "costOfRevenue": "388599000", "interestIncome": "57977000", "incomeBeforeTax": "6594000", "interestExpense": "59020000", "operatingIncome": "77959000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "233000", "reportedCurrency": "USD", "netInterestIncome": "-59020000", "nonInterestIncome": "None", "operatingExpenses": "508534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140828000", "sellingGeneralAndAdministrative": "30341000", "netIncomeFromContinuingOperations": "6361000" }, "balance": { "goodwill": "None", "inventory": "8838000", "commonStock": "479000", "currentDebt": "None", "investments": "None", "totalAssets": "1522866000", "longTermDebt": "803437000", "shortTermDebt": "189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1773996000", "totalLiabilities": "1307732000", "otherCurrentAssets": "3417000", "totalCurrentAssets": "215328000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "193554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1307538000", "currentAccountsPayable": "65464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1253342000", "shortLongTermDebtTotal": "803626000", "totalShareholderEquity": "215134000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "262093000", "totalCurrentLiabilities": "327557000", "otherNonCurrentLiabilities": "3111000", "totalNonCurrentLiabilities": "980175000", "cashAndShortTermInvestments": "9519000", "commonStockSharesOutstanding": "62989543", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6361000", "profitLoss": "None", "dividendPayout": "34150000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "396467000", "capitalExpenditures": "593784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "246059000", "cashflowFromInvestment": "-634434000", "stockBasedCompensation": "3621000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1317500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "465260000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 324069000, "cost_of_revenue": 308239000, "gross_profit": 15830000, "ebit": -847704000, "ebitda": -685584000, "pretax_income": -906207000, "tax_provision": -166000, "net_income": -906041000, "net_income_to_common": -906041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1428000, "total_current_assets": 125629000, "total_assets": 872089000, "short_term_debt": 65000000, "long_term_debt": 879843000, "total_debt": 944843000, "total_liabilities": 1095393000, "total_equity": -223304000, "shares_outstanding": 42745000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 331685000, "capital_expenditure": 283927000, "free_cash_flow": 615612000, "dividends_paid": 34150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304546, "ticker_id": 2878, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-847704000", "ebitda": "-685584000", "netIncome": "-906041000", "grossProfit": "15830000", "depreciation": "None", "totalRevenue": "324069000", "costOfRevenue": "308239000", "interestIncome": "59522000", "incomeBeforeTax": "-906207000", "interestExpense": "58503000", "operatingIncome": "-841243000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-166000", "reportedCurrency": "USD", "netInterestIncome": "-58503000", "nonInterestIncome": "None", "operatingExpenses": "857073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162120000", "sellingGeneralAndAdministrative": "18546000", "netIncomeFromContinuingOperations": "-906041000" }, "balance": { "goodwill": "None", "inventory": "51766000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "872089000", "longTermDebt": "879843000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1780356000", "totalLiabilities": "1095393000", "otherCurrentAssets": "53186000", "totalCurrentAssets": "125629000", "currentLongTermDebt": "65000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "746460000", "currentAccountsPayable": "35803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "735204000", "shortLongTermDebtTotal": "944843000", "totalShareholderEquity": "-223304000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81672000", "totalCurrentLiabilities": "182475000", "otherNonCurrentLiabilities": "50000", "totalNonCurrentLiabilities": "912918000", "cashAndShortTermInvestments": "1428000", "commonStockSharesOutstanding": "42745000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-906041000", "profitLoss": "None", "dividendPayout": "34150000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "331685000", "capitalExpenditures": "283927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62399000", "cashflowFromInvestment": "-283926000", "stockBasedCompensation": "4119000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-439000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 324069000, "cost_of_revenue": 308239000, "gross_profit": 15830000, "research_and_development": null, "selling_general_admin": 18546000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -847704000, "depreciation_amortisation": 162120000, "ebitda": -685584000, "interest_expense": 58503000, "interest_income": null, "other_non_operating": null, "pretax_income": -906207000, "tax_provision": -166000, "effective_tax_rate": null, "net_income": -906041000, "net_income_continuing_ops": -906041000, "net_income_to_common": -906041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1428000, "short_term_investments": null, "net_receivables": 71015000, "inventory": 51766000, "other_current_assets": null, "total_current_assets": 125629000, "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": 746460000, "total_assets": 872089000, "short_term_debt": 65000000, "accounts_payable": 35803000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182475000, "long_term_debt": 879843000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 912918000, "total_liabilities": 1095393000, "total_debt": 944843000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1780356000, "total_equity": -223304000, "shares_outstanding": 42745000, "operating_cash_flow": 331685000, "stock_based_compensation": 4119000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 283927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -283926000, "dividends_paid": 34150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62399000, "free_cash_flow": 615612000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-847704000", "ebitda": "-685584000", "netIncome": "-906041000", "grossProfit": "15830000", "depreciation": "None", "totalRevenue": "324069000", "costOfRevenue": "308239000", "interestIncome": "59522000", "incomeBeforeTax": "-906207000", "interestExpense": "58503000", "operatingIncome": "-841243000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-166000", "reportedCurrency": "USD", "netInterestIncome": "-58503000", "nonInterestIncome": "None", "operatingExpenses": "857073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162120000", "sellingGeneralAndAdministrative": "18546000", "netIncomeFromContinuingOperations": "-906041000" }, "balance": { "goodwill": "None", "inventory": "51766000", "commonStock": "448000", "currentDebt": "None", "investments": "None", "totalAssets": "872089000", "longTermDebt": "879843000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1780356000", "totalLiabilities": "1095393000", "otherCurrentAssets": "53186000", "totalCurrentAssets": "125629000", "currentLongTermDebt": "65000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "746460000", "currentAccountsPayable": "35803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "735204000", "shortLongTermDebtTotal": "944843000", "totalShareholderEquity": "-223304000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81672000", "totalCurrentLiabilities": "182475000", "otherNonCurrentLiabilities": "50000", "totalNonCurrentLiabilities": "912918000", "cashAndShortTermInvestments": "1428000", "commonStockSharesOutstanding": "42745000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-906041000", "profitLoss": "None", "dividendPayout": "34150000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "331685000", "capitalExpenditures": "283927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62399000", "cashflowFromInvestment": "-283926000", "stockBasedCompensation": "4119000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-439000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162120000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 601239000, "cost_of_revenue": 386871000, "gross_profit": 214368000, "ebit": 4358000, "ebitda": 214559000, "pretax_income": -76318000, "tax_provision": -129367000, "net_income": -76318000, "net_income_to_common": -76318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16068000, "total_current_assets": 133037000, "total_assets": 1905465000, "short_term_debt": 0, "long_term_debt": 1118161000, "total_debt": 1118161000, "total_liabilities": 1346822000, "total_equity": 558643000, "shares_outstanding": 38708000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 339750000, "capital_expenditure": 569128000, "free_cash_flow": 908878000, "dividends_paid": 70868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304551, "ticker_id": 2878, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4358000", "ebitda": "214559000", "netIncome": "-76318000", "grossProfit": "214368000", "depreciation": "None", "totalRevenue": "601239000", "costOfRevenue": "386871000", "interestIncome": "79286000", "incomeBeforeTax": "-76318000", "interestExpense": "80676000", "operatingIncome": "55509000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-129367000", "reportedCurrency": "USD", "netInterestIncome": "-80676000", "nonInterestIncome": "None", "operatingExpenses": "158859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "386871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210201000", "sellingGeneralAndAdministrative": "23624000", "netIncomeFromContinuingOperations": "-76318000" }, "balance": { "goodwill": "None", "inventory": "6521000", "commonStock": "406000", "currentDebt": "None", "investments": "None", "totalAssets": "1905465000", "longTermDebt": "1118161000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-873203000", "totalLiabilities": "1346822000", "otherCurrentAssets": "8485000", "totalCurrentAssets": "133037000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1772428000", "currentAccountsPayable": "69395000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1748593000", "shortLongTermDebtTotal": "1118161000", "totalShareholderEquity": "558643000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "134082000", "totalCurrentLiabilities": "203477000", "otherNonCurrentLiabilities": "346000", "totalNonCurrentLiabilities": "1143345000", "cashAndShortTermInvestments": "16068000", "commonStockSharesOutstanding": "38708000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76318000", "profitLoss": "None", "dividendPayout": "70868000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "339750000", "capitalExpenditures": "569128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "243088000", "cashflowFromInvestment": "-569128000", "stockBasedCompensation": "7955000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210201000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 601239000, "cost_of_revenue": 386871000, "gross_profit": 214368000, "research_and_development": null, "selling_general_admin": 23624000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4358000, "depreciation_amortisation": 210201000, "ebitda": 214559000, "interest_expense": 80676000, "interest_income": null, "other_non_operating": null, "pretax_income": -76318000, "tax_provision": -129367000, "effective_tax_rate": null, "net_income": -76318000, "net_income_continuing_ops": -76318000, "net_income_to_common": -76318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16068000, "short_term_investments": null, "net_receivables": 108484000, "inventory": 6521000, "other_current_assets": null, "total_current_assets": 133037000, "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": 1772428000, "total_assets": 1905465000, "short_term_debt": 0, "accounts_payable": 69395000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203477000, "long_term_debt": 1118161000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1143345000, "total_liabilities": 1346822000, "total_debt": 1118161000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -873203000, "total_equity": 558643000, "shares_outstanding": 38708000, "operating_cash_flow": 339750000, "stock_based_compensation": 7955000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 569128000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -569128000, "dividends_paid": 70868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 243088000, "free_cash_flow": 908878000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4358000", "ebitda": "214559000", "netIncome": "-76318000", "grossProfit": "214368000", "depreciation": "None", "totalRevenue": "601239000", "costOfRevenue": "386871000", "interestIncome": "79286000", "incomeBeforeTax": "-76318000", "interestExpense": "80676000", "operatingIncome": "55509000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-129367000", "reportedCurrency": "USD", "netInterestIncome": "-80676000", "nonInterestIncome": "None", "operatingExpenses": "158859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "386871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210201000", "sellingGeneralAndAdministrative": "23624000", "netIncomeFromContinuingOperations": "-76318000" }, "balance": { "goodwill": "None", "inventory": "6521000", "commonStock": "406000", "currentDebt": "None", "investments": "None", "totalAssets": "1905465000", "longTermDebt": "1118161000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-873203000", "totalLiabilities": "1346822000", "otherCurrentAssets": "8485000", "totalCurrentAssets": "133037000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1772428000", "currentAccountsPayable": "69395000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1748593000", "shortLongTermDebtTotal": "1118161000", "totalShareholderEquity": "558643000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "134082000", "totalCurrentLiabilities": "203477000", "otherNonCurrentLiabilities": "346000", "totalNonCurrentLiabilities": "1143345000", "cashAndShortTermInvestments": "16068000", "commonStockSharesOutstanding": "38708000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76318000", "profitLoss": "None", "dividendPayout": "70868000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "339750000", "capitalExpenditures": "569128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "243088000", "cashflowFromInvestment": "-569128000", "stockBasedCompensation": "7955000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210201000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 493918000, "cost_of_revenue": 231728000, "gross_profit": 262191000, "ebit": 230523000, "ebitda": 350303000, "pretax_income": 143634000, "tax_provision": -55000, "net_income": 143689000, "net_income_to_common": 143689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2357858, "total_current_assets": 228414559, "total_assets": 1503645305, "short_term_debt": 18183000, "long_term_debt": 830203000, "total_debt": 848386000, "total_liabilities": 1073780422, "total_equity": 429864883, "shares_outstanding": 23677391, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 244262199, "capital_expenditure": 474586277, "free_cash_flow": 718848476, "dividends_paid": 614369444, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304556, "ticker_id": 2878, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "230523000", "ebitda": "350303000", "netIncome": "143689000", "grossProfit": "262191000", "depreciation": "None", "totalRevenue": "493918000", "costOfRevenue": "231728000", "interestIncome": "87487000", "incomeBeforeTax": "143634000", "interestExpense": "86889000", "operatingIncome": "432628000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-55000", "reportedCurrency": "USD", "netInterestIncome": "-86888881", "nonInterestIncome": "None", "operatingExpenses": "14568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119780000", "sellingGeneralAndAdministrative": "14568000", "netIncomeFromContinuingOperations": "143689235" }, "balance": { "goodwill": "None", "inventory": "116138740", "commonStock": "378333", "currentDebt": "None", "investments": "None", "totalAssets": "1503645305", "longTermDebt": "830203000", "shortTermDebt": "18183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-796884497", "totalLiabilities": "1073780422", "otherCurrentAssets": "12360027", "totalCurrentAssets": "228414559", "currentLongTermDebt": "18183000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97557934", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1275230746", "currentAccountsPayable": "135482513", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1202745000", "shortLongTermDebtTotal": "848386000", "totalShareholderEquity": "429864883", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "96043784", "totalCurrentLiabilities": "231526297", "otherNonCurrentLiabilities": "104582", "totalNonCurrentLiabilities": "842254125", "cashAndShortTermInvestments": "2357858", "commonStockSharesOutstanding": "23677391", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2357858", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143689235", "profitLoss": "None", "dividendPayout": "614369444", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "26092684", "operatingCashflow": "244262199", "capitalExpenditures": "474586277", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "130431056", "cashflowFromInvestment": "-474518588", "stockBasedCompensation": "3995476", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "614369444", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119779675", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 493918000, "cost_of_revenue": 231728000, "gross_profit": 262191000, "research_and_development": null, "selling_general_admin": 14568000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 230523000, "depreciation_amortisation": 119780000, "ebitda": 350303000, "interest_expense": 86889000, "interest_income": null, "other_non_operating": null, "pretax_income": 143634000, "tax_provision": -55000, "effective_tax_rate": null, "net_income": 143689000, "net_income_continuing_ops": 143689235, "net_income_to_common": 143689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2357858, "short_term_investments": null, "net_receivables": 97557934, "inventory": 116138740, "other_current_assets": null, "total_current_assets": 228414559, "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": 1275230746, "total_assets": 1503645305, "short_term_debt": 18183000, "accounts_payable": 135482513, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231526297, "long_term_debt": 830203000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 842254125, "total_liabilities": 1073780422, "total_debt": 848386000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -796884497, "total_equity": 429864883, "shares_outstanding": 23677391, "operating_cash_flow": 244262199, "stock_based_compensation": 3995476, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 474586277, "acquisitions": null, "other_investing": null, "investing_cash_flow": -474518588, "dividends_paid": 614369444, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 130431056, "free_cash_flow": 718848476, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "230523000", "ebitda": "350303000", "netIncome": "143689000", "grossProfit": "262191000", "depreciation": "None", "totalRevenue": "493918000", "costOfRevenue": "231728000", "interestIncome": "87487000", "incomeBeforeTax": "143634000", "interestExpense": "86889000", "operatingIncome": "432628000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-55000", "reportedCurrency": "USD", "netInterestIncome": "-86888881", "nonInterestIncome": "None", "operatingExpenses": "14568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119780000", "sellingGeneralAndAdministrative": "14568000", "netIncomeFromContinuingOperations": "143689235" }, "balance": { "goodwill": "None", "inventory": "116138740", "commonStock": "378333", "currentDebt": "None", "investments": "None", "totalAssets": "1503645305", "longTermDebt": "830203000", "shortTermDebt": "18183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-796884497", "totalLiabilities": "1073780422", "otherCurrentAssets": "12360027", "totalCurrentAssets": "228414559", "currentLongTermDebt": "18183000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97557934", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1275230746", "currentAccountsPayable": "135482513", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1202745000", "shortLongTermDebtTotal": "848386000", "totalShareholderEquity": "429864883", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "96043784", "totalCurrentLiabilities": "231526297", "otherNonCurrentLiabilities": "104582", "totalNonCurrentLiabilities": "842254125", "cashAndShortTermInvestments": "2357858", "commonStockSharesOutstanding": "23677391", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2357858", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143689235", "profitLoss": "None", "dividendPayout": "614369444", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "26092684", "operatingCashflow": "244262199", "capitalExpenditures": "474586277", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "130431056", "cashflowFromInvestment": "-474518588", "stockBasedCompensation": "3995476", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "614369444", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119779675", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 544085000, "cost_of_revenue": 365188000, "gross_profit": 178897000, "ebit": 155723000, "ebitda": 352821000, "pretax_income": -695917000, "tax_provision": -173070000, "net_income": -522847000, "net_income_to_common": -522847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37041000, "total_current_assets": 472905000, "total_assets": 5514846000, "short_term_debt": null, "long_term_debt": 2551528000, "total_debt": 2551528000, "total_liabilities": 3730450000, "total_equity": 1784396000, "shares_outstanding": 98502731, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 323615000, "capital_expenditure": 634678000, "free_cash_flow": 958293000, "dividends_paid": 44478000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304519, "ticker_id": 2878, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155723000", "ebitda": "352821000", "netIncome": "-522847000", "grossProfit": "178897000", "depreciation": "None", "totalRevenue": "544085000", "costOfRevenue": "365188000", "interestIncome": "None", "incomeBeforeTax": "-695917000", "interestExpense": "42586000", "operatingIncome": "155723000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-173070000", "reportedCurrency": "USD", "netInterestIncome": "-42586000", "nonInterestIncome": "None", "operatingExpenses": "23174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "365188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197098000", "sellingGeneralAndAdministrative": "23174000", "netIncomeFromContinuingOperations": "-522847000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "508000", "currentDebt": "None", "investments": "None", "totalAssets": "5514846000", "longTermDebt": "2551528000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-41568000", "totalLiabilities": "3730450000", "otherCurrentAssets": "26692000", "totalCurrentAssets": "472905000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "409172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5041941000", "currentAccountsPayable": "234921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2551528000", "totalShareholderEquity": "1784396000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "664464000", "totalCurrentLiabilities": "899385000", "otherNonCurrentLiabilities": "1638000", "totalNonCurrentLiabilities": "2831065000", "cashAndShortTermInvestments": "37041000", "commonStockSharesOutstanding": "98502731", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-522847000", "profitLoss": "None", "dividendPayout": "44478000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "323615000", "capitalExpenditures": "634678000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "333805000", "cashflowFromInvestment": "-634678000", "stockBasedCompensation": "3710000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44478000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197098000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 544085000, "cost_of_revenue": 365188000, "gross_profit": 178897000, "research_and_development": null, "selling_general_admin": 23174000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155723000, "depreciation_amortisation": 197098000, "ebitda": 352821000, "interest_expense": 42586000, "interest_income": null, "other_non_operating": null, "pretax_income": -695917000, "tax_provision": -173070000, "effective_tax_rate": null, "net_income": -522847000, "net_income_continuing_ops": -522847000, "net_income_to_common": -522847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37041000, "short_term_investments": null, "net_receivables": 409172000, "inventory": null, "other_current_assets": null, "total_current_assets": 472905000, "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": 5041941000, "total_assets": 5514846000, "short_term_debt": null, "accounts_payable": 234921000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 899385000, "long_term_debt": 2551528000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2831065000, "total_liabilities": 3730450000, "total_debt": 2551528000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -41568000, "total_equity": 1784396000, "shares_outstanding": 98502731, "operating_cash_flow": 323615000, "stock_based_compensation": 3710000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 634678000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -634678000, "dividends_paid": 44478000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 333805000, "free_cash_flow": 958293000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "155723000", "ebitda": "352821000", "netIncome": "-522847000", "grossProfit": "178897000", "depreciation": "None", "totalRevenue": "544085000", "costOfRevenue": "365188000", "interestIncome": "None", "incomeBeforeTax": "-695917000", "interestExpense": "42586000", "operatingIncome": "155723000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-173070000", "reportedCurrency": "USD", "netInterestIncome": "-42586000", "nonInterestIncome": "None", "operatingExpenses": "23174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "365188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197098000", "sellingGeneralAndAdministrative": "23174000", "netIncomeFromContinuingOperations": "-522847000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "508000", "currentDebt": "None", "investments": "None", "totalAssets": "5514846000", "longTermDebt": "2551528000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-41568000", "totalLiabilities": "3730450000", "otherCurrentAssets": "26692000", "totalCurrentAssets": "472905000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "409172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5041941000", "currentAccountsPayable": "234921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2551528000", "totalShareholderEquity": "1784396000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "664464000", "totalCurrentLiabilities": "899385000", "otherNonCurrentLiabilities": "1638000", "totalNonCurrentLiabilities": "2831065000", "cashAndShortTermInvestments": "37041000", "commonStockSharesOutstanding": "98502731", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-522847000", "profitLoss": "None", "dividendPayout": "44478000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "323615000", "capitalExpenditures": "634678000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "333805000", "cashflowFromInvestment": "-634678000", "stockBasedCompensation": "3710000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44478000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197098000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 450864000, "cost_of_revenue": 354917000, "gross_profit": 95947000, "ebit": -44938000, "ebitda": 159138000, "pretax_income": -86058000, "tax_provision": -15326000, "net_income": -70732000, "net_income_to_common": -70732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14299000, "total_current_assets": 586031000, "total_assets": 5409375000, "short_term_debt": 0, "long_term_debt": 2395393000, "total_debt": 2395393000, "total_liabilities": 3283034000, "total_equity": 2126341000, "shares_outstanding": 99314382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 312630000, "capital_expenditure": 852371000, "free_cash_flow": 1165001000, "dividends_paid": 43703000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304520, "ticker_id": 2878, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44938000", "ebitda": "159138000", "netIncome": "-70732000", "grossProfit": "95947000", "depreciation": "None", "totalRevenue": "450864000", "costOfRevenue": "354917000", "interestIncome": "41412000", "incomeBeforeTax": "-86058000", "interestExpense": "41120000", "operatingIncome": "78826000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-15326000", "reportedCurrency": "USD", "netInterestIncome": "-41120000", "nonInterestIncome": "None", "operatingExpenses": "17121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "354917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "204076000", "sellingGeneralAndAdministrative": "17121000", "netIncomeFromContinuingOperations": "-70732000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "499000", "currentDebt": "None", "investments": "None", "totalAssets": "5409375000", "longTermDebt": "2395393000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "481279000", "totalLiabilities": "3283034000", "otherCurrentAssets": "221805000", "totalCurrentAssets": "586031000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "349927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4823344000", "currentAccountsPayable": "218620000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4746367000", "shortLongTermDebtTotal": "2395393000", "totalShareholderEquity": "2126341000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "320673000", "totalCurrentLiabilities": "539293000", "otherNonCurrentLiabilities": "1770000", "totalNonCurrentLiabilities": "2743741000", "cashAndShortTermInvestments": "14299000", "commonStockSharesOutstanding": "99314382", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70732000", "profitLoss": "None", "dividendPayout": "43703000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "312630000", "capitalExpenditures": "852371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21907000", "cashflowFromInvestment": "-308072000", "stockBasedCompensation": "3915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43703000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204076000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 450864000, "cost_of_revenue": 354917000, "gross_profit": 95947000, "research_and_development": null, "selling_general_admin": 17121000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44938000, "depreciation_amortisation": 204076000, "ebitda": 159138000, "interest_expense": 41120000, "interest_income": null, "other_non_operating": null, "pretax_income": -86058000, "tax_provision": -15326000, "effective_tax_rate": null, "net_income": -70732000, "net_income_continuing_ops": -70732000, "net_income_to_common": -70732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14299000, "short_term_investments": null, "net_receivables": 349927000, "inventory": null, "other_current_assets": null, "total_current_assets": 586031000, "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": 4823344000, "total_assets": 5409375000, "short_term_debt": 0, "accounts_payable": 218620000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 539293000, "long_term_debt": 2395393000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2743741000, "total_liabilities": 3283034000, "total_debt": 2395393000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 481279000, "total_equity": 2126341000, "shares_outstanding": 99314382, "operating_cash_flow": 312630000, "stock_based_compensation": 3915000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 852371000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -308072000, "dividends_paid": 43703000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21907000, "free_cash_flow": 1165001000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-44938000", "ebitda": "159138000", "netIncome": "-70732000", "grossProfit": "95947000", "depreciation": "None", "totalRevenue": "450864000", "costOfRevenue": "354917000", "interestIncome": "41412000", "incomeBeforeTax": "-86058000", "interestExpense": "41120000", "operatingIncome": "78826000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-15326000", "reportedCurrency": "USD", "netInterestIncome": "-41120000", "nonInterestIncome": "None", "operatingExpenses": "17121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "354917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "204076000", "sellingGeneralAndAdministrative": "17121000", "netIncomeFromContinuingOperations": "-70732000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "499000", "currentDebt": "None", "investments": "None", "totalAssets": "5409375000", "longTermDebt": "2395393000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "481279000", "totalLiabilities": "3283034000", "otherCurrentAssets": "221805000", "totalCurrentAssets": "586031000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "349927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4823344000", "currentAccountsPayable": "218620000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4746367000", "shortLongTermDebtTotal": "2395393000", "totalShareholderEquity": "2126341000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "320673000", "totalCurrentLiabilities": "539293000", "otherNonCurrentLiabilities": "1770000", "totalNonCurrentLiabilities": "2743741000", "cashAndShortTermInvestments": "14299000", "commonStockSharesOutstanding": "99314382", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70732000", "profitLoss": "None", "dividendPayout": "43703000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "312630000", "capitalExpenditures": "852371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21907000", "cashflowFromInvestment": "-308072000", "stockBasedCompensation": "3915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43703000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204076000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 485868000, "cost_of_revenue": 346355000, "gross_profit": 139513000, "ebit": -125827000, "ebitda": 73524000, "pretax_income": -168802000, "tax_provision": -39728000, "net_income": -129074000, "net_income_to_common": -129074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31648000, "total_current_assets": 542483000, "total_assets": 5494189000, "short_term_debt": 0, "long_term_debt": 2345879000, "total_debt": 2345879000, "total_liabilities": 3249791000, "total_equity": 2244398000, "shares_outstanding": 97123889, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 423120000, "capital_expenditure": 352577000, "free_cash_flow": 775697000, "dividends_paid": 43697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304522, "ticker_id": 2878, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-125827000", "ebitda": "73524000", "netIncome": "-129074000", "grossProfit": "139513000", "depreciation": "None", "totalRevenue": "485868000", "costOfRevenue": "346355000", "interestIncome": "43106000", "incomeBeforeTax": "-168802000", "interestExpense": "42975000", "operatingIncome": "125411000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-39728000", "reportedCurrency": "USD", "netInterestIncome": "-42975000", "nonInterestIncome": "None", "operatingExpenses": "14102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "346355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "199351000", "sellingGeneralAndAdministrative": "14102000", "netIncomeFromContinuingOperations": "-129074000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "5494189000", "longTermDebt": "2345879000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "552011000", "totalLiabilities": "3249791000", "otherCurrentAssets": "160236000", "totalCurrentAssets": "542483000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4951706000", "currentAccountsPayable": "160259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4939284000", "shortLongTermDebtTotal": "2345879000", "totalShareholderEquity": "2244398000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "335083000", "totalCurrentLiabilities": "495342000", "otherNonCurrentLiabilities": "1898000", "totalNonCurrentLiabilities": "2754449000", "cashAndShortTermInvestments": "31648000", "commonStockSharesOutstanding": "97123889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129074000", "profitLoss": "None", "dividendPayout": "43697000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "423120000", "capitalExpenditures": "352577000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64751000", "cashflowFromInvestment": "-352577000", "stockBasedCompensation": "4094999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50005000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "519630000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 485868000, "cost_of_revenue": 346355000, "gross_profit": 139513000, "research_and_development": null, "selling_general_admin": 14102000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -125827000, "depreciation_amortisation": 199351000, "ebitda": 73524000, "interest_expense": 42975000, "interest_income": null, "other_non_operating": null, "pretax_income": -168802000, "tax_provision": -39728000, "effective_tax_rate": null, "net_income": -129074000, "net_income_continuing_ops": -129074000, "net_income_to_common": -129074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31648000, "short_term_investments": null, "net_receivables": 350599000, "inventory": null, "other_current_assets": null, "total_current_assets": 542483000, "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": 4951706000, "total_assets": 5494189000, "short_term_debt": 0, "accounts_payable": 160259000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 495342000, "long_term_debt": 2345879000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2754449000, "total_liabilities": 3249791000, "total_debt": 2345879000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 552011000, "total_equity": 2244398000, "shares_outstanding": 97123889, "operating_cash_flow": 423120000, "stock_based_compensation": 4094999, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 352577000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -352577000, "dividends_paid": 43697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64751000, "free_cash_flow": 775697000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-125827000", "ebitda": "73524000", "netIncome": "-129074000", "grossProfit": "139513000", "depreciation": "None", "totalRevenue": "485868000", "costOfRevenue": "346355000", "interestIncome": "43106000", "incomeBeforeTax": "-168802000", "interestExpense": "42975000", "operatingIncome": "125411000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-39728000", "reportedCurrency": "USD", "netInterestIncome": "-42975000", "nonInterestIncome": "None", "operatingExpenses": "14102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "346355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "199351000", "sellingGeneralAndAdministrative": "14102000", "netIncomeFromContinuingOperations": "-129074000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "5494189000", "longTermDebt": "2345879000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "552011000", "totalLiabilities": "3249791000", "otherCurrentAssets": "160236000", "totalCurrentAssets": "542483000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4951706000", "currentAccountsPayable": "160259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4939284000", "shortLongTermDebtTotal": "2345879000", "totalShareholderEquity": "2244398000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "335083000", "totalCurrentLiabilities": "495342000", "otherNonCurrentLiabilities": "1898000", "totalNonCurrentLiabilities": "2754449000", "cashAndShortTermInvestments": "31648000", "commonStockSharesOutstanding": "97123889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129074000", "profitLoss": "None", "dividendPayout": "43697000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "423120000", "capitalExpenditures": "352577000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64751000", "cashflowFromInvestment": "-352577000", "stockBasedCompensation": "4094999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50005000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "519630000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 577990000, "cost_of_revenue": 362787000, "gross_profit": 215203000, "ebit": 176213000, "ebitda": 381955000, "pretax_income": 131778000, "tax_provision": 32193000, "net_income": 99585000, "net_income_to_common": 99585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25856000, "total_current_assets": 588357000, "total_assets": 5702493000, "short_term_debt": 0, "long_term_debt": 2365942000, "total_debt": 2365942000, "total_liabilities": 3289474000, "total_equity": 2413019000, "shares_outstanding": 99394539, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 362112000, "capital_expenditure": 331255000, "free_cash_flow": 693367000, "dividends_paid": 44270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304523, "ticker_id": 2878, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176213000", "ebitda": "381955000", "netIncome": "99585000", "grossProfit": "215203000", "depreciation": "None", "totalRevenue": "577990000", "costOfRevenue": "362787000", "interestIncome": "44436000", "incomeBeforeTax": "131778000", "interestExpense": "44435000", "operatingIncome": "176166000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "32193000", "reportedCurrency": "USD", "netInterestIncome": "-44435000", "nonInterestIncome": "None", "operatingExpenses": "39037000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205742000", "sellingGeneralAndAdministrative": "15628000", "netIncomeFromContinuingOperations": "99585000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "5702493000", "longTermDebt": "2365942000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "681085000", "totalLiabilities": "3289474000", "otherCurrentAssets": "140439000", "totalCurrentAssets": "588357000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "422062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5114136000", "currentAccountsPayable": "173911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5093146000", "shortLongTermDebtTotal": "2365942000", "totalShareholderEquity": "2413019000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "314286000", "totalCurrentLiabilities": "488197000", "otherNonCurrentLiabilities": "2023000", "totalNonCurrentLiabilities": "2801277000", "cashAndShortTermInvestments": "25856000", "commonStockSharesOutstanding": "99394539", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99585000", "profitLoss": "None", "dividendPayout": "44270000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "362112000", "capitalExpenditures": "331255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42577000", "cashflowFromInvestment": "-327255000", "stockBasedCompensation": "3777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 577990000, "cost_of_revenue": 362787000, "gross_profit": 215203000, "research_and_development": null, "selling_general_admin": 15628000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176213000, "depreciation_amortisation": 205742000, "ebitda": 381955000, "interest_expense": 44435000, "interest_income": null, "other_non_operating": null, "pretax_income": 131778000, "tax_provision": 32193000, "effective_tax_rate": null, "net_income": 99585000, "net_income_continuing_ops": 99585000, "net_income_to_common": 99585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25856000, "short_term_investments": null, "net_receivables": 422062000, "inventory": null, "other_current_assets": null, "total_current_assets": 588357000, "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": 5114136000, "total_assets": 5702493000, "short_term_debt": 0, "accounts_payable": 173911000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 488197000, "long_term_debt": 2365942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2801277000, "total_liabilities": 3289474000, "total_debt": 2365942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 681085000, "total_equity": 2413019000, "shares_outstanding": 99394539, "operating_cash_flow": 362112000, "stock_based_compensation": 3777000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 331255000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -327255000, "dividends_paid": 44270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42577000, "free_cash_flow": 693367000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176213000", "ebitda": "381955000", "netIncome": "99585000", "grossProfit": "215203000", "depreciation": "None", "totalRevenue": "577990000", "costOfRevenue": "362787000", "interestIncome": "44436000", "incomeBeforeTax": "131778000", "interestExpense": "44435000", "operatingIncome": "176166000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "32193000", "reportedCurrency": "USD", "netInterestIncome": "-44435000", "nonInterestIncome": "None", "operatingExpenses": "39037000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205742000", "sellingGeneralAndAdministrative": "15628000", "netIncomeFromContinuingOperations": "99585000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "5702493000", "longTermDebt": "2365942000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "681085000", "totalLiabilities": "3289474000", "otherCurrentAssets": "140439000", "totalCurrentAssets": "588357000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "422062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5114136000", "currentAccountsPayable": "173911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5093146000", "shortLongTermDebtTotal": "2365942000", "totalShareholderEquity": "2413019000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "314286000", "totalCurrentLiabilities": "488197000", "otherNonCurrentLiabilities": "2023000", "totalNonCurrentLiabilities": "2801277000", "cashAndShortTermInvestments": "25856000", "commonStockSharesOutstanding": "99394539", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99585000", "profitLoss": "None", "dividendPayout": "44270000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "362112000", "capitalExpenditures": "331255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42577000", "cashflowFromInvestment": "-327255000", "stockBasedCompensation": "3777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205742000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 580337000, "cost_of_revenue": 355799000, "gross_profit": 224538000, "ebit": 229637000, "ebitda": 435327000, "pretax_income": 185787000, "tax_provision": 46805000, "net_income": 138982000, "net_income_to_common": 138982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33576000, "total_current_assets": 521612000, "total_assets": 5674614000, "short_term_debt": 0, "long_term_debt": 2310500000, "total_debt": 2310500000, "total_liabilities": 3272533000, "total_equity": 2402081000, "shares_outstanding": 99992000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 407426000, "capital_expenditure": 260558000, "free_cash_flow": 667984000, "dividends_paid": 41734000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304524, "ticker_id": 2878, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "229637000", "ebitda": "435327000", "netIncome": "138982000", "grossProfit": "224538000", "depreciation": "None", "totalRevenue": "580337000", "costOfRevenue": "355799000", "interestIncome": "43994000", "incomeBeforeTax": "185787000", "interestExpense": "43850000", "operatingIncome": "229281000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "46805000", "reportedCurrency": "USD", "netInterestIncome": "-43850000", "nonInterestIncome": "None", "operatingExpenses": "-4743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205690000", "sellingGeneralAndAdministrative": "14481000", "netIncomeFromContinuingOperations": "138982000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "501000", "currentDebt": "None", "investments": "None", "totalAssets": "5674614000", "longTermDebt": "2310500000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "581500000", "totalLiabilities": "3272533000", "otherCurrentAssets": "68566000", "totalCurrentAssets": "521612000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "419470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5153002000", "currentAccountsPayable": "230924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5137594000", "shortLongTermDebtTotal": "2310500000", "totalShareholderEquity": "2402081000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "333394000", "totalCurrentLiabilities": "564318000", "otherNonCurrentLiabilities": "2148000", "totalNonCurrentLiabilities": "2708215000", "cashAndShortTermInvestments": "33576000", "commonStockSharesOutstanding": "99992000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138982000", "profitLoss": "None", "dividendPayout": "41734000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "407426000", "capitalExpenditures": "260558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118225000", "cashflowFromInvestment": "-264558000", "stockBasedCompensation": "3576000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41734000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15005000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205690000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 580337000, "cost_of_revenue": 355799000, "gross_profit": 224538000, "research_and_development": null, "selling_general_admin": 14481000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229637000, "depreciation_amortisation": 205690000, "ebitda": 435327000, "interest_expense": 43850000, "interest_income": null, "other_non_operating": null, "pretax_income": 185787000, "tax_provision": 46805000, "effective_tax_rate": null, "net_income": 138982000, "net_income_continuing_ops": 138982000, "net_income_to_common": 138982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33576000, "short_term_investments": null, "net_receivables": 419470000, "inventory": null, "other_current_assets": null, "total_current_assets": 521612000, "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": 5153002000, "total_assets": 5674614000, "short_term_debt": 0, "accounts_payable": 230924000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 564318000, "long_term_debt": 2310500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2708215000, "total_liabilities": 3272533000, "total_debt": 2310500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 581500000, "total_equity": 2402081000, "shares_outstanding": 99992000, "operating_cash_flow": 407426000, "stock_based_compensation": 3576000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 260558000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -264558000, "dividends_paid": 41734000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -118225000, "free_cash_flow": 667984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "229637000", "ebitda": "435327000", "netIncome": "138982000", "grossProfit": "224538000", "depreciation": "None", "totalRevenue": "580337000", "costOfRevenue": "355799000", "interestIncome": "43994000", "incomeBeforeTax": "185787000", "interestExpense": "43850000", "operatingIncome": "229281000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "46805000", "reportedCurrency": "USD", "netInterestIncome": "-43850000", "nonInterestIncome": "None", "operatingExpenses": "-4743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205690000", "sellingGeneralAndAdministrative": "14481000", "netIncomeFromContinuingOperations": "138982000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "501000", "currentDebt": "None", "investments": "None", "totalAssets": "5674614000", "longTermDebt": "2310500000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "581500000", "totalLiabilities": "3272533000", "otherCurrentAssets": "68566000", "totalCurrentAssets": "521612000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "419470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5153002000", "currentAccountsPayable": "230924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5137594000", "shortLongTermDebtTotal": "2310500000", "totalShareholderEquity": "2402081000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "333394000", "totalCurrentLiabilities": "564318000", "otherNonCurrentLiabilities": "2148000", "totalNonCurrentLiabilities": "2708215000", "cashAndShortTermInvestments": "33576000", "commonStockSharesOutstanding": "99992000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138982000", "profitLoss": "None", "dividendPayout": "41734000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "407426000", "capitalExpenditures": "260558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118225000", "cashflowFromInvestment": "-264558000", "stockBasedCompensation": "3576000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41734000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15005000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205690000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 549201000, "cost_of_revenue": 363878000, "gross_profit": 185323000, "ebit": 133098000, "ebitda": 337772000, "pretax_income": 87839000, "tax_provision": 16140000, "net_income": 71699000, "net_income_to_common": 71699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8933000, "total_current_assets": 500743000, "total_assets": 5603822000, "short_term_debt": 0, "long_term_debt": 2369294000, "total_debt": 2369294000, "total_liabilities": 3283387000, "total_equity": 2320435000, "shares_outstanding": 101268000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 290278000, "capital_expenditure": 705232000, "free_cash_flow": 995510000, "dividends_paid": 41779000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304525, "ticker_id": 2878, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133098000", "ebitda": "337772000", "netIncome": "71699000", "grossProfit": "185323000", "depreciation": "None", "totalRevenue": "549201000", "costOfRevenue": "363878000", "interestIncome": "44976000", "incomeBeforeTax": "87839000", "interestExpense": "45259000", "operatingIncome": "132635000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16140000", "reportedCurrency": "USD", "netInterestIncome": "-45259000", "nonInterestIncome": "None", "operatingExpenses": "52688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "204674000", "sellingGeneralAndAdministrative": "15527000", "netIncomeFromContinuingOperations": "71699000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "501000", "currentDebt": "None", "investments": "None", "totalAssets": "5603822000", "longTermDebt": "2369294000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "442518000", "totalLiabilities": "3283387000", "otherCurrentAssets": "64087000", "totalCurrentAssets": "500743000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5103079000", "currentAccountsPayable": "202866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5082170000", "shortLongTermDebtTotal": "2369294000", "totalShareholderEquity": "2320435000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "341404000", "totalCurrentLiabilities": "544270000", "otherNonCurrentLiabilities": "2272000", "totalNonCurrentLiabilities": "2739117000", "cashAndShortTermInvestments": "8933000", "commonStockSharesOutstanding": "101268000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71699000", "profitLoss": "None", "dividendPayout": "41779000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "290278000", "capitalExpenditures": "705232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "346937000", "cashflowFromInvestment": "-662638000", "stockBasedCompensation": "3567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41779000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "740901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 549201000, "cost_of_revenue": 363878000, "gross_profit": 185323000, "research_and_development": null, "selling_general_admin": 15527000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133098000, "depreciation_amortisation": 204674000, "ebitda": 337772000, "interest_expense": 45259000, "interest_income": null, "other_non_operating": null, "pretax_income": 87839000, "tax_provision": 16140000, "effective_tax_rate": null, "net_income": 71699000, "net_income_continuing_ops": 71699000, "net_income_to_common": 71699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8933000, "short_term_investments": null, "net_receivables": 427723000, "inventory": null, "other_current_assets": null, "total_current_assets": 500743000, "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": 5103079000, "total_assets": 5603822000, "short_term_debt": 0, "accounts_payable": 202866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 544270000, "long_term_debt": 2369294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2739117000, "total_liabilities": 3283387000, "total_debt": 2369294000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 442518000, "total_equity": 2320435000, "shares_outstanding": 101268000, "operating_cash_flow": 290278000, "stock_based_compensation": 3567000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 705232000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -662638000, "dividends_paid": 41779000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 346937000, "free_cash_flow": 995510000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133098000", "ebitda": "337772000", "netIncome": "71699000", "grossProfit": "185323000", "depreciation": "None", "totalRevenue": "549201000", "costOfRevenue": "363878000", "interestIncome": "44976000", "incomeBeforeTax": "87839000", "interestExpense": "45259000", "operatingIncome": "132635000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16140000", "reportedCurrency": "USD", "netInterestIncome": "-45259000", "nonInterestIncome": "None", "operatingExpenses": "52688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "204674000", "sellingGeneralAndAdministrative": "15527000", "netIncomeFromContinuingOperations": "71699000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "501000", "currentDebt": "None", "investments": "None", "totalAssets": "5603822000", "longTermDebt": "2369294000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "442518000", "totalLiabilities": "3283387000", "otherCurrentAssets": "64087000", "totalCurrentAssets": "500743000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5103079000", "currentAccountsPayable": "202866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5082170000", "shortLongTermDebtTotal": "2369294000", "totalShareholderEquity": "2320435000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "341404000", "totalCurrentLiabilities": "544270000", "otherNonCurrentLiabilities": "2272000", "totalNonCurrentLiabilities": "2739117000", "cashAndShortTermInvestments": "8933000", "commonStockSharesOutstanding": "101268000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71699000", "profitLoss": "None", "dividendPayout": "41779000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "290278000", "capitalExpenditures": "705232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "346937000", "cashflowFromInvestment": "-662638000", "stockBasedCompensation": "3567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41779000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "740901000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 515488000, "cost_of_revenue": 307230000, "gross_profit": 208258000, "ebit": 434060000, "ebitda": 619717000, "pretax_income": 397223000, "tax_provision": 98777000, "net_income": 298446000, "net_income_to_common": 298446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34356000, "total_current_assets": 518923000, "total_assets": 5055327000, "short_term_debt": 0, "long_term_debt": 1953099000, "total_debt": 1953099000, "total_liabilities": 2741825000, "total_equity": 2313502000, "shares_outstanding": 100725000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 385761000, "capital_expenditure": 381861000, "free_cash_flow": 767622000, "dividends_paid": 39868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304527, "ticker_id": 2878, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "434060000", "ebitda": "619717000", "netIncome": "298446000", "grossProfit": "208258000", "depreciation": "None", "totalRevenue": "515488000", "costOfRevenue": "307230000", "interestIncome": "36857000", "incomeBeforeTax": "397223000", "interestExpense": "36837000", "operatingIncome": "433940000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "98777000", "reportedCurrency": "USD", "netInterestIncome": "-36837000", "nonInterestIncome": "None", "operatingExpenses": "-225682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185657000", "sellingGeneralAndAdministrative": "10005000", "netIncomeFromContinuingOperations": "298446000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "502000", "currentDebt": "None", "investments": "None", "totalAssets": "5055327000", "longTermDebt": "1953099000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "370819000", "totalLiabilities": "2741825000", "otherCurrentAssets": "131061000", "totalCurrentAssets": "518923000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "353506000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4536404000", "currentAccountsPayable": "152455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4480019000", "shortLongTermDebtTotal": "1953099000", "totalShareholderEquity": "2313502000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "267833000", "totalCurrentLiabilities": "420288000", "otherNonCurrentLiabilities": "2391000", "totalNonCurrentLiabilities": "2321537000", "cashAndShortTermInvestments": "34356000", "commonStockSharesOutstanding": "100725000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34356000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298446000", "profitLoss": "None", "dividendPayout": "39868000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "385761000", "capitalExpenditures": "381861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22678000", "cashflowFromInvestment": "-381861000", "stockBasedCompensation": "3101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14451000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185657000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 515488000, "cost_of_revenue": 307230000, "gross_profit": 208258000, "research_and_development": null, "selling_general_admin": 10005000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 434060000, "depreciation_amortisation": 185657000, "ebitda": 619717000, "interest_expense": 36837000, "interest_income": null, "other_non_operating": null, "pretax_income": 397223000, "tax_provision": 98777000, "effective_tax_rate": null, "net_income": 298446000, "net_income_continuing_ops": 298446000, "net_income_to_common": 298446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34356000, "short_term_investments": null, "net_receivables": 353506000, "inventory": null, "other_current_assets": null, "total_current_assets": 518923000, "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": 4536404000, "total_assets": 5055327000, "short_term_debt": 0, "accounts_payable": 152455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 420288000, "long_term_debt": 1953099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2321537000, "total_liabilities": 2741825000, "total_debt": 1953099000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 370819000, "total_equity": 2313502000, "shares_outstanding": 100725000, "operating_cash_flow": 385761000, "stock_based_compensation": 3101000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 381861000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -381861000, "dividends_paid": 39868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22678000, "free_cash_flow": 767622000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "434060000", "ebitda": "619717000", "netIncome": "298446000", "grossProfit": "208258000", "depreciation": "None", "totalRevenue": "515488000", "costOfRevenue": "307230000", "interestIncome": "36857000", "incomeBeforeTax": "397223000", "interestExpense": "36837000", "operatingIncome": "433940000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "98777000", "reportedCurrency": "USD", "netInterestIncome": "-36837000", "nonInterestIncome": "None", "operatingExpenses": "-225682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185657000", "sellingGeneralAndAdministrative": "10005000", "netIncomeFromContinuingOperations": "298446000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "502000", "currentDebt": "None", "investments": "None", "totalAssets": "5055327000", "longTermDebt": "1953099000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "370819000", "totalLiabilities": "2741825000", "otherCurrentAssets": "131061000", "totalCurrentAssets": "518923000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "353506000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4536404000", "currentAccountsPayable": "152455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4480019000", "shortLongTermDebtTotal": "1953099000", "totalShareholderEquity": "2313502000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "267833000", "totalCurrentLiabilities": "420288000", "otherNonCurrentLiabilities": "2391000", "totalNonCurrentLiabilities": "2321537000", "cashAndShortTermInvestments": "34356000", "commonStockSharesOutstanding": "100725000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34356000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298446000", "profitLoss": "None", "dividendPayout": "39868000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "385761000", "capitalExpenditures": "381861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22678000", "cashflowFromInvestment": "-381861000", "stockBasedCompensation": "3101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14451000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185657000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 564194000, "cost_of_revenue": 326060000, "gross_profit": 238134000, "ebit": 218999000, "ebitda": 395611000, "pretax_income": 181303000, "tax_provision": 42746000, "net_income": 138556000, "net_income_to_common": 138556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7778000, "total_current_assets": 413667000, "total_assets": 4724664000, "short_term_debt": null, "long_term_debt": 1874909000, "total_debt": 1874909000, "total_liabilities": 2656357000, "total_equity": 2068307000, "shares_outstanding": 101985000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 340477000, "capital_expenditure": 223199000, "free_cash_flow": 563676000, "dividends_paid": 40223000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304528, "ticker_id": 2878, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218999000", "ebitda": "395611000", "netIncome": "138556000", "grossProfit": "238134000", "depreciation": "None", "totalRevenue": "564194000", "costOfRevenue": "326060000", "interestIncome": "None", "incomeBeforeTax": "181303000", "interestExpense": "37696000", "operatingIncome": "218936000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "42746000", "reportedCurrency": "USD", "netInterestIncome": "-37696000", "nonInterestIncome": "None", "operatingExpenses": "19198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176612000", "sellingGeneralAndAdministrative": "13538000", "netIncomeFromContinuingOperations": "138557000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "502000", "currentDebt": "None", "investments": "None", "totalAssets": "4724664000", "longTermDebt": "1874909000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "72373000", "totalLiabilities": "2656357000", "otherCurrentAssets": "43905000", "totalCurrentAssets": "413667000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "361984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4310997000", "currentAccountsPayable": "150145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1874909000", "totalShareholderEquity": "2068307000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "315424000", "totalCurrentLiabilities": "465569000", "otherNonCurrentLiabilities": "2509000", "totalNonCurrentLiabilities": "2190788000", "cashAndShortTermInvestments": "7778000", "commonStockSharesOutstanding": "101985000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138556000", "profitLoss": "None", "dividendPayout": "40223000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "340477000", "capitalExpenditures": "223199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141969000", "cashflowFromInvestment": "-223199000", "stockBasedCompensation": "3027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40223000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 564194000, "cost_of_revenue": 326060000, "gross_profit": 238134000, "research_and_development": null, "selling_general_admin": 13538000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218999000, "depreciation_amortisation": 176612000, "ebitda": 395611000, "interest_expense": 37696000, "interest_income": null, "other_non_operating": null, "pretax_income": 181303000, "tax_provision": 42746000, "effective_tax_rate": null, "net_income": 138556000, "net_income_continuing_ops": 138557000, "net_income_to_common": 138556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7778000, "short_term_investments": null, "net_receivables": 361984000, "inventory": 1, "other_current_assets": null, "total_current_assets": 413667000, "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": 4310997000, "total_assets": 4724664000, "short_term_debt": null, "accounts_payable": 150145000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 465569000, "long_term_debt": 1874909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2190788000, "total_liabilities": 2656357000, "total_debt": 1874909000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 72373000, "total_equity": 2068307000, "shares_outstanding": 101985000, "operating_cash_flow": 340477000, "stock_based_compensation": 3027000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 223199000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223199000, "dividends_paid": 40223000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -141969000, "free_cash_flow": 563676000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218999000", "ebitda": "395611000", "netIncome": "138556000", "grossProfit": "238134000", "depreciation": "None", "totalRevenue": "564194000", "costOfRevenue": "326060000", "interestIncome": "None", "incomeBeforeTax": "181303000", "interestExpense": "37696000", "operatingIncome": "218936000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "42746000", "reportedCurrency": "USD", "netInterestIncome": "-37696000", "nonInterestIncome": "None", "operatingExpenses": "19198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176612000", "sellingGeneralAndAdministrative": "13538000", "netIncomeFromContinuingOperations": "138557000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "502000", "currentDebt": "None", "investments": "None", "totalAssets": "4724664000", "longTermDebt": "1874909000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "72373000", "totalLiabilities": "2656357000", "otherCurrentAssets": "43905000", "totalCurrentAssets": "413667000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "361984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4310997000", "currentAccountsPayable": "150145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1874909000", "totalShareholderEquity": "2068307000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "315424000", "totalCurrentLiabilities": "465569000", "otherNonCurrentLiabilities": "2509000", "totalNonCurrentLiabilities": "2190788000", "cashAndShortTermInvestments": "7778000", "commonStockSharesOutstanding": "101985000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138556000", "profitLoss": "None", "dividendPayout": "40223000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "340477000", "capitalExpenditures": "223199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141969000", "cashflowFromInvestment": "-223199000", "stockBasedCompensation": "3027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40223000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176612000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 534879000, "cost_of_revenue": 330615000, "gross_profit": 204264000, "ebit": 52377000, "ebitda": 226335000, "pretax_income": 14452000, "tax_provision": 2846000, "net_income": 11606000, "net_income_to_common": 11606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32468000, "total_current_assets": 412796000, "total_assets": 4633801000, "short_term_debt": null, "long_term_debt": 1938731000, "total_debt": 1938731000, "total_liabilities": 2631821000, "total_equity": 2001980000, "shares_outstanding": 101636000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 392147000, "capital_expenditure": 407056000, "free_cash_flow": 799203000, "dividends_paid": 40099000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304529, "ticker_id": 2878, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52377000", "ebitda": "226335000", "netIncome": "11606000", "grossProfit": "204264000", "depreciation": "None", "totalRevenue": "534879000", "costOfRevenue": "330615000", "interestIncome": "None", "incomeBeforeTax": "14452000", "interestExpense": "37925000", "operatingIncome": "52321000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2846000", "reportedCurrency": "USD", "netInterestIncome": "-37925000", "nonInterestIncome": "None", "operatingExpenses": "151943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173958000", "sellingGeneralAndAdministrative": "11393000", "netIncomeFromContinuingOperations": "11606000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "503000", "currentDebt": "None", "investments": "None", "totalAssets": "4633801000", "longTermDebt": "1938731000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-66183000", "totalLiabilities": "2631821000", "otherCurrentAssets": "46070000", "totalCurrentAssets": "412796000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "334258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4221005000", "currentAccountsPayable": "156233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1938731000", "totalShareholderEquity": "2001980000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "271777000", "totalCurrentLiabilities": "428010000", "otherNonCurrentLiabilities": "2624000", "totalNonCurrentLiabilities": "2203811000", "cashAndShortTermInvestments": "32468000", "commonStockSharesOutstanding": "101636000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11606000", "profitLoss": "None", "dividendPayout": "40099000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "392147000", "capitalExpenditures": "407056000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39183000", "cashflowFromInvestment": "-407056000", "stockBasedCompensation": "2274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40099000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 534879000, "cost_of_revenue": 330615000, "gross_profit": 204264000, "research_and_development": null, "selling_general_admin": 11393000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52377000, "depreciation_amortisation": 173958000, "ebitda": 226335000, "interest_expense": 37925000, "interest_income": null, "other_non_operating": null, "pretax_income": 14452000, "tax_provision": 2846000, "effective_tax_rate": null, "net_income": 11606000, "net_income_continuing_ops": 11606000, "net_income_to_common": 11606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32468000, "short_term_investments": null, "net_receivables": 334258000, "inventory": 1, "other_current_assets": null, "total_current_assets": 412796000, "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": 4221005000, "total_assets": 4633801000, "short_term_debt": null, "accounts_payable": 156233000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 428010000, "long_term_debt": 1938731000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2203811000, "total_liabilities": 2631821000, "total_debt": 1938731000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -66183000, "total_equity": 2001980000, "shares_outstanding": 101636000, "operating_cash_flow": 392147000, "stock_based_compensation": 2274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 407056000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -407056000, "dividends_paid": 40099000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39183000, "free_cash_flow": 799203000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52377000", "ebitda": "226335000", "netIncome": "11606000", "grossProfit": "204264000", "depreciation": "None", "totalRevenue": "534879000", "costOfRevenue": "330615000", "interestIncome": "None", "incomeBeforeTax": "14452000", "interestExpense": "37925000", "operatingIncome": "52321000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2846000", "reportedCurrency": "USD", "netInterestIncome": "-37925000", "nonInterestIncome": "None", "operatingExpenses": "151943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173958000", "sellingGeneralAndAdministrative": "11393000", "netIncomeFromContinuingOperations": "11606000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "503000", "currentDebt": "None", "investments": "None", "totalAssets": "4633801000", "longTermDebt": "1938731000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-66183000", "totalLiabilities": "2631821000", "otherCurrentAssets": "46070000", "totalCurrentAssets": "412796000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "334258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4221005000", "currentAccountsPayable": "156233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1938731000", "totalShareholderEquity": "2001980000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "271777000", "totalCurrentLiabilities": "428010000", "otherNonCurrentLiabilities": "2624000", "totalNonCurrentLiabilities": "2203811000", "cashAndShortTermInvestments": "32468000", "commonStockSharesOutstanding": "101636000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11606000", "profitLoss": "None", "dividendPayout": "40099000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "392147000", "capitalExpenditures": "407056000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39183000", "cashflowFromInvestment": "-407056000", "stockBasedCompensation": "2274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40099000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173958000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 546145000, "cost_of_revenue": 299153000, "gross_profit": 246992000, "ebit": 484127000, "ebitda": 635315000, "pretax_income": 447614000, "tax_provision": 58761000, "net_income": 388853000, "net_income_to_common": 388853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8195000, "total_current_assets": 509407000, "total_assets": 4484255000, "short_term_debt": null, "long_term_debt": 1835554000, "total_debt": 1835554000, "total_liabilities": 2436579000, "total_equity": 2047676000, "shares_outstanding": 99814000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 342362000, "capital_expenditure": 361049000, "free_cash_flow": 703411000, "dividends_paid": 35250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304530, "ticker_id": 2878, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "484127000", "ebitda": "635315000", "netIncome": "388853000", "grossProfit": "246992000", "depreciation": "None", "totalRevenue": "546145000", "costOfRevenue": "299153000", "interestIncome": "None", "incomeBeforeTax": "447614000", "interestExpense": "36513000", "operatingIncome": "484044000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "58761000", "reportedCurrency": "USD", "netInterestIncome": "-36513000", "nonInterestIncome": "None", "operatingExpenses": "-237052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151188000", "sellingGeneralAndAdministrative": "9553000", "netIncomeFromContinuingOperations": "388853000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "503000", "currentDebt": "None", "investments": "None", "totalAssets": "4484255000", "longTermDebt": "1835554000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-77790000", "totalLiabilities": "2436579000", "otherCurrentAssets": "127432000", "totalCurrentAssets": "509407000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "373780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3974848000", "currentAccountsPayable": "192672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1835554000", "totalShareholderEquity": "2047676000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "193089000", "totalCurrentLiabilities": "385761000", "otherNonCurrentLiabilities": "2742000", "totalNonCurrentLiabilities": "2050818000", "cashAndShortTermInvestments": "8195000", "commonStockSharesOutstanding": "99814000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "388853000", "profitLoss": "None", "dividendPayout": "35250000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "342362000", "capitalExpenditures": "361049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31024000", "cashflowFromInvestment": "-378143000", "stockBasedCompensation": "1181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "793000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151188000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 546145000, "cost_of_revenue": 299153000, "gross_profit": 246992000, "research_and_development": null, "selling_general_admin": 9553000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 484127000, "depreciation_amortisation": 151188000, "ebitda": 635315000, "interest_expense": 36513000, "interest_income": null, "other_non_operating": null, "pretax_income": 447614000, "tax_provision": 58761000, "effective_tax_rate": null, "net_income": 388853000, "net_income_continuing_ops": 388853000, "net_income_to_common": 388853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8195000, "short_term_investments": null, "net_receivables": 373780000, "inventory": 1, "other_current_assets": null, "total_current_assets": 509407000, "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": 3974848000, "total_assets": 4484255000, "short_term_debt": null, "accounts_payable": 192672000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 385761000, "long_term_debt": 1835554000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2050818000, "total_liabilities": 2436579000, "total_debt": 1835554000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -77790000, "total_equity": 2047676000, "shares_outstanding": 99814000, "operating_cash_flow": 342362000, "stock_based_compensation": 1181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 361049000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -378143000, "dividends_paid": 35250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31024000, "free_cash_flow": 703411000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "484127000", "ebitda": "635315000", "netIncome": "388853000", "grossProfit": "246992000", "depreciation": "None", "totalRevenue": "546145000", "costOfRevenue": "299153000", "interestIncome": "None", "incomeBeforeTax": "447614000", "interestExpense": "36513000", "operatingIncome": "484044000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "58761000", "reportedCurrency": "USD", "netInterestIncome": "-36513000", "nonInterestIncome": "None", "operatingExpenses": "-237052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151188000", "sellingGeneralAndAdministrative": "9553000", "netIncomeFromContinuingOperations": "388853000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "503000", "currentDebt": "None", "investments": "None", "totalAssets": "4484255000", "longTermDebt": "1835554000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-77790000", "totalLiabilities": "2436579000", "otherCurrentAssets": "127432000", "totalCurrentAssets": "509407000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "373780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3974848000", "currentAccountsPayable": "192672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1835554000", "totalShareholderEquity": "2047676000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "193089000", "totalCurrentLiabilities": "385761000", "otherNonCurrentLiabilities": "2742000", "totalNonCurrentLiabilities": "2050818000", "cashAndShortTermInvestments": "8195000", "commonStockSharesOutstanding": "99814000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "388853000", "profitLoss": "None", "dividendPayout": "35250000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "342362000", "capitalExpenditures": "361049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31024000", "cashflowFromInvestment": "-378143000", "stockBasedCompensation": "1181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "793000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151188000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 513521000, "cost_of_revenue": 258455000, "gross_profit": 255066000, "ebit": 42459000, "ebitda": 176250000, "pretax_income": 5419000, "tax_provision": -20691000, "net_income": 26111000, "net_income_to_common": 26111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12952000, "total_current_assets": 469626000, "total_assets": 4304666000, "short_term_debt": 0, "long_term_debt": 2057359000, "total_debt": 2057359000, "total_liabilities": 2896873000, "total_equity": 1407793000, "shares_outstanding": 93742000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 263865000, "capital_expenditure": 650323000, "free_cash_flow": 914188000, "dividends_paid": 34318000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304532, "ticker_id": 2878, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42459000", "ebitda": "176250000", "netIncome": "26111000", "grossProfit": "255066000", "depreciation": "None", "totalRevenue": "513521000", "costOfRevenue": "258455000", "interestIncome": "37040000", "incomeBeforeTax": "5419000", "interestExpense": "37040000", "operatingIncome": "42438000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-20691000", "reportedCurrency": "USD", "netInterestIncome": "-37040000", "nonInterestIncome": "None", "operatingExpenses": "212628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258455000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133791000", "sellingGeneralAndAdministrative": "11846000", "netIncomeFromContinuingOperations": "26110000" }, "balance": { "goodwill": "None", "inventory": "-456674000", "commonStock": "495000", "currentDebt": "None", "investments": "None", "totalAssets": "4304666000", "longTermDebt": "2057359000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-466642000", "totalLiabilities": "2896873000", "otherCurrentAssets": "93158000", "totalCurrentAssets": "469626000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363516000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3835040000", "currentAccountsPayable": "235129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3788636000", "shortLongTermDebtTotal": "2057359000", "totalShareholderEquity": "1407793000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "365311000", "totalCurrentLiabilities": "602491000", "otherNonCurrentLiabilities": "2847000", "totalNonCurrentLiabilities": "2294382000", "cashAndShortTermInvestments": "12952000", "commonStockSharesOutstanding": "93742000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26111000", "profitLoss": "None", "dividendPayout": "34318000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "263865000", "capitalExpenditures": "650323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "347104000", "cashflowFromInvestment": "-612823000", "stockBasedCompensation": "1289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34318000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "216678000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133791000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 513521000, "cost_of_revenue": 258455000, "gross_profit": 255066000, "research_and_development": null, "selling_general_admin": 11846000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42459000, "depreciation_amortisation": 133791000, "ebitda": 176250000, "interest_expense": 37040000, "interest_income": null, "other_non_operating": null, "pretax_income": 5419000, "tax_provision": -20691000, "effective_tax_rate": null, "net_income": 26111000, "net_income_continuing_ops": 26110000, "net_income_to_common": 26111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12952000, "short_term_investments": null, "net_receivables": 363516000, "inventory": -456674000, "other_current_assets": null, "total_current_assets": 469626000, "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": 3835040000, "total_assets": 4304666000, "short_term_debt": 0, "accounts_payable": 235129000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 602491000, "long_term_debt": 2057359000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2294382000, "total_liabilities": 2896873000, "total_debt": 2057359000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -466642000, "total_equity": 1407793000, "shares_outstanding": 93742000, "operating_cash_flow": 263865000, "stock_based_compensation": 1289000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 650323000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -612823000, "dividends_paid": 34318000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 347104000, "free_cash_flow": 914188000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42459000", "ebitda": "176250000", "netIncome": "26111000", "grossProfit": "255066000", "depreciation": "None", "totalRevenue": "513521000", "costOfRevenue": "258455000", "interestIncome": "37040000", "incomeBeforeTax": "5419000", "interestExpense": "37040000", "operatingIncome": "42438000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-20691000", "reportedCurrency": "USD", "netInterestIncome": "-37040000", "nonInterestIncome": "None", "operatingExpenses": "212628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258455000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133791000", "sellingGeneralAndAdministrative": "11846000", "netIncomeFromContinuingOperations": "26110000" }, "balance": { "goodwill": "None", "inventory": "-456674000", "commonStock": "495000", "currentDebt": "None", "investments": "None", "totalAssets": "4304666000", "longTermDebt": "2057359000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-466642000", "totalLiabilities": "2896873000", "otherCurrentAssets": "93158000", "totalCurrentAssets": "469626000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363516000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3835040000", "currentAccountsPayable": "235129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3788636000", "shortLongTermDebtTotal": "2057359000", "totalShareholderEquity": "1407793000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "365311000", "totalCurrentLiabilities": "602491000", "otherNonCurrentLiabilities": "2847000", "totalNonCurrentLiabilities": "2294382000", "cashAndShortTermInvestments": "12952000", "commonStockSharesOutstanding": "93742000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26111000", "profitLoss": "None", "dividendPayout": "34318000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "263865000", "capitalExpenditures": "650323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "347104000", "cashflowFromInvestment": "-612823000", "stockBasedCompensation": "1289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34318000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "216678000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133791000", "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": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "income_statement": { "revenue": 418785000, "cost_of_revenue": 227915000, "gross_profit": 190870000, "ebit": 238794000, "ebitda": 345221000, "pretax_income": 206826000, "tax_provision": 39012000, "net_income": 167815000, "net_income_to_common": 167815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14805000, "total_current_assets": 385753000, "total_assets": 3664749000, "short_term_debt": 0, "long_term_debt": 1672551000, "total_debt": 1672551000, "total_liabilities": 2248952000, "total_equity": 1415797000, "shares_outstanding": 89109000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 307786000, "capital_expenditure": 372660000, "free_cash_flow": 680446000, "dividends_paid": 28923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304533, "ticker_id": 2878, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:52.683677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238794000", "ebitda": "345221000", "netIncome": "167815000", "grossProfit": "190870000", "depreciation": "None", "totalRevenue": "418785000", "costOfRevenue": "227915000", "interestIncome": "31968000", "incomeBeforeTax": "206826000", "interestExpense": "31968000", "operatingIncome": "234791000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "39012000", "reportedCurrency": "USD", "netInterestIncome": "-31968000", "nonInterestIncome": "None", "operatingExpenses": "-43921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106427000", "sellingGeneralAndAdministrative": "12402000", "netIncomeFromContinuingOperations": "167814000" }, "balance": { "goodwill": "None", "inventory": "102923000", "commonStock": "495000", "currentDebt": "None", "investments": "None", "totalAssets": "3664749000", "longTermDebt": "1672551000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-492753000", "totalLiabilities": "2248952000", "otherCurrentAssets": "105411000", "totalCurrentAssets": "385753000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "265537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3278995000", "currentAccountsPayable": "154020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3216981000", "shortLongTermDebtTotal": "1672551000", "totalShareholderEquity": "1415797000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "224731000", "totalCurrentLiabilities": "378751000", "otherNonCurrentLiabilities": "2944000", "totalNonCurrentLiabilities": "1870201000", "cashAndShortTermInvestments": "14805000", "commonStockSharesOutstanding": "89109000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167815000", "profitLoss": "None", "dividendPayout": "28923000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "307786000", "capitalExpenditures": "372660000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111106000", "cashflowFromInvestment": "-871380000", "stockBasedCompensation": "1039000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28923000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "216678000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75924000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 418785000, "cost_of_revenue": 227915000, "gross_profit": 190870000, "research_and_development": null, "selling_general_admin": 12402000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238794000, "depreciation_amortisation": 106427000, "ebitda": 345221000, "interest_expense": 31968000, "interest_income": null, "other_non_operating": null, "pretax_income": 206826000, "tax_provision": 39012000, "effective_tax_rate": null, "net_income": 167815000, "net_income_continuing_ops": 167814000, "net_income_to_common": 167815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14805000, "short_term_investments": null, "net_receivables": 265537000, "inventory": 102923000, "other_current_assets": null, "total_current_assets": 385753000, "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": 3278995000, "total_assets": 3664749000, "short_term_debt": 0, "accounts_payable": 154020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 378751000, "long_term_debt": 1672551000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1870201000, "total_liabilities": 2248952000, "total_debt": 1672551000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -492753000, "total_equity": 1415797000, "shares_outstanding": 89109000, "operating_cash_flow": 307786000, "stock_based_compensation": 1039000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 372660000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -871380000, "dividends_paid": 28923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111106000, "free_cash_flow": 680446000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238794000", "ebitda": "345221000", "netIncome": "167815000", "grossProfit": "190870000", "depreciation": "None", "totalRevenue": "418785000", "costOfRevenue": "227915000", "interestIncome": "31968000", "incomeBeforeTax": "206826000", "interestExpense": "31968000", "operatingIncome": "234791000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "39012000", "reportedCurrency": "USD", "netInterestIncome": "-31968000", "nonInterestIncome": "None", "operatingExpenses": "-43921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106427000", "sellingGeneralAndAdministrative": "12402000", "netIncomeFromContinuingOperations": "167814000" }, "balance": { "goodwill": "None", "inventory": "102923000", "commonStock": "495000", "currentDebt": "None", "investments": "None", "totalAssets": "3664749000", "longTermDebt": "1672551000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-492753000", "totalLiabilities": "2248952000", "otherCurrentAssets": "105411000", "totalCurrentAssets": "385753000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "265537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3278995000", "currentAccountsPayable": "154020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3216981000", "shortLongTermDebtTotal": "1672551000", "totalShareholderEquity": "1415797000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "224731000", "totalCurrentLiabilities": "378751000", "otherNonCurrentLiabilities": "2944000", "totalNonCurrentLiabilities": "1870201000", "cashAndShortTermInvestments": "14805000", "commonStockSharesOutstanding": "89109000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167815000", "profitLoss": "None", "dividendPayout": "28923000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "307786000", "capitalExpenditures": "372660000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111106000", "cashflowFromInvestment": "-871380000", "stockBasedCompensation": "1039000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28923000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "216678000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75924000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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" ] } } }