{ "ticker": { "uuid": "0c65ab82-574a-4451-bb41-afe93e9d18c9", "symbol": "HAFN", "name": "Hafnia Limited", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/0c65ab82-574a-4451-bb41-afe93e9d18c9/", "api_url": "https://sharemaestro.com/factors/api/tickers/0c65ab82-574a-4451-bb41-afe93e9d18c9/" }, "ticker_metadata": { "id": 1872, "uuid": "0c65ab82-574a-4451-bb41-afe93e9d18c9", "symbol": "HAFN", "name": "Hafnia Limited", "asset_type": "equity", "market_cap": 3823327000, "stock_exchange_id": 3, "industry": "Marine Shipping", "sector": "Industrials", "description": "Hafnia Limited owns and operates oil product tankers in Bermuda. The company is headquartered in Hamilton, Bermuda.", "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": "0c65ab82-574a-4451-bb41-afe93e9d18c9", "symbol": "HAFN", "name": "Hafnia Limited", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/0c65ab82-574a-4451-bb41-afe93e9d18c9/", "api_url": "https://sharemaestro.com/factors/api/tickers/0c65ab82-574a-4451-bb41-afe93e9d18c9/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.96, "value": 0.93, "quality": 0.7, "momentum": 0.86, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 7.28, "market_cap": 3678743512.08, "pe_ratio": 8.0626, "earnings_yield": 0.124, "ebitda_to_ev": 0.1506, "shareholder_yield": 0.074, "roe": 0.1795, "piotroski_f_score": 5, "momentum_12_1": 0.762, "volatility_252d": 0.3468 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:18.625049+00:00", "batch_id": "" }, "size": { "price_close": 7.28, "market_cap": 3678743512.08, "market_cap_usd": 3678743512.08, "enterprise_value": 4512707512.08, "shares_outstanding": 505321911, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.0626, "pb_ratio": 1.4475, "ptbv_ratio": 1.4476, "ps_ratio": 1.5293, "pcf_ratio": 6.3456, "pfcf_ratio": 5.1187, "ev_ebitda": 6.6399, "ev_ebit": 9.4203, "ev_sales": 1.876, "ev_fcf": 6.2791, "earnings_yield": 0.124, "fcf_yield": 0.1593, "price_to_sales": 1.5293, "price_to_book": 1.4475, "price_to_cashflow": 6.3456, "ebitda_to_ev": 0.1506, "sales_yield": 0.5331 }, "yield": { "dividend_yield": 0.074, "buyback_yield": 0, "shareholder_yield": 0.074, "debt_paydown_yield": null, "total_yield": 0.074 }, "quality": { "gross_margin": 0.2065, "operating_margin": 0.1991, "net_margin": 0.1897, "ebitda_margin": 0.2825, "fcf_margin": 0.2988, "roe": 0.1795, "roa": 0.1132, "roic": 0.1413, "roc_greenblatt": null, "asset_turnover": 0.597, "cash_conversion": 1.5751, "accruals_ratio": -0.0306, "sbc_to_revenue": 0.0014, "piotroski_f_score": 5, "altman_z_score": 2.9121, "earnings_stability_5y": 0.5506, "revenue_stability_5y": 0.5177, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1233, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5854, "net_debt_to_ebitda": 1.2271, "debt_to_assets": 0.2433, "interest_coverage": 9.7645, "current_ratio": 1.6023, "quick_ratio": 1.4813, "net_debt": 833964000, "local_beta": 0.0004, "volatility_252d": 0.3468, "volatility_60d": 0.7974, "max_drawdown_12m": -0.1766, "risk_adjusted_momentum": 2.1975 }, "growth": { "revenue_growth_1y": -0.0859, "revenue_growth_3y_cagr": 0.0683, "revenue_growth_5y_cagr": 0.2186, "eps_growth_1y": -0.2613, "eps_growth_3y_cagr": -0.2251, "eps_growth_5y_cagr": 0.1864, "fcf_growth_1y": -0.2673, "book_value_growth_1y": 0.0548, "revenue_growth": -0.0859, "earnings_growth": -0.2613 }, "momentum": { "price_return_1m": -0.1572, "price_return_3m": -0.0241, "price_return_6m": 0.2825, "price_return_9m": 0.2655, "price_return_12m": 0.485, "price_return_12m_ex1m": 0.762, "momentum_6m": 0.2825, "momentum_12m": 0.485, "momentum_12_1": 0.762, "distance_from_52w_high": -0.1572, "distance_from_52w_low": 0.5347, "relative_strength": 0.385 }, "raw_ttm": { "revenue_ttm": 2405500088, "gross_profit_ttm": 496744681, "ebit_ttm": 479039999, "ebitda_ttm": 679630221, "net_income_ttm": 456273610, "eps_diluted_ttm": 0.9029, "operating_cash_flow_ttm": 579735957, "capital_expenditure_ttm": 138953827, "fcf_ttm": 718689784, "dividends_paid_ttm": 272365054, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49059535, "cash_and_equivalents": 146457000, "total_current_assets": 1134621000, "total_current_liabilities": 708117000, "net_ppe": null, "total_assets": 4029025000, "total_debt": 980421000, "total_equity": 2541404000, "net_working_capital": 526072000, "book_value_per_share": 5.0293, "retained_earnings": 897758000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2541321008, "tangible_book_per_share": 5.0291 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 14, "rank_pb": 37, "rank_ptbv": 30, "rank_ps": 39, "rank_pcf": 24, "rank_ev_ebitda": 19, "rank_ev_ebit": 39, "rank_earnings_yield": 14, "rank_fcf_yield": 23, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 22, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 82, "rank_fcf_margin": 30, "rank_piotroski": 65, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 31, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 23 }, "composites": { "value_composite": 7, "quality_composite": 30, "momentum_composite": 14, "growth_composite": 91, "yield_composite": 6, "svqf_composite": 7, "vc1_composite": 9, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 16, "overall_composite": 4, "quality_value_composite": 0.8068, "os_score": 0.96, "value_percentile": 0.93, "quality_percentile": 0.7, "momentum_percentile": 0.86, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 7, "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": 16, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4248, "ticker_id": 1872, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:18.625049+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.28, "market_cap": 3678743512.08, "market_cap_usd": 3678743512.08, "enterprise_value": 4512707512.08, "shares_outstanding": 505321911, "fx_rate_to_usd": null, "pe_ratio": 8.06258226, "pb_ratio": 1.44752409, "ptbv_ratio": 1.44757136, "ps_ratio": 1.52930508, "pcf_ratio": 6.34555002, "pfcf_ratio": 5.11868068, "ev_ebitda": 6.63994533, "ev_ebit": 9.42031463, "ev_sales": 1.87599557, "ev_fcf": 6.27907564, "earnings_yield": 0.12402974, "fcf_yield": 0.15925911, "dividend_yield": 0.07403752, "buyback_yield": 0, "shareholder_yield": 0.07403752, "debt_paydown_yield": null, "total_yield": 0.07403752, "gross_margin": 0.20650371, "operating_margin": 0.19914362, "net_margin": 0.18967932, "ebitda_margin": 0.28253178, "fcf_margin": 0.29876939, "roe": 0.17953604, "roa": 0.11324666, "roic": 0.1413452, "roc_greenblatt": null, "asset_turnover": 0.59704273, "cash_conversion": 1.57512898, "accruals_ratio": -0.03064323, "sbc_to_revenue": 0.00138973, "debt_to_equity": 0.585354, "net_debt_to_ebitda": 1.22708493, "debt_to_assets": 0.24333952, "interest_coverage": 9.76446269, "current_ratio": 1.60230725, "quick_ratio": 1.48130464, "net_debt": 833964000, "revenue_growth_1y": -0.08593951, "revenue_growth_3y_cagr": 0.06830853, "revenue_growth_5y_cagr": 0.2186023, "eps_growth_1y": -0.2612796, "eps_growth_3y_cagr": -0.22514317, "eps_growth_5y_cagr": 0.18637609, "fcf_growth_1y": -0.26728532, "book_value_growth_1y": 0.05475141, "piotroski_f_score": 5, "altman_z_score": 2.91212704, "earnings_stability_5y": 0.550565, "revenue_stability_5y": 0.517716, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15723183, "price_return_3m": -0.02412869, "price_return_6m": 0.28245781, "price_return_9m": 0.26547073, "price_return_12m": 0.48495665, "price_return_12m_ex1m": 0.76199898, "distance_from_52w_high": -0.15723183, "distance_from_52w_low": 0.53466703, "relative_strength": 0.38499307, "local_beta": 0.0004, "volatility_252d": 0.34676, "volatility_60d": 0.797424, "max_drawdown_12m": -0.1765943, "revenue_ttm": 2405500088, "gross_profit_ttm": 496744681, "ebit_ttm": 479039999, "ebitda_ttm": 679630221, "net_income_ttm": 456273610, "eps_diluted_ttm": 0.90293652, "operating_cash_flow_ttm": 579735957, "capital_expenditure_ttm": 138953827, "fcf_ttm": 718689784, "dividends_paid_ttm": 272365054, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49059535, "cash_and_equivalents": 146457000, "total_current_assets": 1134621000, "total_current_liabilities": 708117000, "net_ppe": null, "total_assets": 4029025000, "total_debt": 980421000, "total_equity": 2541404000, "net_working_capital": 526072000, "book_value_per_share": 5.02927727, "retained_earnings": 897758000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2541321008, "tangible_book_per_share": 5.02911303, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 14, "rank_pb": 37, "rank_ptbv": 30, "rank_ps": 39, "rank_pcf": 24, "rank_ev_ebitda": 19, "rank_ev_ebit": 39, "rank_earnings_yield": 14, "rank_fcf_yield": 23, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 22, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 82, "rank_fcf_margin": 30, "rank_piotroski": 65, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 31, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 23, "value_composite": 7, "quality_composite": 30, "momentum_composite": 14, "growth_composite": 91, "yield_composite": 6, "svqf_composite": 7, "vc1_composite": 9, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 16, "overall_composite": 4, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 7, "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": 7.28, "os": 0.96, "value": 0.93, "quality": 0.7, "momentum": 0.86, "confidence": 1, "coverage": 1, "pe_ratio": 8.0626, "earnings_yield": 0.124, "shareholder_yield": 0.074, "roe": 0.1795, "momentum_12_1": 0.762, "complete_fields": { "id": 4248, "ticker_id": 1872, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:18.625049+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.28, "market_cap": 3678743512.08, "market_cap_usd": 3678743512.08, "enterprise_value": 4512707512.08, "shares_outstanding": 505321911, "fx_rate_to_usd": null, "pe_ratio": 8.06258226, "pb_ratio": 1.44752409, "ptbv_ratio": 1.44757136, "ps_ratio": 1.52930508, "pcf_ratio": 6.34555002, "pfcf_ratio": 5.11868068, "ev_ebitda": 6.63994533, "ev_ebit": 9.42031463, "ev_sales": 1.87599557, "ev_fcf": 6.27907564, "earnings_yield": 0.12402974, "fcf_yield": 0.15925911, "dividend_yield": 0.07403752, "buyback_yield": 0, "shareholder_yield": 0.07403752, "debt_paydown_yield": null, "total_yield": 0.07403752, "gross_margin": 0.20650371, "operating_margin": 0.19914362, "net_margin": 0.18967932, "ebitda_margin": 0.28253178, "fcf_margin": 0.29876939, "roe": 0.17953604, "roa": 0.11324666, "roic": 0.1413452, "roc_greenblatt": null, "asset_turnover": 0.59704273, "cash_conversion": 1.57512898, "accruals_ratio": -0.03064323, "sbc_to_revenue": 0.00138973, "debt_to_equity": 0.585354, "net_debt_to_ebitda": 1.22708493, "debt_to_assets": 0.24333952, "interest_coverage": 9.76446269, "current_ratio": 1.60230725, "quick_ratio": 1.48130464, "net_debt": 833964000, "revenue_growth_1y": -0.08593951, "revenue_growth_3y_cagr": 0.06830853, "revenue_growth_5y_cagr": 0.2186023, "eps_growth_1y": -0.2612796, "eps_growth_3y_cagr": -0.22514317, "eps_growth_5y_cagr": 0.18637609, "fcf_growth_1y": -0.26728532, "book_value_growth_1y": 0.05475141, "piotroski_f_score": 5, "altman_z_score": 2.91212704, "earnings_stability_5y": 0.550565, "revenue_stability_5y": 0.517716, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15723183, "price_return_3m": -0.02412869, "price_return_6m": 0.28245781, "price_return_9m": 0.26547073, "price_return_12m": 0.48495665, "price_return_12m_ex1m": 0.76199898, "distance_from_52w_high": -0.15723183, "distance_from_52w_low": 0.53466703, "relative_strength": 0.38499307, "local_beta": 0.0004, "volatility_252d": 0.34676, "volatility_60d": 0.797424, "max_drawdown_12m": -0.1765943, "revenue_ttm": 2405500088, "gross_profit_ttm": 496744681, "ebit_ttm": 479039999, "ebitda_ttm": 679630221, "net_income_ttm": 456273610, "eps_diluted_ttm": 0.90293652, "operating_cash_flow_ttm": 579735957, "capital_expenditure_ttm": 138953827, "fcf_ttm": 718689784, "dividends_paid_ttm": 272365054, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49059535, "cash_and_equivalents": 146457000, "total_current_assets": 1134621000, "total_current_liabilities": 708117000, "net_ppe": null, "total_assets": 4029025000, "total_debt": 980421000, "total_equity": 2541404000, "net_working_capital": 526072000, "book_value_per_share": 5.02927727, "retained_earnings": 897758000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2541321008, "tangible_book_per_share": 5.02911303, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 14, "rank_pb": 37, "rank_ptbv": 30, "rank_ps": 39, "rank_pcf": 24, "rank_ev_ebitda": 19, "rank_ev_ebit": 39, "rank_earnings_yield": 14, "rank_fcf_yield": 23, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 22, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 82, "rank_fcf_margin": 30, "rank_piotroski": 65, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 31, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 23, "value_composite": 7, "quality_composite": 30, "momentum_composite": 14, "growth_composite": 91, "yield_composite": 6, "svqf_composite": 7, "vc1_composite": 9, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 16, "overall_composite": 4, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 7, "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 2348932815, "cost_of_revenue": 1925732326, "gross_profit": 423200488, "ebit": 335831526, "ebitda": 543897422, "pretax_income": 352227359, "tax_provision": 2568282, "net_income": 349659077, "net_income_to_common": 349659077, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192557560, "total_current_assets": 843871572, "total_assets": 3811550796, "short_term_debt": 192306583, "long_term_debt": 863352000, "total_debt": 1055658583, "total_liabilities": 1482174762, "total_equity": 2329376033, "shares_outstanding": 504113637, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 561996867, "capital_expenditure": 150493131, "free_cash_flow": 712489998, "dividends_paid": 204473388, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272690, "ticker_id": 1872, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "335831526", "ebitda": "543897422", "netIncome": "349659077", "grossProfit": "423200488", "depreciation": "None", "totalRevenue": "2348932815", "costOfRevenue": "1925732326", "interestIncome": "13496000", "incomeBeforeTax": "352227359", "interestExpense": "59801355", "operatingIncome": "335831526", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2568282", "reportedCurrency": "USD", "netInterestIncome": "-41879000", "nonInterestIncome": "None", "operatingExpenses": "87368962", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1925732326", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208065896", "sellingGeneralAndAdministrative": "50454000", "netIncomeFromContinuingOperations": "339682000" }, "balance": { "goodwill": "82992", "inventory": "69020748", "commonStock": "1092956013", "currentDebt": "None", "investments": "None", "totalAssets": "3811550796", "longTermDebt": "863352000", "shortTermDebt": "192306583", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "846143366", "totalLiabilities": "1482174762", "otherCurrentAssets": "60386532", "totalCurrentAssets": "843871572", "currentLongTermDebt": "184773000", "longTermInvestments": "395402000", "shortTermInvestments": "None", "currentNetReceivables": "521906732", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2967679224", "currentAccountsPayable": "354118928", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1138752865", "totalShareholderEquity": "2329376033", "capitalLeaseObligations": "74851000", "otherCurrentLiabilities": "5181531", "totalCurrentLiabilities": "551607042", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "930567720", "cashAndShortTermInvestments": "192557560", "commonStockSharesOutstanding": "504113637", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "192557560", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "349659077", "profitLoss": "None", "dividendPayout": "204473388", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "25866055", "operatingCashflow": "561996867", "capitalExpenditures": "150493131", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268903829", "cashflowFromInvestment": "-386758667", "stockBasedCompensation": "3205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204473388", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28468306", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208065896", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2348932815, "cost_of_revenue": 1925732326, "gross_profit": 423200488, "research_and_development": null, "selling_general_admin": 50454000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 335831526, "depreciation_amortisation": 208065896, "ebitda": 543897422, "interest_expense": 59801355, "interest_income": null, "other_non_operating": null, "pretax_income": 352227359, "tax_provision": 2568282, "effective_tax_rate": null, "net_income": 349659077, "net_income_continuing_ops": 339682000, "net_income_to_common": 349659077, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192557560, "short_term_investments": null, "net_receivables": 521906732, "inventory": 69020748, "other_current_assets": null, "total_current_assets": 843871572, "net_ppe": null, "goodwill": 82992, "intangible_assets": null, "goodwill_and_intangibles": 82992, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2967679224, "total_assets": 3811550796, "short_term_debt": 192306583, "accounts_payable": 354118928, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 551607042, "long_term_debt": 863352000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 930567720, "total_liabilities": 1482174762, "total_debt": 1055658583, "preferred_stock": null, "minority_interest": null, "retained_earnings": 846143366, "total_equity": 2329376033, "shares_outstanding": 504113637, "operating_cash_flow": 561996867, "stock_based_compensation": 3205000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150493131, "acquisitions": null, "other_investing": null, "investing_cash_flow": -386758667, "dividends_paid": 204473388, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -268903829, "free_cash_flow": 712489998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "335831526", "ebitda": "543897422", "netIncome": "349659077", "grossProfit": "423200488", "depreciation": "None", "totalRevenue": "2348932815", "costOfRevenue": "1925732326", "interestIncome": "13496000", "incomeBeforeTax": "352227359", "interestExpense": "59801355", "operatingIncome": "335831526", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2568282", "reportedCurrency": "USD", "netInterestIncome": "-41879000", "nonInterestIncome": "None", "operatingExpenses": "87368962", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1925732326", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208065896", "sellingGeneralAndAdministrative": "50454000", "netIncomeFromContinuingOperations": "339682000" }, "balance": { "goodwill": "82992", "inventory": "69020748", "commonStock": "1092956013", "currentDebt": "None", "investments": "None", "totalAssets": "3811550796", "longTermDebt": "863352000", "shortTermDebt": "192306583", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "846143366", "totalLiabilities": "1482174762", "otherCurrentAssets": "60386532", "totalCurrentAssets": "843871572", "currentLongTermDebt": "184773000", "longTermInvestments": "395402000", "shortTermInvestments": "None", "currentNetReceivables": "521906732", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2967679224", "currentAccountsPayable": "354118928", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1138752865", "totalShareholderEquity": "2329376033", "capitalLeaseObligations": "74851000", "otherCurrentLiabilities": "5181531", "totalCurrentLiabilities": "551607042", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "930567720", "cashAndShortTermInvestments": "192557560", "commonStockSharesOutstanding": "504113637", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "192557560", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "349659077", "profitLoss": "None", "dividendPayout": "204473388", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "25866055", "operatingCashflow": "561996867", "capitalExpenditures": "150493131", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268903829", "cashflowFromInvestment": "-386758667", "stockBasedCompensation": "3205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204473388", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28468306", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208065896", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 2868647000, "cost_of_revenue": 2019016000, "gross_profit": 849631000, "ebit": 830828000, "ebitda": 1045939000, "pretax_income": 778453000, "tax_provision": 4418000, "net_income": 774035000, "net_income_to_common": 774035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 282831425, "total_current_assets": 897741024, "total_assets": 3692673216, "short_term_debt": 335421466, "long_term_debt": 322820000, "total_debt": 658241466, "total_liabilities": 1436044127, "total_equity": 2256629088, "shares_outstanding": 515109000, "goodwill_and_intangibles": 508675 }, "cash_flow": { "operating_cash_flow": 1030364000, "capital_expenditure": 49623000, "free_cash_flow": 1079987000, "dividends_paid": 699883000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272695, "ticker_id": 1872, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "830828000", "ebitda": "1045939000", "netIncome": "774035000", "grossProfit": "849631000", "depreciation": "None", "totalRevenue": "2868647000", "costOfRevenue": "2019016000", "interestIncome": "16317000", "incomeBeforeTax": "778453000", "interestExpense": "60546000", "operatingIncome": "805727000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4418000", "reportedCurrency": "USD", "netInterestIncome": "-45720000", "nonInterestIncome": "None", "operatingExpenses": "43904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2019016000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215111000", "sellingGeneralAndAdministrative": "50605000", "netIncomeFromContinuingOperations": "774035000" }, "balance": { "goodwill": "None", "inventory": "93910430", "commonStock": "1090215764", "currentDebt": "None", "investments": "None", "totalAssets": "3692673216", "longTermDebt": "322820000", "shortTermDebt": "335421466", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "508675", "reportedCurrency": "USD", "retainedEarnings": "703345286", "totalLiabilities": "1436044127", "otherCurrentAssets": "34588919", "totalCurrentAssets": "897741024", "currentLongTermDebt": "252556000", "longTermInvestments": "104440000", "shortTermInvestments": "None", "currentNetReceivables": "486410247", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2794932192", "currentAccountsPayable": "192927561", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1119333932", "totalShareholderEquity": "2256629088", "capitalLeaseObligations": "546873000", "otherCurrentLiabilities": "123782633", "totalCurrentLiabilities": "652131661", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "783912466", "cashAndShortTermInvestments": "282831425", "commonStockSharesOutstanding": "515109000", "intangibleAssetsExcludingGoodwill": "508675", "cashAndCashEquivalentsAtCarryingValue": "282831425", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "774035000", "profitLoss": "None", "dividendPayout": "699883000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "13549000", "operatingCashflow": "1030364000", "capitalExpenditures": "49623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-999209000", "cashflowFromInvestment": "29892000", "stockBasedCompensation": "2960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "699883000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215111000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2868647000, "cost_of_revenue": 2019016000, "gross_profit": 849631000, "research_and_development": null, "selling_general_admin": 50605000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 830828000, "depreciation_amortisation": 215111000, "ebitda": 1045939000, "interest_expense": 60546000, "interest_income": null, "other_non_operating": null, "pretax_income": 778453000, "tax_provision": 4418000, "effective_tax_rate": null, "net_income": 774035000, "net_income_continuing_ops": 774035000, "net_income_to_common": 774035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 282831425, "short_term_investments": null, "net_receivables": 486410247, "inventory": 93910430, "other_current_assets": null, "total_current_assets": 897741024, "net_ppe": null, "goodwill": null, "intangible_assets": 508675, "goodwill_and_intangibles": 508675, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2794932192, "total_assets": 3692673216, "short_term_debt": 335421466, "accounts_payable": 192927561, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 652131661, "long_term_debt": 322820000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 783912466, "total_liabilities": 1436044127, "total_debt": 658241466, "preferred_stock": null, "minority_interest": null, "retained_earnings": 703345286, "total_equity": 2256629088, "shares_outstanding": 515109000, "operating_cash_flow": 1030364000, "stock_based_compensation": 2960000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49623000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 29892000, "dividends_paid": 699883000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -999209000, "free_cash_flow": 1079987000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "830828000", "ebitda": "1045939000", "netIncome": "774035000", "grossProfit": "849631000", "depreciation": "None", "totalRevenue": "2868647000", "costOfRevenue": "2019016000", "interestIncome": "16317000", "incomeBeforeTax": "778453000", "interestExpense": "60546000", "operatingIncome": "805727000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4418000", "reportedCurrency": "USD", "netInterestIncome": "-45720000", "nonInterestIncome": "None", "operatingExpenses": "43904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2019016000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215111000", "sellingGeneralAndAdministrative": "50605000", "netIncomeFromContinuingOperations": "774035000" }, "balance": { "goodwill": "None", "inventory": "93910430", "commonStock": "1090215764", "currentDebt": "None", "investments": "None", "totalAssets": "3692673216", "longTermDebt": "322820000", "shortTermDebt": "335421466", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "508675", "reportedCurrency": "USD", "retainedEarnings": "703345286", "totalLiabilities": "1436044127", "otherCurrentAssets": "34588919", "totalCurrentAssets": "897741024", "currentLongTermDebt": "252556000", "longTermInvestments": "104440000", "shortTermInvestments": "None", "currentNetReceivables": "486410247", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2794932192", "currentAccountsPayable": "192927561", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1119333932", "totalShareholderEquity": "2256629088", "capitalLeaseObligations": "546873000", "otherCurrentLiabilities": "123782633", "totalCurrentLiabilities": "652131661", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "783912466", "cashAndShortTermInvestments": "282831425", "commonStockSharesOutstanding": "515109000", "intangibleAssetsExcludingGoodwill": "508675", "cashAndCashEquivalentsAtCarryingValue": "282831425", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "774035000", "profitLoss": "None", "dividendPayout": "699883000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "13549000", "operatingCashflow": "1030364000", "capitalExpenditures": "49623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-999209000", "cashflowFromInvestment": "29892000", "stockBasedCompensation": "2960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "699883000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215111000", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 2671706000, "cost_of_revenue": 1819566000, "gross_profit": 852140000, "ebit": 876911000, "ebitda": 1087938000, "pretax_income": 799526000, "tax_provision": 6251000, "net_income": 793275000, "net_income_to_common": 793275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221861413, "total_current_assets": 930071928, "total_assets": 3902338484, "short_term_debt": 266535599, "long_term_debt": 398507000, "total_debt": 665042599, "total_liabilities": 1681217798, "total_equity": 2221120686, "shares_outstanding": 508687936, "goodwill_and_intangibles": 1286176 }, "cash_flow": { "operating_cash_flow": 1060806000, "capital_expenditure": 184392000, "free_cash_flow": 1245198000, "dividends_paid": 544136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272700, "ticker_id": 1872, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "876911000", "ebitda": "1087938000", "netIncome": "793275000", "grossProfit": "852140000", "depreciation": "None", "totalRevenue": "2671706000", "costOfRevenue": "1819566000", "interestIncome": "17629000", "incomeBeforeTax": "799526000", "interestExpense": "77385000", "operatingIncome": "857948000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6251000", "reportedCurrency": "USD", "netInterestIncome": "-77495000", "nonInterestIncome": "None", "operatingExpenses": "-5808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1819566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211027000", "sellingGeneralAndAdministrative": "42816000", "netIncomeFromContinuingOperations": "793275000" }, "balance": { "goodwill": "None", "inventory": "107384748", "commonStock": "5053974", "currentDebt": "None", "investments": "None", "totalAssets": "3902338484", "longTermDebt": "398507000", "shortTermDebt": "266535599", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1286176", "reportedCurrency": "USD", "retainedEarnings": "629154545", "totalLiabilities": "1681217798", "otherCurrentAssets": "34074696", "totalCurrentAssets": "930071928", "currentLongTermDebt": "174004000", "longTermInvestments": "84125000", "shortTermInvestments": "None", "currentNetReceivables": "566751069", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2972266556", "currentAccountsPayable": "219309999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1288520274", "totalShareholderEquity": "2221120686", "capitalLeaseObligations": "719840000", "otherCurrentLiabilities": "165300567", "totalCurrentLiabilities": "659233123", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1021984675", "cashAndShortTermInvestments": "221861413", "commonStockSharesOutstanding": "508687936", "intangibleAssetsExcludingGoodwill": "1286176", "cashAndCashEquivalentsAtCarryingValue": "221861413", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "793275000", "profitLoss": "None", "dividendPayout": "544136000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-17773000", "operatingCashflow": "1060806000", "capitalExpenditures": "184392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1086933000", "cashflowFromInvestment": "-31677000", "stockBasedCompensation": "2822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "544136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211027000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2671706000, "cost_of_revenue": 1819566000, "gross_profit": 852140000, "research_and_development": null, "selling_general_admin": 42816000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 876911000, "depreciation_amortisation": 211027000, "ebitda": 1087938000, "interest_expense": 77385000, "interest_income": null, "other_non_operating": null, "pretax_income": 799526000, "tax_provision": 6251000, "effective_tax_rate": null, "net_income": 793275000, "net_income_continuing_ops": 793275000, "net_income_to_common": 793275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221861413, "short_term_investments": null, "net_receivables": 566751069, "inventory": 107384748, "other_current_assets": null, "total_current_assets": 930071928, "net_ppe": null, "goodwill": null, "intangible_assets": 1286176, "goodwill_and_intangibles": 1286176, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2972266556, "total_assets": 3902338484, "short_term_debt": 266535599, "accounts_payable": 219309999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 659233123, "long_term_debt": 398507000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1021984675, "total_liabilities": 1681217798, "total_debt": 665042599, "preferred_stock": null, "minority_interest": null, "retained_earnings": 629154545, "total_equity": 2221120686, "shares_outstanding": 508687936, "operating_cash_flow": 1060806000, "stock_based_compensation": 2822000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184392000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31677000, "dividends_paid": 544136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1086933000, "free_cash_flow": 1245198000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "876911000", "ebitda": "1087938000", "netIncome": "793275000", "grossProfit": "852140000", "depreciation": "None", "totalRevenue": "2671706000", "costOfRevenue": "1819566000", "interestIncome": "17629000", "incomeBeforeTax": "799526000", "interestExpense": "77385000", "operatingIncome": "857948000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6251000", "reportedCurrency": "USD", "netInterestIncome": "-77495000", "nonInterestIncome": "None", "operatingExpenses": "-5808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1819566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211027000", "sellingGeneralAndAdministrative": "42816000", "netIncomeFromContinuingOperations": "793275000" }, "balance": { "goodwill": "None", "inventory": "107384748", "commonStock": "5053974", "currentDebt": "None", "investments": "None", "totalAssets": "3902338484", "longTermDebt": "398507000", "shortTermDebt": "266535599", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1286176", "reportedCurrency": "USD", "retainedEarnings": "629154545", "totalLiabilities": "1681217798", "otherCurrentAssets": "34074696", "totalCurrentAssets": "930071928", "currentLongTermDebt": "174004000", "longTermInvestments": "84125000", "shortTermInvestments": "None", "currentNetReceivables": "566751069", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2972266556", "currentAccountsPayable": "219309999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1288520274", "totalShareholderEquity": "2221120686", "capitalLeaseObligations": "719840000", "otherCurrentLiabilities": "165300567", "totalCurrentLiabilities": "659233123", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1021984675", "cashAndShortTermInvestments": "221861413", "commonStockSharesOutstanding": "508687936", "intangibleAssetsExcludingGoodwill": "1286176", "cashAndCashEquivalentsAtCarryingValue": "221861413", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "793275000", "profitLoss": "None", "dividendPayout": "544136000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-17773000", "operatingCashflow": "1060806000", "capitalExpenditures": "184392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1086933000", "cashflowFromInvestment": "-31677000", "stockBasedCompensation": "2822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "544136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211027000", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 1926551000, "cost_of_revenue": 1086131000, "gross_profit": 840420000, "ebit": 849361000, "ebitda": 1058580000, "pretax_income": 758267000, "tax_provision": 6678000, "net_income": 751589000, "net_income_to_common": 751589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281533046, "total_current_assets": 878558859, "total_assets": 3962341241, "short_term_debt": 321495523, "long_term_debt": 627325000, "total_debt": 948820523, "total_liabilities": 1944679538, "total_equity": 2017661702, "shares_outstanding": 489076874, "goodwill_and_intangibles": 2601161 }, "cash_flow": { "operating_cash_flow": 770887000, "capital_expenditure": 447376000, "free_cash_flow": 1218263000, "dividends_paid": 243748000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272705, "ticker_id": 1872, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "849361000", "ebitda": "1058580000", "netIncome": "751589000", "grossProfit": "840420000", "depreciation": "None", "totalRevenue": "1926551000", "costOfRevenue": "1086131000", "interestIncome": "6977000", "incomeBeforeTax": "758267000", "interestExpense": "94232865", "operatingIncome": "823213000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6678000", "reportedCurrency": "USD", "netInterestIncome": "-89098000", "nonInterestIncome": "None", "operatingExpenses": "17207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1086131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209219000", "sellingGeneralAndAdministrative": "37766000", "netIncomeFromContinuingOperations": "751589000" }, "balance": { "goodwill": "None", "inventory": "90318553", "commonStock": "5056698", "currentDebt": "None", "investments": "None", "totalAssets": "3962341241", "longTermDebt": "627325000", "shortTermDebt": "321495523", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2601161", "reportedCurrency": "USD", "retainedEarnings": "383531718", "totalLiabilities": "1944679538", "otherCurrentAssets": "23125228", "totalCurrentAssets": "878558859", "currentLongTermDebt": "104480000", "longTermInvestments": "43184000", "shortTermInvestments": "None", "currentNetReceivables": "483582030", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3083782381", "currentAccountsPayable": "41686876", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1782937510", "totalShareholderEquity": "2017661702", "capitalLeaseObligations": "1043482000", "otherCurrentLiabilities": "115297738", "totalCurrentLiabilities": "483237552", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1461441986", "cashAndShortTermInvestments": "281533046", "commonStockSharesOutstanding": "489076874", "intangibleAssetsExcludingGoodwill": "2601161", "cashAndCashEquivalentsAtCarryingValue": "281533046", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "751589000", "profitLoss": "None", "dividendPayout": "243748000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-16091000", "operatingCashflow": "770887000", "capitalExpenditures": "447376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-465132000", "cashflowFromInvestment": "-179131000", "stockBasedCompensation": "1760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243748000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1926551000, "cost_of_revenue": 1086131000, "gross_profit": 840420000, "research_and_development": null, "selling_general_admin": 37766000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 849361000, "depreciation_amortisation": 209219000, "ebitda": 1058580000, "interest_expense": 94232865, "interest_income": null, "other_non_operating": null, "pretax_income": 758267000, "tax_provision": 6678000, "effective_tax_rate": null, "net_income": 751589000, "net_income_continuing_ops": 751589000, "net_income_to_common": 751589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281533046, "short_term_investments": null, "net_receivables": 483582030, "inventory": 90318553, "other_current_assets": null, "total_current_assets": 878558859, "net_ppe": null, "goodwill": null, "intangible_assets": 2601161, "goodwill_and_intangibles": 2601161, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3083782381, "total_assets": 3962341241, "short_term_debt": 321495523, "accounts_payable": 41686876, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 483237552, "long_term_debt": 627325000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1461441986, "total_liabilities": 1944679538, "total_debt": 948820523, "preferred_stock": null, "minority_interest": null, "retained_earnings": 383531718, "total_equity": 2017661702, "shares_outstanding": 489076874, "operating_cash_flow": 770887000, "stock_based_compensation": 1760000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 447376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179131000, "dividends_paid": 243748000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -465132000, "free_cash_flow": 1218263000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "849361000", "ebitda": "1058580000", "netIncome": "751589000", "grossProfit": "840420000", "depreciation": "None", "totalRevenue": "1926551000", "costOfRevenue": "1086131000", "interestIncome": "6977000", "incomeBeforeTax": "758267000", "interestExpense": "94232865", "operatingIncome": "823213000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6678000", "reportedCurrency": "USD", "netInterestIncome": "-89098000", "nonInterestIncome": "None", "operatingExpenses": "17207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1086131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209219000", "sellingGeneralAndAdministrative": "37766000", "netIncomeFromContinuingOperations": "751589000" }, "balance": { "goodwill": "None", "inventory": "90318553", "commonStock": "5056698", "currentDebt": "None", "investments": "None", "totalAssets": "3962341241", "longTermDebt": "627325000", "shortTermDebt": "321495523", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2601161", "reportedCurrency": "USD", "retainedEarnings": "383531718", "totalLiabilities": "1944679538", "otherCurrentAssets": "23125228", "totalCurrentAssets": "878558859", "currentLongTermDebt": "104480000", "longTermInvestments": "43184000", "shortTermInvestments": "None", "currentNetReceivables": "483582030", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3083782381", "currentAccountsPayable": "41686876", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1782937510", "totalShareholderEquity": "2017661702", "capitalLeaseObligations": "1043482000", "otherCurrentLiabilities": "115297738", "totalCurrentLiabilities": "483237552", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1461441986", "cashAndShortTermInvestments": "281533046", "commonStockSharesOutstanding": "489076874", "intangibleAssetsExcludingGoodwill": "2601161", "cashAndCashEquivalentsAtCarryingValue": "281533046", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "751589000", "profitLoss": "None", "dividendPayout": "243748000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-16091000", "operatingCashflow": "770887000", "capitalExpenditures": "447376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-465132000", "cashflowFromInvestment": "-179131000", "stockBasedCompensation": "1760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243748000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209219000", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 811217000, "cost_of_revenue": 623644000, "gross_profit": 187573000, "ebit": -12099000, "ebitda": 139580000, "pretax_income": -51103000, "tax_provision": 4390000, "net_income": -55493000, "net_income_to_common": -55493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99949207, "total_current_assets": 342544886, "total_assets": 2507793789, "short_term_debt": 248061799, "long_term_debt": 938702000, "total_debt": 1186763799, "total_liabilities": 1397179564, "total_equity": 1110614224, "shares_outstanding": 363127222, "goodwill_and_intangibles": 3567510 }, "cash_flow": { "operating_cash_flow": 106438000, "capital_expenditure": 27030000, "free_cash_flow": 133468000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272710, "ticker_id": 1872, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12099000", "ebitda": "139580000", "netIncome": "-55493000", "grossProfit": "187573000", "depreciation": "None", "totalRevenue": "811217000", "costOfRevenue": "623644000", "interestIncome": "2355000", "incomeBeforeTax": "-51103000", "interestExpense": "45608334", "operatingIncome": "-4857000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4390000", "reportedCurrency": "USD", "netInterestIncome": "-44478000", "nonInterestIncome": "None", "operatingExpenses": "192430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "623644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151679000", "sellingGeneralAndAdministrative": "16014000", "netIncomeFromContinuingOperations": "-55493000" }, "balance": { "goodwill": "None", "inventory": "6652627", "commonStock": "3698345", "currentDebt": "None", "investments": "None", "totalAssets": "2507793789", "longTermDebt": "938702000", "shortTermDebt": "248061799", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3567510", "reportedCurrency": "USD", "retainedEarnings": "-125796677", "totalLiabilities": "1397179564", "otherCurrentAssets": "9527009", "totalCurrentAssets": "342544886", "currentLongTermDebt": "197351000", "longTermInvestments": "18719000", "shortTermInvestments": "None", "currentNetReceivables": "226416041", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2165248903", "currentAccountsPayable": "29460921", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1329529706", "totalShareholderEquity": "1110614224", "capitalLeaseObligations": "195150000", "otherCurrentLiabilities": "35867859", "totalCurrentLiabilities": "315406042", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1081773522", "cashAndShortTermInvestments": "99949207", "commonStockSharesOutstanding": "363127222", "intangibleAssetsExcludingGoodwill": "3567510", "cashAndCashEquivalentsAtCarryingValue": "99949207", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55493000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1433000", "operatingCashflow": "106438000", "capitalExpenditures": "27030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59154000", "cashflowFromInvestment": "-47880000", "stockBasedCompensation": "3147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151679000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 811217000, "cost_of_revenue": 623644000, "gross_profit": 187573000, "research_and_development": null, "selling_general_admin": 16014000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12099000, "depreciation_amortisation": 151679000, "ebitda": 139580000, "interest_expense": 45608334, "interest_income": null, "other_non_operating": null, "pretax_income": -51103000, "tax_provision": 4390000, "effective_tax_rate": null, "net_income": -55493000, "net_income_continuing_ops": -55493000, "net_income_to_common": -55493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99949207, "short_term_investments": null, "net_receivables": 226416041, "inventory": 6652627, "other_current_assets": null, "total_current_assets": 342544886, "net_ppe": null, "goodwill": null, "intangible_assets": 3567510, "goodwill_and_intangibles": 3567510, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2165248903, "total_assets": 2507793789, "short_term_debt": 248061799, "accounts_payable": 29460921, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315406042, "long_term_debt": 938702000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1081773522, "total_liabilities": 1397179564, "total_debt": 1186763799, "preferred_stock": null, "minority_interest": null, "retained_earnings": -125796677, "total_equity": 1110614224, "shares_outstanding": 363127222, "operating_cash_flow": 106438000, "stock_based_compensation": 3147000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27030000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47880000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59154000, "free_cash_flow": 133468000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12099000", "ebitda": "139580000", "netIncome": "-55493000", "grossProfit": "187573000", "depreciation": "None", "totalRevenue": "811217000", "costOfRevenue": "623644000", "interestIncome": "2355000", "incomeBeforeTax": "-51103000", "interestExpense": "45608334", "operatingIncome": "-4857000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4390000", "reportedCurrency": "USD", "netInterestIncome": "-44478000", "nonInterestIncome": "None", "operatingExpenses": "192430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "623644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151679000", "sellingGeneralAndAdministrative": "16014000", "netIncomeFromContinuingOperations": "-55493000" }, "balance": { "goodwill": "None", "inventory": "6652627", "commonStock": "3698345", "currentDebt": "None", "investments": "None", "totalAssets": "2507793789", "longTermDebt": "938702000", "shortTermDebt": "248061799", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3567510", "reportedCurrency": "USD", "retainedEarnings": "-125796677", "totalLiabilities": "1397179564", "otherCurrentAssets": "9527009", "totalCurrentAssets": "342544886", "currentLongTermDebt": "197351000", "longTermInvestments": "18719000", "shortTermInvestments": "None", "currentNetReceivables": "226416041", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2165248903", "currentAccountsPayable": "29460921", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1329529706", "totalShareholderEquity": "1110614224", "capitalLeaseObligations": "195150000", "otherCurrentLiabilities": "35867859", "totalCurrentLiabilities": "315406042", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1081773522", "cashAndShortTermInvestments": "99949207", "commonStockSharesOutstanding": "363127222", "intangibleAssetsExcludingGoodwill": "3567510", "cashAndCashEquivalentsAtCarryingValue": "99949207", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55493000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1433000", "operatingCashflow": "106438000", "capitalExpenditures": "27030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59154000", "cashflowFromInvestment": "-47880000", "stockBasedCompensation": "3147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151679000", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 874099000, "cost_of_revenue": 634975000, "gross_profit": 239124000, "ebit": 198375000, "ebitda": 354819000, "pretax_income": 151430000, "tax_provision": 2654000, "net_income": 148776000, "net_income_to_common": 148776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100671000, "total_current_assets": 280783000, "total_assets": 2543912000, "short_term_debt": 179084000, "long_term_debt": 972370000, "total_debt": 1151454000, "total_liabilities": 1395874000, "total_equity": 1148037999, "shares_outstanding": 364363154, "goodwill_and_intangibles": 4424000 }, "cash_flow": { "operating_cash_flow": 398474000, "capital_expenditure": 48597000, "free_cash_flow": 447071000, "dividends_paid": 98318000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272712, "ticker_id": 1872, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198375000", "ebitda": "354819000", "netIncome": "148776000", "grossProfit": "239124000", "depreciation": "None", "totalRevenue": "874099000", "costOfRevenue": "634975000", "interestIncome": "2014000", "incomeBeforeTax": "151430000", "interestExpense": "54074588", "operatingIncome": "193569000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2654000", "reportedCurrency": "USD", "netInterestIncome": "-47169000", "nonInterestIncome": "None", "operatingExpenses": "45555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "634975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156444000", "sellingGeneralAndAdministrative": "24609000", "netIncomeFromContinuingOperations": "148776000" }, "balance": { "goodwill": "None", "inventory": "5228000", "commonStock": "3703000", "currentDebt": "None", "investments": "None", "totalAssets": "2543912000", "longTermDebt": "972370000", "shortTermDebt": "179084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4424000", "reportedCurrency": "USD", "retainedEarnings": "-70462000", "totalLiabilities": "1395874000", "otherCurrentAssets": "15965999", "totalCurrentAssets": "280783000", "currentLongTermDebt": "142938000", "longTermInvestments": "6773000", "shortTermInvestments": "None", "currentNetReceivables": "158918000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2263129000", "currentAccountsPayable": "70518000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1307294000", "totalShareholderEquity": "1148037999", "capitalLeaseObligations": "191986000", "otherCurrentLiabilities": "18000", "totalCurrentLiabilities": "251691000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1144183000", "cashAndShortTermInvestments": "100671000", "commonStockSharesOutstanding": "364363154", "intangibleAssetsExcludingGoodwill": "4424000", "cashAndCashEquivalentsAtCarryingValue": "100671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148776000", "profitLoss": "None", "dividendPayout": "98318000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1758000", "operatingCashflow": "398474000", "capitalExpenditures": "48597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-338859000", "cashflowFromInvestment": "-50556000", "stockBasedCompensation": "1176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98318000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156444000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 874099000, "cost_of_revenue": 634975000, "gross_profit": 239124000, "research_and_development": null, "selling_general_admin": 24609000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198375000, "depreciation_amortisation": 156444000, "ebitda": 354819000, "interest_expense": 54074588, "interest_income": null, "other_non_operating": null, "pretax_income": 151430000, "tax_provision": 2654000, "effective_tax_rate": null, "net_income": 148776000, "net_income_continuing_ops": 148776000, "net_income_to_common": 148776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100671000, "short_term_investments": null, "net_receivables": 158918000, "inventory": 5228000, "other_current_assets": null, "total_current_assets": 280783000, "net_ppe": null, "goodwill": null, "intangible_assets": 4424000, "goodwill_and_intangibles": 4424000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2263129000, "total_assets": 2543912000, "short_term_debt": 179084000, "accounts_payable": 70518000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251691000, "long_term_debt": 972370000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1144183000, "total_liabilities": 1395874000, "total_debt": 1151454000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -70462000, "total_equity": 1148037999, "shares_outstanding": 364363154, "operating_cash_flow": 398474000, "stock_based_compensation": 1176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48597000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50556000, "dividends_paid": 98318000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -338859000, "free_cash_flow": 447071000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "198375000", "ebitda": "354819000", "netIncome": "148776000", "grossProfit": "239124000", "depreciation": "None", "totalRevenue": "874099000", "costOfRevenue": "634975000", "interestIncome": "2014000", "incomeBeforeTax": "151430000", "interestExpense": "54074588", "operatingIncome": "193569000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2654000", "reportedCurrency": "USD", "netInterestIncome": "-47169000", "nonInterestIncome": "None", "operatingExpenses": "45555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "634975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156444000", "sellingGeneralAndAdministrative": "24609000", "netIncomeFromContinuingOperations": "148776000" }, "balance": { "goodwill": "None", "inventory": "5228000", "commonStock": "3703000", "currentDebt": "None", "investments": "None", "totalAssets": "2543912000", "longTermDebt": "972370000", "shortTermDebt": "179084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4424000", "reportedCurrency": "USD", "retainedEarnings": "-70462000", "totalLiabilities": "1395874000", "otherCurrentAssets": "15965999", "totalCurrentAssets": "280783000", "currentLongTermDebt": "142938000", "longTermInvestments": "6773000", "shortTermInvestments": "None", "currentNetReceivables": "158918000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2263129000", "currentAccountsPayable": "70518000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1307294000", "totalShareholderEquity": "1148037999", "capitalLeaseObligations": "191986000", "otherCurrentLiabilities": "18000", "totalCurrentLiabilities": "251691000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1144183000", "cashAndShortTermInvestments": "100671000", "commonStockSharesOutstanding": "364363154", "intangibleAssetsExcludingGoodwill": "4424000", "cashAndCashEquivalentsAtCarryingValue": "100671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148776000", "profitLoss": "None", "dividendPayout": "98318000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1758000", "operatingCashflow": "398474000", "capitalExpenditures": "48597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-338859000", "cashflowFromInvestment": "-50556000", "stockBasedCompensation": "1176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98318000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156444000", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 827855000, "cost_of_revenue": 646543000, "gross_profit": 181312000, "ebit": 139756000, "ebitda": 271261000, "pretax_income": 72749000, "tax_provision": 1015000, "net_income": 71734000, "net_income_to_common": 71734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91612000, "total_current_assets": 334824000, "total_assets": 2681272000, "short_term_debt": 213330000, "long_term_debt": null, "total_debt": 213330000, "total_liabilities": 1562768000, "total_equity": 1118504000, "shares_outstanding": 349804199, "goodwill_and_intangibles": 3059001 }, "cash_flow": { "operating_cash_flow": 242828000, "capital_expenditure": 279013000, "free_cash_flow": 521841000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272713, "ticker_id": 1872, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "139756000", "ebitda": "271261000", "netIncome": "71734000", "grossProfit": "181312000", "depreciation": "None", "totalRevenue": "827855000", "costOfRevenue": "646543000", "interestIncome": "None", "incomeBeforeTax": "72749000", "interestExpense": "77531158", "operatingIncome": "145603000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1015000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "35709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "646543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131505000", "sellingGeneralAndAdministrative": "6257000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "-99999", "inventory": "6986000", "commonStock": "3703000", "currentDebt": "None", "investments": "None", "totalAssets": "2681272000", "longTermDebt": "None", "shortTermDebt": "213330000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3159000", "reportedCurrency": "USD", "retainedEarnings": "-120920000", "totalLiabilities": "1562768000", "otherCurrentAssets": "13161000", "totalCurrentAssets": "334824000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223065000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2346448000", "currentAccountsPayable": "105474000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1448126000", "totalShareholderEquity": "1118504000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "83602000", "totalCurrentLiabilities": "320220000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1242548000", "cashAndShortTermInvestments": "91612000", "commonStockSharesOutstanding": "349804199", "intangibleAssetsExcludingGoodwill": "3159000", "cashAndCashEquivalentsAtCarryingValue": "91612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71734000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "21108000", "operatingCashflow": "242828000", "capitalExpenditures": "279013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45218000", "cashflowFromInvestment": "-282433000", "stockBasedCompensation": "823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131505000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 827855000, "cost_of_revenue": 646543000, "gross_profit": 181312000, "research_and_development": null, "selling_general_admin": 6257000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 139756000, "depreciation_amortisation": 131505000, "ebitda": 271261000, "interest_expense": 77531158, "interest_income": null, "other_non_operating": null, "pretax_income": 72749000, "tax_provision": 1015000, "effective_tax_rate": null, "net_income": 71734000, "net_income_continuing_ops": null, "net_income_to_common": 71734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91612000, "short_term_investments": null, "net_receivables": 223065000, "inventory": 6986000, "other_current_assets": null, "total_current_assets": 334824000, "net_ppe": null, "goodwill": -99999, "intangible_assets": 3159000, "goodwill_and_intangibles": 3059001, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2346448000, "total_assets": 2681272000, "short_term_debt": 213330000, "accounts_payable": 105474000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 320220000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1242548000, "total_liabilities": 1562768000, "total_debt": 213330000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -120920000, "total_equity": 1118504000, "shares_outstanding": 349804199, "operating_cash_flow": 242828000, "stock_based_compensation": 823000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 279013000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -282433000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45218000, "free_cash_flow": 521841000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "139756000", "ebitda": "271261000", "netIncome": "71734000", "grossProfit": "181312000", "depreciation": "None", "totalRevenue": "827855000", "costOfRevenue": "646543000", "interestIncome": "None", "incomeBeforeTax": "72749000", "interestExpense": "77531158", "operatingIncome": "145603000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1015000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "35709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "646543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131505000", "sellingGeneralAndAdministrative": "6257000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "-99999", "inventory": "6986000", "commonStock": "3703000", "currentDebt": "None", "investments": "None", "totalAssets": "2681272000", "longTermDebt": "None", "shortTermDebt": "213330000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3159000", "reportedCurrency": "USD", "retainedEarnings": "-120920000", "totalLiabilities": "1562768000", "otherCurrentAssets": "13161000", "totalCurrentAssets": "334824000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223065000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2346448000", "currentAccountsPayable": "105474000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1448126000", "totalShareholderEquity": "1118504000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "83602000", "totalCurrentLiabilities": "320220000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1242548000", "cashAndShortTermInvestments": "91612000", "commonStockSharesOutstanding": "349804199", "intangibleAssetsExcludingGoodwill": "3159000", "cashAndCashEquivalentsAtCarryingValue": "91612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71734000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "21108000", "operatingCashflow": "242828000", "capitalExpenditures": "279013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45218000", "cashflowFromInvestment": "-282433000", "stockBasedCompensation": "823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131505000", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 368390000, "cost_of_revenue": 326132000, "gross_profit": 42258000, "ebit": 11746000, "ebitda": 68611000, "pretax_income": -19757000, "tax_provision": 24000, "net_income": -19781000, "net_income_to_common": -19781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52463000, "total_current_assets": 139084000, "total_assets": 1314079000, "short_term_debt": 76940000, "long_term_debt": null, "total_debt": 76940000, "total_liabilities": 743000000, "total_equity": 571078999, "shares_outstanding": 122491000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 59670000, "capital_expenditure": 17249000, "free_cash_flow": 76919000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272714, "ticker_id": 1872, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11746000", "ebitda": "68611000", "netIncome": "-19781000", "grossProfit": "42258000", "depreciation": "None", "totalRevenue": "368390000", "costOfRevenue": "326132000", "interestIncome": "None", "incomeBeforeTax": "-19757000", "interestExpense": "30272428", "operatingIncome": "12192000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "24000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "30066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56865000", "sellingGeneralAndAdministrative": "3545000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "22660000", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "1314079000", "longTermDebt": "None", "shortTermDebt": "76940000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-242384000", "totalLiabilities": "743000000", "otherCurrentAssets": "5490999", "totalCurrentAssets": "139084000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1174995000", "currentAccountsPayable": "48519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "689983999", "totalShareholderEquity": "571078999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34000", "totalCurrentLiabilities": "125520000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "617480000", "cashAndShortTermInvestments": "52463000", "commonStockSharesOutstanding": "122491000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52463000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19781000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-8100000", "operatingCashflow": "59670000", "capitalExpenditures": "17249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31587000", "cashflowFromInvestment": "-16992000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 368390000, "cost_of_revenue": 326132000, "gross_profit": 42258000, "research_and_development": null, "selling_general_admin": 3545000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11746000, "depreciation_amortisation": 56865000, "ebitda": 68611000, "interest_expense": 30272428, "interest_income": null, "other_non_operating": null, "pretax_income": -19757000, "tax_provision": 24000, "effective_tax_rate": null, "net_income": -19781000, "net_income_continuing_ops": null, "net_income_to_common": -19781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52463000, "short_term_investments": null, "net_receivables": 58470000, "inventory": 22660000, "other_current_assets": null, "total_current_assets": 139084000, "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": 1174995000, "total_assets": 1314079000, "short_term_debt": 76940000, "accounts_payable": 48519000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125520000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 617480000, "total_liabilities": 743000000, "total_debt": 76940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -242384000, "total_equity": 571078999, "shares_outstanding": 122491000, "operating_cash_flow": 59670000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17249000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16992000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31587000, "free_cash_flow": 76919000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11746000", "ebitda": "68611000", "netIncome": "-19781000", "grossProfit": "42258000", "depreciation": "None", "totalRevenue": "368390000", "costOfRevenue": "326132000", "interestIncome": "None", "incomeBeforeTax": "-19757000", "interestExpense": "30272428", "operatingIncome": "12192000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "24000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "30066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56865000", "sellingGeneralAndAdministrative": "3545000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "22660000", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "1314079000", "longTermDebt": "None", "shortTermDebt": "76940000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-242384000", "totalLiabilities": "743000000", "otherCurrentAssets": "5490999", "totalCurrentAssets": "139084000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1174995000", "currentAccountsPayable": "48519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "689983999", "totalShareholderEquity": "571078999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34000", "totalCurrentLiabilities": "125520000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "617480000", "cashAndShortTermInvestments": "52463000", "commonStockSharesOutstanding": "122491000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52463000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19781000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-8100000", "operatingCashflow": "59670000", "capitalExpenditures": "17249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31587000", "cashflowFromInvestment": "-16992000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56865000", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 671222000, "cost_of_revenue": 511924000, "gross_profit": 159298000, "ebit": 192850000, "ebitda": 240918000, "pretax_income": 180518000, "tax_provision": 788000, "net_income": 179730000, "net_income_to_common": 179730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146457000, "total_current_assets": 1134621000, "total_assets": 4029025000, "short_term_debt": 246025000, "long_term_debt": 734396000, "total_debt": 980421000, "total_liabilities": 1487621000, "total_equity": 2541404000, "shares_outstanding": 505321911, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 127684000, "capital_expenditure": 20785000, "free_cash_flow": 148469000, "dividends_paid": 88051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272688, "ticker_id": 1872, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "192850000", "ebitda": "240918000", "netIncome": "179730000", "grossProfit": "159298000", "depreciation": "None", "totalRevenue": "671222000", "costOfRevenue": "511924000", "interestIncome": "2341000", "incomeBeforeTax": "180518000", "interestExpense": "12332000", "operatingIncome": "150553000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "788000", "reportedCurrency": "USD", "netInterestIncome": "-11953000", "nonInterestIncome": "None", "operatingExpenses": "8745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "511924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48068000", "sellingGeneralAndAdministrative": "20654000", "netIncomeFromContinuingOperations": "179730000" }, "balance": { "goodwill": "82992", "inventory": "85684000", "commonStock": "1065927000", "currentDebt": "None", "investments": "None", "totalAssets": "4029025000", "longTermDebt": "734396000", "shortTermDebt": "246025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "897758000", "totalLiabilities": "1487621000", "otherCurrentAssets": "225409000", "totalCurrentAssets": "1134621000", "currentLongTermDebt": "219536000", "longTermInvestments": "516293000", "shortTermInvestments": "None", "currentNetReceivables": "677071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2894404000", "currentAccountsPayable": "419987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1025529000", "totalShareholderEquity": "2541404000", "capitalLeaseObligations": "71597000", "otherCurrentLiabilities": "36683000", "totalCurrentLiabilities": "708117000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "779504000", "cashAndShortTermInvestments": "146457000", "commonStockSharesOutstanding": "505321911", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "146457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179730000", "profitLoss": "None", "dividendPayout": "88051000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-16657000", "operatingCashflow": "127684000", "capitalExpenditures": "20785000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196471000", "cashflowFromInvestment": "111475000", "stockBasedCompensation": "802000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "434308", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48068000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 671222000, "cost_of_revenue": 511924000, "gross_profit": 159298000, "research_and_development": null, "selling_general_admin": 20654000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 192850000, "depreciation_amortisation": 48068000, "ebitda": 240918000, "interest_expense": 12332000, "interest_income": null, "other_non_operating": null, "pretax_income": 180518000, "tax_provision": 788000, "effective_tax_rate": null, "net_income": 179730000, "net_income_continuing_ops": 179730000, "net_income_to_common": 179730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146457000, "short_term_investments": null, "net_receivables": 677071000, "inventory": 85684000, "other_current_assets": null, "total_current_assets": 1134621000, "net_ppe": null, "goodwill": 82992, "intangible_assets": null, "goodwill_and_intangibles": 82992, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2894404000, "total_assets": 4029025000, "short_term_debt": 246025000, "accounts_payable": 419987000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 708117000, "long_term_debt": 734396000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 779504000, "total_liabilities": 1487621000, "total_debt": 980421000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 897758000, "total_equity": 2541404000, "shares_outstanding": 505321911, "operating_cash_flow": 127684000, "stock_based_compensation": 802000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20785000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 111475000, "dividends_paid": 88051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -196471000, "free_cash_flow": 148469000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "192850000", "ebitda": "240918000", "netIncome": "179730000", "grossProfit": "159298000", "depreciation": "None", "totalRevenue": "671222000", "costOfRevenue": "511924000", "interestIncome": "2341000", "incomeBeforeTax": "180518000", "interestExpense": "12332000", "operatingIncome": "150553000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "788000", "reportedCurrency": "USD", "netInterestIncome": "-11953000", "nonInterestIncome": "None", "operatingExpenses": "8745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "511924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48068000", "sellingGeneralAndAdministrative": "20654000", "netIncomeFromContinuingOperations": "179730000" }, "balance": { "goodwill": "82992", "inventory": "85684000", "commonStock": "1065927000", "currentDebt": "None", "investments": "None", "totalAssets": "4029025000", "longTermDebt": "734396000", "shortTermDebt": "246025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "897758000", "totalLiabilities": "1487621000", "otherCurrentAssets": "225409000", "totalCurrentAssets": "1134621000", "currentLongTermDebt": "219536000", "longTermInvestments": "516293000", "shortTermInvestments": "None", "currentNetReceivables": "677071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2894404000", "currentAccountsPayable": "419987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1025529000", "totalShareholderEquity": "2541404000", "capitalLeaseObligations": "71597000", "otherCurrentLiabilities": "36683000", "totalCurrentLiabilities": "708117000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "779504000", "cashAndShortTermInvestments": "146457000", "commonStockSharesOutstanding": "505321911", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "146457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179730000", "profitLoss": "None", "dividendPayout": "88051000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-16657000", "operatingCashflow": "127684000", "capitalExpenditures": "20785000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196471000", "cashflowFromInvestment": "111475000", "stockBasedCompensation": "802000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "434308", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48068000", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 593241088, "cost_of_revenue": 472757407, "gross_profit": 120483681, "ebit": 93525999, "ebitda": 142888221, "pretax_income": 107421535, "tax_provision": -2284074, "net_income": 109705610, "net_income_to_common": 109705610, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192557560, "total_current_assets": 843871572, "total_assets": 3811550796, "short_term_debt": 192306583, "long_term_debt": 863352000, "total_debt": 1055658583, "total_liabilities": 1482174762, "total_equity": 2329376033, "shares_outstanding": 504113637, "goodwill_and_intangibles": 82992 }, "cash_flow": { "operating_cash_flow": 146226957, "capital_expenditure": 33145827, "free_cash_flow": 179372784, "dividends_paid": 73512054, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272689, "ticker_id": 1872, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93525999", "ebitda": "142888221", "netIncome": "109705610", "grossProfit": "120483681", "depreciation": "None", "totalRevenue": "593241088", "costOfRevenue": "472757407", "interestIncome": "4666000", "incomeBeforeTax": "107421535", "interestExpense": "14010591", "operatingIncome": "93525999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2284074", "reportedCurrency": "USD", "netInterestIncome": "-8938000", "nonInterestIncome": "None", "operatingExpenses": "26957682", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "472757407", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49362222", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "109654000" }, "balance": { "goodwill": "82992", "inventory": "69020748", "commonStock": "1092956013", "currentDebt": "None", "investments": "None", "totalAssets": "3811550796", "longTermDebt": "863352000", "shortTermDebt": "192306583", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "846143366", "totalLiabilities": "1482174762", "otherCurrentAssets": "60386532", "totalCurrentAssets": "843871572", "currentLongTermDebt": "184773000", "longTermInvestments": "395402000", "shortTermInvestments": "None", "currentNetReceivables": "521906732", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2967679224", "currentAccountsPayable": "354118928", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1138752865", "totalShareholderEquity": "2329376033", "capitalLeaseObligations": "74851000", "otherCurrentLiabilities": "5181531", "totalCurrentLiabilities": "551607042", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "930567720", "cashAndShortTermInvestments": "192557560", "commonStockSharesOutstanding": "504113637", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "192557560", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109705610", "profitLoss": "None", "dividendPayout": "73512054", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9242291", "operatingCashflow": "146226957", "capitalExpenditures": "33145827", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141055005", "cashflowFromInvestment": "-300525054", "stockBasedCompensation": "849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73512054", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "434308", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49362222", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 593241088, "cost_of_revenue": 472757407, "gross_profit": 120483681, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93525999, "depreciation_amortisation": 49362222, "ebitda": 142888221, "interest_expense": 14010591, "interest_income": null, "other_non_operating": null, "pretax_income": 107421535, "tax_provision": -2284074, "effective_tax_rate": null, "net_income": 109705610, "net_income_continuing_ops": 109654000, "net_income_to_common": 109705610, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192557560, "short_term_investments": null, "net_receivables": 521906732, "inventory": 69020748, "other_current_assets": null, "total_current_assets": 843871572, "net_ppe": null, "goodwill": 82992, "intangible_assets": null, "goodwill_and_intangibles": 82992, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2967679224, "total_assets": 3811550796, "short_term_debt": 192306583, "accounts_payable": 354118928, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 551607042, "long_term_debt": 863352000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 930567720, "total_liabilities": 1482174762, "total_debt": 1055658583, "preferred_stock": null, "minority_interest": null, "retained_earnings": 846143366, "total_equity": 2329376033, "shares_outstanding": 504113637, "operating_cash_flow": 146226957, "stock_based_compensation": 849000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33145827, "acquisitions": null, "other_investing": null, "investing_cash_flow": -300525054, "dividends_paid": 73512054, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 141055005, "free_cash_flow": 179372784, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93525999", "ebitda": "142888221", "netIncome": "109705610", "grossProfit": "120483681", "depreciation": "None", "totalRevenue": "593241088", "costOfRevenue": "472757407", "interestIncome": "4666000", "incomeBeforeTax": "107421535", "interestExpense": "14010591", "operatingIncome": "93525999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2284074", "reportedCurrency": "USD", "netInterestIncome": "-8938000", "nonInterestIncome": "None", "operatingExpenses": "26957682", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "472757407", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49362222", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "109654000" }, "balance": { "goodwill": "82992", "inventory": "69020748", "commonStock": "1092956013", "currentDebt": "None", "investments": "None", "totalAssets": "3811550796", "longTermDebt": "863352000", "shortTermDebt": "192306583", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "846143366", "totalLiabilities": "1482174762", "otherCurrentAssets": "60386532", "totalCurrentAssets": "843871572", "currentLongTermDebt": "184773000", "longTermInvestments": "395402000", "shortTermInvestments": "None", "currentNetReceivables": "521906732", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2967679224", "currentAccountsPayable": "354118928", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1138752865", "totalShareholderEquity": "2329376033", "capitalLeaseObligations": "74851000", "otherCurrentLiabilities": "5181531", "totalCurrentLiabilities": "551607042", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "930567720", "cashAndShortTermInvestments": "192557560", "commonStockSharesOutstanding": "504113637", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "192557560", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109705610", "profitLoss": "None", "dividendPayout": "73512054", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9242291", "operatingCashflow": "146226957", "capitalExpenditures": "33145827", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141055005", "cashflowFromInvestment": "-300525054", "stockBasedCompensation": "849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73512054", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "434308", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49362222", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 586882000, "cost_of_revenue": 473163000, "gross_profit": 113719000, "ebit": 102194000, "ebitda": 154270000, "pretax_income": 92202000, "tax_provision": 699000, "net_income": 91503000, "net_income_to_common": 91503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132489000, "total_current_assets": 863853000, "total_assets": 3570144000, "short_term_debt": 224571000, "long_term_debt": 555790000, "total_debt": 780361000, "total_liabilities": 1239454000, "total_equity": 2330690000, "shares_outstanding": 504071082, "goodwill_and_intangibles": 190823 }, "cash_flow": { "operating_cash_flow": 118143000, "capital_expenditure": 44000000, "free_cash_flow": 162143000, "dividends_paid": 60256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272691, "ticker_id": 1872, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102194000", "ebitda": "154270000", "netIncome": "91503000", "grossProfit": "113719000", "depreciation": "None", "totalRevenue": "586882000", "costOfRevenue": "473163000", "interestIncome": "2746000", "incomeBeforeTax": "92202000", "interestExpense": "9992000", "operatingIncome": "101170000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "699000", "reportedCurrency": "USD", "netInterestIncome": "-11791000", "nonInterestIncome": "None", "operatingExpenses": "12549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52076000", "sellingGeneralAndAdministrative": "6446000", "netIncomeFromContinuingOperations": "91503000" }, "balance": { "goodwill": "None", "inventory": "78233000", "commonStock": "1093055000", "currentDebt": "None", "investments": "None", "totalAssets": "3570144000", "longTermDebt": "555790000", "shortTermDebt": "224571000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "190823", "reportedCurrency": "USD", "retainedEarnings": "809771000", "totalLiabilities": "1239454000", "otherCurrentAssets": "151647000", "totalCurrentAssets": "863853000", "currentLongTermDebt": "191289000", "longTermInvestments": "113997000", "shortTermInvestments": "None", "currentNetReceivables": "501484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2706291000", "currentAccountsPayable": "336239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "894524000", "totalShareholderEquity": "2330690000", "capitalLeaseObligations": "147445000", "otherCurrentLiabilities": "4264000", "totalCurrentLiabilities": "569501000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "669953000", "cashAndShortTermInvestments": "132489000", "commonStockSharesOutstanding": "504071082", "intangibleAssetsExcludingGoodwill": "190823", "cashAndCashEquivalentsAtCarryingValue": "132489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91503000", "profitLoss": "None", "dividendPayout": "60256000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4074000", "operatingCashflow": "118143000", "capitalExpenditures": "44000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210801000", "cashflowFromInvestment": "-14062000", "stockBasedCompensation": "849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "379789", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52076000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 586882000, "cost_of_revenue": 473163000, "gross_profit": 113719000, "research_and_development": null, "selling_general_admin": 6446000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102194000, "depreciation_amortisation": 52076000, "ebitda": 154270000, "interest_expense": 9992000, "interest_income": null, "other_non_operating": null, "pretax_income": 92202000, "tax_provision": 699000, "effective_tax_rate": null, "net_income": 91503000, "net_income_continuing_ops": 91503000, "net_income_to_common": 91503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132489000, "short_term_investments": null, "net_receivables": 501484000, "inventory": 78233000, "other_current_assets": null, "total_current_assets": 863853000, "net_ppe": null, "goodwill": null, "intangible_assets": 190823, "goodwill_and_intangibles": 190823, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2706291000, "total_assets": 3570144000, "short_term_debt": 224571000, "accounts_payable": 336239000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 569501000, "long_term_debt": 555790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 669953000, "total_liabilities": 1239454000, "total_debt": 780361000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 809771000, "total_equity": 2330690000, "shares_outstanding": 504071082, "operating_cash_flow": 118143000, "stock_based_compensation": 849000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14062000, "dividends_paid": 60256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -210801000, "free_cash_flow": 162143000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102194000", "ebitda": "154270000", "netIncome": "91503000", "grossProfit": "113719000", "depreciation": "None", "totalRevenue": "586882000", "costOfRevenue": "473163000", "interestIncome": "2746000", "incomeBeforeTax": "92202000", "interestExpense": "9992000", "operatingIncome": "101170000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "699000", "reportedCurrency": "USD", "netInterestIncome": "-11791000", "nonInterestIncome": "None", "operatingExpenses": "12549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52076000", "sellingGeneralAndAdministrative": "6446000", "netIncomeFromContinuingOperations": "91503000" }, "balance": { "goodwill": "None", "inventory": "78233000", "commonStock": "1093055000", "currentDebt": "None", "investments": "None", "totalAssets": "3570144000", "longTermDebt": "555790000", "shortTermDebt": "224571000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "190823", "reportedCurrency": "USD", "retainedEarnings": "809771000", "totalLiabilities": "1239454000", "otherCurrentAssets": "151647000", "totalCurrentAssets": "863853000", "currentLongTermDebt": "191289000", "longTermInvestments": "113997000", "shortTermInvestments": "None", "currentNetReceivables": "501484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2706291000", "currentAccountsPayable": "336239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "894524000", "totalShareholderEquity": "2330690000", "capitalLeaseObligations": "147445000", "otherCurrentLiabilities": "4264000", "totalCurrentLiabilities": "569501000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "669953000", "cashAndShortTermInvestments": "132489000", "commonStockSharesOutstanding": "504071082", "intangibleAssetsExcludingGoodwill": "190823", "cashAndCashEquivalentsAtCarryingValue": "132489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91503000", "profitLoss": "None", "dividendPayout": "60256000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4074000", "operatingCashflow": "118143000", "capitalExpenditures": "44000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210801000", "cashflowFromInvestment": "-14062000", "stockBasedCompensation": "849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "379789", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52076000", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 554155000, "cost_of_revenue": 450911000, "gross_profit": 103244000, "ebit": 90470000, "ebitda": 141554000, "pretax_income": 77995000, "tax_provision": 2660000, "net_income": 75335000, "net_income_to_common": 75335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313849501, "total_current_assets": 891953409, "total_assets": 3676231659, "short_term_debt": 395629000, "long_term_debt": 238952000, "total_debt": 634581000, "total_liabilities": 1371830780, "total_equity": 2304400879, "shares_outstanding": 503985265, "goodwill_and_intangibles": 298512 }, "cash_flow": { "operating_cash_flow": 187682000, "capital_expenditure": 41023000, "free_cash_flow": 228705000, "dividends_paid": 50546000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272692, "ticker_id": 1872, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90470000", "ebitda": "141554000", "netIncome": "75335000", "grossProfit": "103244000", "depreciation": "None", "totalRevenue": "554155000", "costOfRevenue": "450911000", "interestIncome": "3424000", "incomeBeforeTax": "77995000", "interestExpense": "12724944", "operatingIncome": "83090000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2660000", "reportedCurrency": "USD", "netInterestIncome": "-8046000", "nonInterestIncome": "None", "operatingExpenses": "20154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51084000", "sellingGeneralAndAdministrative": "7001000", "netIncomeFromContinuingOperations": "75335000" }, "balance": { "goodwill": "None", "inventory": "82448464", "commonStock": "1094933681", "currentDebt": "None", "investments": "None", "totalAssets": "3676231659", "longTermDebt": "238952000", "shortTermDebt": "395629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "298512", "reportedCurrency": "USD", "retainedEarnings": "779862083", "totalLiabilities": "1371830780", "otherCurrentAssets": "27724571", "totalCurrentAssets": "891953409", "currentLongTermDebt": "312655000", "longTermInvestments": "110631000", "shortTermInvestments": "None", "currentNetReceivables": "467930873", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2784278250", "currentAccountsPayable": "338635028", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1028451612", "totalShareholderEquity": "2304400879", "capitalLeaseObligations": "475080000", "otherCurrentLiabilities": "865125", "totalCurrentLiabilities": "739688153", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "632142627", "cashAndShortTermInvestments": "313849501", "commonStockSharesOutstanding": "503985265", "intangibleAssetsExcludingGoodwill": "298512", "cashAndCashEquivalentsAtCarryingValue": "313849501", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75335000", "profitLoss": "None", "dividendPayout": "50546000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "9981000", "operatingCashflow": "187682000", "capitalExpenditures": "41023000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110181000", "cashflowFromInvestment": "-32346000", "stockBasedCompensation": "843000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50546000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1027370", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51084000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 554155000, "cost_of_revenue": 450911000, "gross_profit": 103244000, "research_and_development": null, "selling_general_admin": 7001000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90470000, "depreciation_amortisation": 51084000, "ebitda": 141554000, "interest_expense": 12724944, "interest_income": null, "other_non_operating": null, "pretax_income": 77995000, "tax_provision": 2660000, "effective_tax_rate": null, "net_income": 75335000, "net_income_continuing_ops": 75335000, "net_income_to_common": 75335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313849501, "short_term_investments": null, "net_receivables": 467930873, "inventory": 82448464, "other_current_assets": null, "total_current_assets": 891953409, "net_ppe": null, "goodwill": null, "intangible_assets": 298512, "goodwill_and_intangibles": 298512, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2784278250, "total_assets": 3676231659, "short_term_debt": 395629000, "accounts_payable": 338635028, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 739688153, "long_term_debt": 238952000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 632142627, "total_liabilities": 1371830780, "total_debt": 634581000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 779862083, "total_equity": 2304400879, "shares_outstanding": 503985265, "operating_cash_flow": 187682000, "stock_based_compensation": 843000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41023000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32346000, "dividends_paid": 50546000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110181000, "free_cash_flow": 228705000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90470000", "ebitda": "141554000", "netIncome": "75335000", "grossProfit": "103244000", "depreciation": "None", "totalRevenue": "554155000", "costOfRevenue": "450911000", "interestIncome": "3424000", "incomeBeforeTax": "77995000", "interestExpense": "12724944", "operatingIncome": "83090000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2660000", "reportedCurrency": "USD", "netInterestIncome": "-8046000", "nonInterestIncome": "None", "operatingExpenses": "20154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51084000", "sellingGeneralAndAdministrative": "7001000", "netIncomeFromContinuingOperations": "75335000" }, "balance": { "goodwill": "None", "inventory": "82448464", "commonStock": "1094933681", "currentDebt": "None", "investments": "None", "totalAssets": "3676231659", "longTermDebt": "238952000", "shortTermDebt": "395629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "298512", "reportedCurrency": "USD", "retainedEarnings": "779862083", "totalLiabilities": "1371830780", "otherCurrentAssets": "27724571", "totalCurrentAssets": "891953409", "currentLongTermDebt": "312655000", "longTermInvestments": "110631000", "shortTermInvestments": "None", "currentNetReceivables": "467930873", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2784278250", "currentAccountsPayable": "338635028", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1028451612", "totalShareholderEquity": "2304400879", "capitalLeaseObligations": "475080000", "otherCurrentLiabilities": "865125", "totalCurrentLiabilities": "739688153", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "632142627", "cashAndShortTermInvestments": "313849501", "commonStockSharesOutstanding": "503985265", "intangibleAssetsExcludingGoodwill": "298512", "cashAndCashEquivalentsAtCarryingValue": "313849501", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75335000", "profitLoss": "None", "dividendPayout": "50546000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "9981000", "operatingCashflow": "187682000", "capitalExpenditures": "41023000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110181000", "cashflowFromInvestment": "-32346000", "stockBasedCompensation": "843000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50546000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1027370", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51084000", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 547910000, "cost_of_revenue": 455510000, "gross_profit": 92400000, "ebit": 78970000, "ebitda": 128600000, "pretax_income": 64609000, "tax_provision": 1419000, "net_income": 63190000, "net_income_to_common": 63190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268354187, "total_current_assets": 889706075, "total_assets": 3699164947, "short_term_debt": 373293688, "long_term_debt": 270915000, "total_debt": 644208688, "total_liabilities": 1419045008, "total_equity": 2280119939, "shares_outstanding": 503946000, "goodwill_and_intangibles": 6323298 }, "cash_flow": { "operating_cash_flow": 137357000, "capital_expenditure": 27319000, "free_cash_flow": 164676000, "dividends_paid": 14632000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272693, "ticker_id": 1872, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78970000", "ebitda": "128600000", "netIncome": "63190000", "grossProfit": "92400000", "depreciation": "None", "totalRevenue": "547910000", "costOfRevenue": "455510000", "interestIncome": "2660000", "incomeBeforeTax": "64609000", "interestExpense": "14361000", "operatingIncome": "75463000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1419000", "reportedCurrency": "USD", "netInterestIncome": "-13104000", "nonInterestIncome": "None", "operatingExpenses": "16937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49630000", "sellingGeneralAndAdministrative": "20708000", "netIncomeFromContinuingOperations": "63190000" }, "balance": { "goodwill": "5919000", "inventory": "92356207", "commonStock": "1093862851", "currentDebt": "None", "investments": "None", "totalAssets": "3699164947", "longTermDebt": "270915000", "shortTermDebt": "373293688", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "404298", "reportedCurrency": "USD", "retainedEarnings": "754292068", "totalLiabilities": "1419045008", "otherCurrentAssets": "2712000", "totalCurrentAssets": "889706075", "currentLongTermDebt": "291248000", "longTermInvestments": "107539000", "shortTermInvestments": "None", "currentNetReceivables": "526283676", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2809458872", "currentAccountsPayable": "347691781", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1067318247", "totalShareholderEquity": "2280119939", "capitalLeaseObligations": "504367000", "otherCurrentLiabilities": "653979", "totalCurrentLiabilities": "725020450", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "694024558", "cashAndShortTermInvestments": "268354187", "commonStockSharesOutstanding": "503946000", "intangibleAssetsExcludingGoodwill": "404298", "cashAndCashEquivalentsAtCarryingValue": "268354187", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63190000", "profitLoss": "None", "dividendPayout": "14632000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1867000", "operatingCashflow": "137357000", "capitalExpenditures": "27319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124405000", "cashflowFromInvestment": "-28364000", "stockBasedCompensation": "664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14632000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49630000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 547910000, "cost_of_revenue": 455510000, "gross_profit": 92400000, "research_and_development": null, "selling_general_admin": 20708000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78970000, "depreciation_amortisation": 49630000, "ebitda": 128600000, "interest_expense": 14361000, "interest_income": null, "other_non_operating": null, "pretax_income": 64609000, "tax_provision": 1419000, "effective_tax_rate": null, "net_income": 63190000, "net_income_continuing_ops": 63190000, "net_income_to_common": 63190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268354187, "short_term_investments": null, "net_receivables": 526283676, "inventory": 92356207, "other_current_assets": null, "total_current_assets": 889706075, "net_ppe": null, "goodwill": 5919000, "intangible_assets": 404298, "goodwill_and_intangibles": 6323298, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2809458872, "total_assets": 3699164947, "short_term_debt": 373293688, "accounts_payable": 347691781, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 725020450, "long_term_debt": 270915000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 694024558, "total_liabilities": 1419045008, "total_debt": 644208688, "preferred_stock": null, "minority_interest": null, "retained_earnings": 754292068, "total_equity": 2280119939, "shares_outstanding": 503946000, "operating_cash_flow": 137357000, "stock_based_compensation": 664000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27319000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28364000, "dividends_paid": 14632000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124405000, "free_cash_flow": 164676000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78970000", "ebitda": "128600000", "netIncome": "63190000", "grossProfit": "92400000", "depreciation": "None", "totalRevenue": "547910000", "costOfRevenue": "455510000", "interestIncome": "2660000", "incomeBeforeTax": "64609000", "interestExpense": "14361000", "operatingIncome": "75463000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1419000", "reportedCurrency": "USD", "netInterestIncome": "-13104000", "nonInterestIncome": "None", "operatingExpenses": "16937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49630000", "sellingGeneralAndAdministrative": "20708000", "netIncomeFromContinuingOperations": "63190000" }, "balance": { "goodwill": "5919000", "inventory": "92356207", "commonStock": "1093862851", "currentDebt": "None", "investments": "None", "totalAssets": "3699164947", "longTermDebt": "270915000", "shortTermDebt": "373293688", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "404298", "reportedCurrency": "USD", "retainedEarnings": "754292068", "totalLiabilities": "1419045008", "otherCurrentAssets": "2712000", "totalCurrentAssets": "889706075", "currentLongTermDebt": "291248000", "longTermInvestments": "107539000", "shortTermInvestments": "None", "currentNetReceivables": "526283676", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2809458872", "currentAccountsPayable": "347691781", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1067318247", "totalShareholderEquity": "2280119939", "capitalLeaseObligations": "504367000", "otherCurrentLiabilities": "653979", "totalCurrentLiabilities": "725020450", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "694024558", "cashAndShortTermInvestments": "268354187", "commonStockSharesOutstanding": "503946000", "intangibleAssetsExcludingGoodwill": "404298", "cashAndCashEquivalentsAtCarryingValue": "268354187", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63190000", "profitLoss": "None", "dividendPayout": "14632000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1867000", "operatingCashflow": "137357000", "capitalExpenditures": "27319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124405000", "cashflowFromInvestment": "-28364000", "stockBasedCompensation": "664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14632000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49630000", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 532861000, "cost_of_revenue": 380272000, "gross_profit": 152589000, "ebit": 78657000, "ebitda": 131169000, "pretax_income": 79571000, "tax_provision": 61000, "net_income": 79632000, "net_income_to_common": 79632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195271000, "total_current_assets": 926869000, "total_assets": 3734999000, "short_term_debt": 336295000, "long_term_debt": 322820000, "total_debt": 659115000, "total_liabilities": 1472493000, "total_equity": 2262506000, "shares_outstanding": 515108516, "goodwill_and_intangibles": 6429000 }, "cash_flow": { "operating_cash_flow": 197138000, "capital_expenditure": 13227000, "free_cash_flow": 210365000, "dividends_paid": 193364000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272694, "ticker_id": 1872, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78657000", "ebitda": "131169000", "netIncome": "79632000", "grossProfit": "152589000", "depreciation": "None", "totalRevenue": "532861000", "costOfRevenue": "380272000", "interestIncome": "4578000", "incomeBeforeTax": "79571000", "interestExpense": "13645000", "operatingIncome": "91656000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "61000", "reportedCurrency": "USD", "netInterestIncome": "-12686000", "nonInterestIncome": "None", "operatingExpenses": "60933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52512000", "sellingGeneralAndAdministrative": "7545000", "netIncomeFromContinuingOperations": "79632000" }, "balance": { "goodwill": "None", "inventory": "94155000", "commonStock": "1630167000", "currentDebt": "None", "investments": "None", "totalAssets": "3734999000", "longTermDebt": "322820000", "shortTermDebt": "336295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6429000", "reportedCurrency": "USD", "retainedEarnings": "705177000", "totalLiabilities": "1472493000", "otherCurrentAssets": "100898001", "totalCurrentAssets": "926869000", "currentLongTermDebt": "252556000", "longTermInvestments": "104440000", "shortTermInvestments": "None", "currentNetReceivables": "536544999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2808130000", "currentAccountsPayable": "345548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1122249000", "totalShareholderEquity": "2262506000", "capitalLeaseObligations": "546873000", "otherCurrentLiabilities": "4696000", "totalCurrentLiabilities": "686539000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "785954000", "cashAndShortTermInvestments": "195271000", "commonStockSharesOutstanding": "515108516", "intangibleAssetsExcludingGoodwill": "6429000", "cashAndCashEquivalentsAtCarryingValue": "195271000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79632000", "profitLoss": "None", "dividendPayout": "193364000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4228000", "operatingCashflow": "197138000", "capitalExpenditures": "13227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219519000", "cashflowFromInvestment": "None", "stockBasedCompensation": "521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "193364000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52512000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 532861000, "cost_of_revenue": 380272000, "gross_profit": 152589000, "research_and_development": null, "selling_general_admin": 7545000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78657000, "depreciation_amortisation": 52512000, "ebitda": 131169000, "interest_expense": 13645000, "interest_income": null, "other_non_operating": null, "pretax_income": 79571000, "tax_provision": 61000, "effective_tax_rate": null, "net_income": 79632000, "net_income_continuing_ops": 79632000, "net_income_to_common": 79632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195271000, "short_term_investments": null, "net_receivables": 536544999, "inventory": 94155000, "other_current_assets": null, "total_current_assets": 926869000, "net_ppe": null, "goodwill": null, "intangible_assets": 6429000, "goodwill_and_intangibles": 6429000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2808130000, "total_assets": 3734999000, "short_term_debt": 336295000, "accounts_payable": 345548000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 686539000, "long_term_debt": 322820000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 785954000, "total_liabilities": 1472493000, "total_debt": 659115000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 705177000, "total_equity": 2262506000, "shares_outstanding": 515108516, "operating_cash_flow": 197138000, "stock_based_compensation": 521000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13227000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 193364000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -219519000, "free_cash_flow": 210365000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78657000", "ebitda": "131169000", "netIncome": "79632000", "grossProfit": "152589000", "depreciation": "None", "totalRevenue": "532861000", "costOfRevenue": "380272000", "interestIncome": "4578000", "incomeBeforeTax": "79571000", "interestExpense": "13645000", "operatingIncome": "91656000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "61000", "reportedCurrency": "USD", "netInterestIncome": "-12686000", "nonInterestIncome": "None", "operatingExpenses": "60933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52512000", "sellingGeneralAndAdministrative": "7545000", "netIncomeFromContinuingOperations": "79632000" }, "balance": { "goodwill": "None", "inventory": "94155000", "commonStock": "1630167000", "currentDebt": "None", "investments": "None", "totalAssets": "3734999000", "longTermDebt": "322820000", "shortTermDebt": "336295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6429000", "reportedCurrency": "USD", "retainedEarnings": "705177000", "totalLiabilities": "1472493000", "otherCurrentAssets": "100898001", "totalCurrentAssets": "926869000", "currentLongTermDebt": "252556000", "longTermInvestments": "104440000", "shortTermInvestments": "None", "currentNetReceivables": "536544999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2808130000", "currentAccountsPayable": "345548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1122249000", "totalShareholderEquity": "2262506000", "capitalLeaseObligations": "546873000", "otherCurrentLiabilities": "4696000", "totalCurrentLiabilities": "686539000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "785954000", "cashAndShortTermInvestments": "195271000", "commonStockSharesOutstanding": "515108516", "intangibleAssetsExcludingGoodwill": "6429000", "cashAndCashEquivalentsAtCarryingValue": "195271000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79632000", "profitLoss": "None", "dividendPayout": "193364000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4228000", "operatingCashflow": "197138000", "capitalExpenditures": "13227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219519000", "cashflowFromInvestment": "None", "stockBasedCompensation": "521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "193364000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52512000", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 719731000, "cost_of_revenue": 497478000, "gross_profit": 222253000, "ebit": 226487000, "ebitda": 280111000, "pretax_income": 216799000, "tax_provision": 1164000, "net_income": 215635000, "net_income_to_common": 215635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 287105787, "total_current_assets": 989093499, "total_assets": 3812057976, "short_term_debt": 258349908, "long_term_debt": 350364000, "total_debt": 608713908, "total_liabilities": 1402461118, "total_equity": 2409596857, "shares_outstanding": 515362000, "goodwill_and_intangibles": 614284 }, "cash_flow": { "operating_cash_flow": 284054000, "capital_expenditure": 7700000, "free_cash_flow": 291754000, "dividends_paid": 207333000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272696, "ticker_id": 1872, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "226487000", "ebitda": "280111000", "netIncome": "215635000", "grossProfit": "222253000", "depreciation": "None", "totalRevenue": "719731000", "costOfRevenue": "497478000", "interestIncome": "4455000", "incomeBeforeTax": "216799000", "interestExpense": "9688000", "operatingIncome": "219011000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1164000", "reportedCurrency": "USD", "netInterestIncome": "-6284000", "nonInterestIncome": "None", "operatingExpenses": "3242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53624000", "sellingGeneralAndAdministrative": "7302000", "netIncomeFromContinuingOperations": "215635000" }, "balance": { "goodwill": "None", "inventory": "105768427", "commonStock": "5103439", "currentDebt": "None", "investments": "None", "totalAssets": "3812057976", "longTermDebt": "350364000", "shortTermDebt": "258349908", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "614284", "reportedCurrency": "USD", "retainedEarnings": "815304769", "totalLiabilities": "1402461118", "otherCurrentAssets": "27920571", "totalCurrentAssets": "989093499", "currentLongTermDebt": "173641000", "longTermInvestments": "104513000", "shortTermInvestments": "None", "currentNetReceivables": "568298713", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2822964477", "currentAccountsPayable": "318544804", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1079675063", "totalShareholderEquity": "2409596857", "capitalLeaseObligations": "560443000", "otherCurrentLiabilities": "2520250", "totalCurrentLiabilities": "581135963", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "821325155", "cashAndShortTermInvestments": "287105787", "commonStockSharesOutstanding": "515362000", "intangibleAssetsExcludingGoodwill": "614284", "cashAndCashEquivalentsAtCarryingValue": "287105787", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "215635000", "profitLoss": "None", "dividendPayout": "207333000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1455000", "operatingCashflow": "284054000", "capitalExpenditures": "7700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-277112000", "cashflowFromInvestment": "18852000", "stockBasedCompensation": "775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207333000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 719731000, "cost_of_revenue": 497478000, "gross_profit": 222253000, "research_and_development": null, "selling_general_admin": 7302000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 226487000, "depreciation_amortisation": 53624000, "ebitda": 280111000, "interest_expense": 9688000, "interest_income": null, "other_non_operating": null, "pretax_income": 216799000, "tax_provision": 1164000, "effective_tax_rate": null, "net_income": 215635000, "net_income_continuing_ops": 215635000, "net_income_to_common": 215635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 287105787, "short_term_investments": null, "net_receivables": 568298713, "inventory": 105768427, "other_current_assets": null, "total_current_assets": 989093499, "net_ppe": null, "goodwill": null, "intangible_assets": 614284, "goodwill_and_intangibles": 614284, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2822964477, "total_assets": 3812057976, "short_term_debt": 258349908, "accounts_payable": 318544804, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 581135963, "long_term_debt": 350364000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 821325155, "total_liabilities": 1402461118, "total_debt": 608713908, "preferred_stock": null, "minority_interest": null, "retained_earnings": 815304769, "total_equity": 2409596857, "shares_outstanding": 515362000, "operating_cash_flow": 284054000, "stock_based_compensation": 775000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18852000, "dividends_paid": 207333000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -277112000, "free_cash_flow": 291754000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "226487000", "ebitda": "280111000", "netIncome": "215635000", "grossProfit": "222253000", "depreciation": "None", "totalRevenue": "719731000", "costOfRevenue": "497478000", "interestIncome": "4455000", "incomeBeforeTax": "216799000", "interestExpense": "9688000", "operatingIncome": "219011000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1164000", "reportedCurrency": "USD", "netInterestIncome": "-6284000", "nonInterestIncome": "None", "operatingExpenses": "3242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53624000", "sellingGeneralAndAdministrative": "7302000", "netIncomeFromContinuingOperations": "215635000" }, "balance": { "goodwill": "None", "inventory": "105768427", "commonStock": "5103439", "currentDebt": "None", "investments": "None", "totalAssets": "3812057976", "longTermDebt": "350364000", "shortTermDebt": "258349908", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "614284", "reportedCurrency": "USD", "retainedEarnings": "815304769", "totalLiabilities": "1402461118", "otherCurrentAssets": "27920571", "totalCurrentAssets": "989093499", "currentLongTermDebt": "173641000", "longTermInvestments": "104513000", "shortTermInvestments": "None", "currentNetReceivables": "568298713", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2822964477", "currentAccountsPayable": "318544804", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1079675063", "totalShareholderEquity": "2409596857", "capitalLeaseObligations": "560443000", "otherCurrentLiabilities": "2520250", "totalCurrentLiabilities": "581135963", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "821325155", "cashAndShortTermInvestments": "287105787", "commonStockSharesOutstanding": "515362000", "intangibleAssetsExcludingGoodwill": "614284", "cashAndCashEquivalentsAtCarryingValue": "287105787", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "215635000", "profitLoss": "None", "dividendPayout": "207333000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1455000", "operatingCashflow": "284054000", "capitalExpenditures": "7700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-277112000", "cashflowFromInvestment": "18852000", "stockBasedCompensation": "775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207333000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53624000", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 831162000, "cost_of_revenue": 549375000, "gross_profit": 281787000, "ebit": 273984000, "ebitda": 328830000, "pretax_income": 260769000, "tax_provision": 1572000, "net_income": 259197000, "net_income_to_common": 259197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261633883, "total_current_assets": 1004428959, "total_assets": 3908596851, "short_term_debt": 324735455, "long_term_debt": 290399000, "total_debt": 615134455, "total_liabilities": 1480842340, "total_equity": 2427754511, "shares_outstanding": 514834000, "goodwill_and_intangibles": 725000 }, "cash_flow": { "operating_cash_flow": 300655000, "capital_expenditure": 13409000, "free_cash_flow": 314064000, "dividends_paid": 175666000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272697, "ticker_id": 1872, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "273984000", "ebitda": "328830000", "netIncome": "259197000", "grossProfit": "281787000", "depreciation": "None", "totalRevenue": "831162000", "costOfRevenue": "549375000", "interestIncome": "4479000", "incomeBeforeTax": "260769000", "interestExpense": "13215000", "operatingIncome": "262137000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1572000", "reportedCurrency": "USD", "netInterestIncome": "-9921000", "nonInterestIncome": "None", "operatingExpenses": "19650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54846000", "sellingGeneralAndAdministrative": "7607000", "netIncomeFromContinuingOperations": "259197000" }, "balance": { "goodwill": "2616", "inventory": "107302563", "commonStock": "5107510", "currentDebt": "None", "investments": "None", "totalAssets": "3908596851", "longTermDebt": "290399000", "shortTermDebt": "324735455", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "722384", "reportedCurrency": "USD", "retainedEarnings": "807683181", "totalLiabilities": "1480842340", "otherCurrentAssets": "14122875", "totalCurrentAssets": "1004428959", "currentLongTermDebt": "248920000", "longTermInvestments": "98185000", "shortTermInvestments": "106611634", "currentNetReceivables": "621369637", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2904167891", "currentAccountsPayable": "345405629", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1130855295", "totalShareholderEquity": "2427754511", "capitalLeaseObligations": "595630000", "otherCurrentLiabilities": "3202415", "totalCurrentLiabilities": "674722499", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "806119840", "cashAndShortTermInvestments": "261633883", "commonStockSharesOutstanding": "514834000", "intangibleAssetsExcludingGoodwill": "722384", "cashAndCashEquivalentsAtCarryingValue": "261633883", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259197000", "profitLoss": "None", "dividendPayout": "175666000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "6540000", "operatingCashflow": "300655000", "capitalExpenditures": "13409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262339000", "cashflowFromInvestment": "7645000", "stockBasedCompensation": "1105000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175666000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 831162000, "cost_of_revenue": 549375000, "gross_profit": 281787000, "research_and_development": null, "selling_general_admin": 7607000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 273984000, "depreciation_amortisation": 54846000, "ebitda": 328830000, "interest_expense": 13215000, "interest_income": null, "other_non_operating": null, "pretax_income": 260769000, "tax_provision": 1572000, "effective_tax_rate": null, "net_income": 259197000, "net_income_continuing_ops": 259197000, "net_income_to_common": 259197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261633883, "short_term_investments": 106611634, "net_receivables": 621369637, "inventory": 107302563, "other_current_assets": null, "total_current_assets": 1004428959, "net_ppe": null, "goodwill": 2616, "intangible_assets": 722384, "goodwill_and_intangibles": 725000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2904167891, "total_assets": 3908596851, "short_term_debt": 324735455, "accounts_payable": 345405629, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 674722499, "long_term_debt": 290399000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 806119840, "total_liabilities": 1480842340, "total_debt": 615134455, "preferred_stock": null, "minority_interest": null, "retained_earnings": 807683181, "total_equity": 2427754511, "shares_outstanding": 514834000, "operating_cash_flow": 300655000, "stock_based_compensation": 1105000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7645000, "dividends_paid": 175666000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -262339000, "free_cash_flow": 314064000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "273984000", "ebitda": "328830000", "netIncome": "259197000", "grossProfit": "281787000", "depreciation": "None", "totalRevenue": "831162000", "costOfRevenue": "549375000", "interestIncome": "4479000", "incomeBeforeTax": "260769000", "interestExpense": "13215000", "operatingIncome": "262137000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1572000", "reportedCurrency": "USD", "netInterestIncome": "-9921000", "nonInterestIncome": "None", "operatingExpenses": "19650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54846000", "sellingGeneralAndAdministrative": "7607000", "netIncomeFromContinuingOperations": "259197000" }, "balance": { "goodwill": "2616", "inventory": "107302563", "commonStock": "5107510", "currentDebt": "None", "investments": "None", "totalAssets": "3908596851", "longTermDebt": "290399000", "shortTermDebt": "324735455", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "722384", "reportedCurrency": "USD", "retainedEarnings": "807683181", "totalLiabilities": "1480842340", "otherCurrentAssets": "14122875", "totalCurrentAssets": "1004428959", "currentLongTermDebt": "248920000", "longTermInvestments": "98185000", "shortTermInvestments": "106611634", "currentNetReceivables": "621369637", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2904167891", "currentAccountsPayable": "345405629", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1130855295", "totalShareholderEquity": "2427754511", "capitalLeaseObligations": "595630000", "otherCurrentLiabilities": "3202415", "totalCurrentLiabilities": "674722499", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "806119840", "cashAndShortTermInvestments": "261633883", "commonStockSharesOutstanding": "514834000", "intangibleAssetsExcludingGoodwill": "722384", "cashAndCashEquivalentsAtCarryingValue": "261633883", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259197000", "profitLoss": "None", "dividendPayout": "175666000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "6540000", "operatingCashflow": "300655000", "capitalExpenditures": "13409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262339000", "cashflowFromInvestment": "7645000", "stockBasedCompensation": "1105000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175666000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54846000", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 784893000, "cost_of_revenue": 539379000, "gross_profit": 245514000, "ebit": 237141000, "ebitda": 291270000, "pretax_income": 221314000, "tax_provision": 1743000, "net_income": 219571000, "net_income_to_common": 219571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217142192, "total_current_assets": 941253566, "total_assets": 3906412307, "short_term_debt": 251522872, "long_term_debt": 413205000, "total_debt": 664727872, "total_liabilities": 1545529756, "total_equity": 2360882551, "shares_outstanding": 509754103, "goodwill_and_intangibles": 978352 }, "cash_flow": { "operating_cash_flow": 248518000, "capital_expenditure": 15387000, "free_cash_flow": 263905000, "dividends_paid": 123520000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272698, "ticker_id": 1872, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "237141000", "ebitda": "291270000", "netIncome": "219571000", "grossProfit": "245514000", "depreciation": "None", "totalRevenue": "784893000", "costOfRevenue": "539379000", "interestIncome": "2805000", "incomeBeforeTax": "221314000", "interestExpense": "22715575", "operatingIncome": "232923000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1743000", "reportedCurrency": "USD", "netInterestIncome": "-17235000", "nonInterestIncome": "None", "operatingExpenses": "12591000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "539379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54129000", "sellingGeneralAndAdministrative": "16696000", "netIncomeFromContinuingOperations": "219571000" }, "balance": { "goodwill": "None", "inventory": "111882058", "commonStock": "5115301", "currentDebt": "None", "investments": "None", "totalAssets": "3906412307", "longTermDebt": "413205000", "shortTermDebt": "251522872", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "978352", "reportedCurrency": "USD", "retainedEarnings": "728828718", "totalLiabilities": "1545529756", "otherCurrentAssets": "12109120", "totalCurrentAssets": "941253566", "currentLongTermDebt": "174349000", "longTermInvestments": "90684000", "shortTermInvestments": "None", "currentNetReceivables": "600120194", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2965158740", "currentAccountsPayable": "345978022", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1198650566", "totalShareholderEquity": "2360882551", "capitalLeaseObligations": "608214000", "otherCurrentLiabilities": "122294", "totalCurrentLiabilities": "598402062", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "947127693", "cashAndShortTermInvestments": "217142192", "commonStockSharesOutstanding": "509754103", "intangibleAssetsExcludingGoodwill": "978352", "cashAndCashEquivalentsAtCarryingValue": "217142192", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219571000", "profitLoss": "None", "dividendPayout": "123520000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-717000", "operatingCashflow": "248518000", "capitalExpenditures": "15387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240240000", "cashflowFromInvestment": "-14179000", "stockBasedCompensation": "559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123520000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54129000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 784893000, "cost_of_revenue": 539379000, "gross_profit": 245514000, "research_and_development": null, "selling_general_admin": 16696000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 237141000, "depreciation_amortisation": 54129000, "ebitda": 291270000, "interest_expense": 22715575, "interest_income": null, "other_non_operating": null, "pretax_income": 221314000, "tax_provision": 1743000, "effective_tax_rate": null, "net_income": 219571000, "net_income_continuing_ops": 219571000, "net_income_to_common": 219571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217142192, "short_term_investments": null, "net_receivables": 600120194, "inventory": 111882058, "other_current_assets": null, "total_current_assets": 941253566, "net_ppe": null, "goodwill": null, "intangible_assets": 978352, "goodwill_and_intangibles": 978352, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2965158740, "total_assets": 3906412307, "short_term_debt": 251522872, "accounts_payable": 345978022, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 598402062, "long_term_debt": 413205000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 947127693, "total_liabilities": 1545529756, "total_debt": 664727872, "preferred_stock": null, "minority_interest": null, "retained_earnings": 728828718, "total_equity": 2360882551, "shares_outstanding": 509754103, "operating_cash_flow": 248518000, "stock_based_compensation": 559000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14179000, "dividends_paid": 123520000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -240240000, "free_cash_flow": 263905000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "237141000", "ebitda": "291270000", "netIncome": "219571000", "grossProfit": "245514000", "depreciation": "None", "totalRevenue": "784893000", "costOfRevenue": "539379000", "interestIncome": "2805000", "incomeBeforeTax": "221314000", "interestExpense": "22715575", "operatingIncome": "232923000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1743000", "reportedCurrency": "USD", "netInterestIncome": "-17235000", "nonInterestIncome": "None", "operatingExpenses": "12591000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "539379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54129000", "sellingGeneralAndAdministrative": "16696000", "netIncomeFromContinuingOperations": "219571000" }, "balance": { "goodwill": "None", "inventory": "111882058", "commonStock": "5115301", "currentDebt": "None", "investments": "None", "totalAssets": "3906412307", "longTermDebt": "413205000", "shortTermDebt": "251522872", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "978352", "reportedCurrency": "USD", "retainedEarnings": "728828718", "totalLiabilities": "1545529756", "otherCurrentAssets": "12109120", "totalCurrentAssets": "941253566", "currentLongTermDebt": "174349000", "longTermInvestments": "90684000", "shortTermInvestments": "None", "currentNetReceivables": "600120194", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2965158740", "currentAccountsPayable": "345978022", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1198650566", "totalShareholderEquity": "2360882551", "capitalLeaseObligations": "608214000", "otherCurrentLiabilities": "122294", "totalCurrentLiabilities": "598402062", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "947127693", "cashAndShortTermInvestments": "217142192", "commonStockSharesOutstanding": "509754103", "intangibleAssetsExcludingGoodwill": "978352", "cashAndCashEquivalentsAtCarryingValue": "217142192", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219571000", "profitLoss": "None", "dividendPayout": "123520000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-717000", "operatingCashflow": "248518000", "capitalExpenditures": "15387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240240000", "cashflowFromInvestment": "-14179000", "stockBasedCompensation": "559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123520000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54129000", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 1164794000, "cost_of_revenue": 965772000, "gross_profit": 199022000, "ebit": 181918000, "ebitda": 235628000, "pretax_income": 178318000, "tax_provision": 1883000, "net_income": 176435000, "net_income_to_common": 176435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221861413, "total_current_assets": 930071928, "total_assets": 3902338484, "short_term_debt": 266535599, "long_term_debt": 398507000, "total_debt": 665042599, "total_liabilities": 1681217798, "total_equity": 2221120686, "shares_outstanding": 508687935, "goodwill_and_intangibles": 1286176 }, "cash_flow": { "operating_cash_flow": 198941000, "capital_expenditure": 46070000, "free_cash_flow": 245011000, "dividends_paid": 102874000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272699, "ticker_id": 1872, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "181918000", "ebitda": "235628000", "netIncome": "176435000", "grossProfit": "199022000", "depreciation": "None", "totalRevenue": "1164794000", "costOfRevenue": "965772000", "interestIncome": "3143000", "incomeBeforeTax": "178318000", "interestExpense": "10879172", "operatingIncome": "180527000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1883000", "reportedCurrency": "USD", "netInterestIncome": "-7084000", "nonInterestIncome": "None", "operatingExpenses": "18495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "965772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53710000", "sellingGeneralAndAdministrative": "6560000", "netIncomeFromContinuingOperations": "176435000" }, "balance": { "goodwill": "None", "inventory": "107384748", "commonStock": "5053974", "currentDebt": "None", "investments": "None", "totalAssets": "3902338484", "longTermDebt": "398507000", "shortTermDebt": "266535599", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1286176", "reportedCurrency": "USD", "retainedEarnings": "629154545", "totalLiabilities": "1681217798", "otherCurrentAssets": "34074696", "totalCurrentAssets": "930071928", "currentLongTermDebt": "174004000", "longTermInvestments": "84125000", "shortTermInvestments": "None", "currentNetReceivables": "566751069", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2972266556", "currentAccountsPayable": "219309999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1288520274", "totalShareholderEquity": "2221120686", "capitalLeaseObligations": "719840000", "otherCurrentLiabilities": "165300567", "totalCurrentLiabilities": "659233123", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1021984675", "cashAndShortTermInvestments": "221861413", "commonStockSharesOutstanding": "508687935", "intangibleAssetsExcludingGoodwill": "1286176", "cashAndCashEquivalentsAtCarryingValue": "221861413", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176435000", "profitLoss": "None", "dividendPayout": "102874000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-18827000", "operatingCashflow": "198941000", "capitalExpenditures": "46070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114816000", "cashflowFromInvestment": "-92293000", "stockBasedCompensation": "680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102874000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1164794000, "cost_of_revenue": 965772000, "gross_profit": 199022000, "research_and_development": null, "selling_general_admin": 6560000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 181918000, "depreciation_amortisation": 53710000, "ebitda": 235628000, "interest_expense": 10879172, "interest_income": null, "other_non_operating": null, "pretax_income": 178318000, "tax_provision": 1883000, "effective_tax_rate": null, "net_income": 176435000, "net_income_continuing_ops": 176435000, "net_income_to_common": 176435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221861413, "short_term_investments": null, "net_receivables": 566751069, "inventory": 107384748, "other_current_assets": null, "total_current_assets": 930071928, "net_ppe": null, "goodwill": null, "intangible_assets": 1286176, "goodwill_and_intangibles": 1286176, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2972266556, "total_assets": 3902338484, "short_term_debt": 266535599, "accounts_payable": 219309999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 659233123, "long_term_debt": 398507000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1021984675, "total_liabilities": 1681217798, "total_debt": 665042599, "preferred_stock": null, "minority_interest": null, "retained_earnings": 629154545, "total_equity": 2221120686, "shares_outstanding": 508687935, "operating_cash_flow": 198941000, "stock_based_compensation": 680000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46070000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92293000, "dividends_paid": 102874000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -114816000, "free_cash_flow": 245011000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "181918000", "ebitda": "235628000", "netIncome": "176435000", "grossProfit": "199022000", "depreciation": "None", "totalRevenue": "1164794000", "costOfRevenue": "965772000", "interestIncome": "3143000", "incomeBeforeTax": "178318000", "interestExpense": "10879172", "operatingIncome": "180527000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1883000", "reportedCurrency": "USD", "netInterestIncome": "-7084000", "nonInterestIncome": "None", "operatingExpenses": "18495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "965772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53710000", "sellingGeneralAndAdministrative": "6560000", "netIncomeFromContinuingOperations": "176435000" }, "balance": { "goodwill": "None", "inventory": "107384748", "commonStock": "5053974", "currentDebt": "None", "investments": "None", "totalAssets": "3902338484", "longTermDebt": "398507000", "shortTermDebt": "266535599", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1286176", "reportedCurrency": "USD", "retainedEarnings": "629154545", "totalLiabilities": "1681217798", "otherCurrentAssets": "34074696", "totalCurrentAssets": "930071928", "currentLongTermDebt": "174004000", "longTermInvestments": "84125000", "shortTermInvestments": "None", "currentNetReceivables": "566751069", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2972266556", "currentAccountsPayable": "219309999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1288520274", "totalShareholderEquity": "2221120686", "capitalLeaseObligations": "719840000", "otherCurrentLiabilities": "165300567", "totalCurrentLiabilities": "659233123", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1021984675", "cashAndShortTermInvestments": "221861413", "commonStockSharesOutstanding": "508687935", "intangibleAssetsExcludingGoodwill": "1286176", "cashAndCashEquivalentsAtCarryingValue": "221861413", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176435000", "profitLoss": "None", "dividendPayout": "102874000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-18827000", "operatingCashflow": "198941000", "capitalExpenditures": "46070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114816000", "cashflowFromInvestment": "-92293000", "stockBasedCompensation": "680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102874000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53710000", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 650767000, "cost_of_revenue": 475170000, "gross_profit": 175597000, "ebit": 170946000, "ebitda": 224402000, "pretax_income": 147870000, "tax_provision": 932000, "net_income": 146938000, "net_income_to_common": 146938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124073629, "total_current_assets": 823277348, "total_assets": 3798947959, "short_term_debt": 262097017, "long_term_debt": 413691000, "total_debt": 675788017, "total_liabilities": 1613786232, "total_equity": 2185161726, "shares_outstanding": 506681054, "goodwill_and_intangibles": 1603432 }, "cash_flow": { "operating_cash_flow": 333520000, "capital_expenditure": 42549000, "free_cash_flow": 376069000, "dividends_paid": 128003000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272701, "ticker_id": 1872, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170946000", "ebitda": "224402000", "netIncome": "146938000", "grossProfit": "175597000", "depreciation": "None", "totalRevenue": "650767000", "costOfRevenue": "475170000", "interestIncome": "4062000", "incomeBeforeTax": "147870000", "interestExpense": "26073859", "operatingIncome": "167196000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "932000", "reportedCurrency": "USD", "netInterestIncome": "-22562000", "nonInterestIncome": "None", "operatingExpenses": "8401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "475170000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53456000", "sellingGeneralAndAdministrative": "16136000", "netIncomeFromContinuingOperations": "146938000" }, "balance": { "goodwill": "None", "inventory": "8986376", "commonStock": "5038931", "currentDebt": "None", "investments": "None", "totalAssets": "3798947959", "longTermDebt": "413691000", "shortTermDebt": "262097017", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1603432", "reportedCurrency": "USD", "retainedEarnings": "554157238", "totalLiabilities": "1613786232", "otherCurrentAssets": "1330063", "totalCurrentAssets": "823277348", "currentLongTermDebt": "173573000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "688887279", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2975670610", "currentAccountsPayable": "297093188", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1311725684", "totalShareholderEquity": "2185161726", "capitalLeaseObligations": "732289000", "otherCurrentLiabilities": "336990", "totalCurrentLiabilities": "564157565", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1049628667", "cashAndShortTermInvestments": "124073629", "commonStockSharesOutstanding": "506681054", "intangibleAssetsExcludingGoodwill": "1603432", "cashAndCashEquivalentsAtCarryingValue": "124073629", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146938000", "profitLoss": "None", "dividendPayout": "128003000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-6372000", "operatingCashflow": "333520000", "capitalExpenditures": "42549000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-409581000", "cashflowFromInvestment": "-40468000", "stockBasedCompensation": "676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128003000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53456000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 650767000, "cost_of_revenue": 475170000, "gross_profit": 175597000, "research_and_development": null, "selling_general_admin": 16136000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170946000, "depreciation_amortisation": 53456000, "ebitda": 224402000, "interest_expense": 26073859, "interest_income": null, "other_non_operating": null, "pretax_income": 147870000, "tax_provision": 932000, "effective_tax_rate": null, "net_income": 146938000, "net_income_continuing_ops": 146938000, "net_income_to_common": 146938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124073629, "short_term_investments": null, "net_receivables": 688887279, "inventory": 8986376, "other_current_assets": null, "total_current_assets": 823277348, "net_ppe": null, "goodwill": null, "intangible_assets": 1603432, "goodwill_and_intangibles": 1603432, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2975670610, "total_assets": 3798947959, "short_term_debt": 262097017, "accounts_payable": 297093188, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 564157565, "long_term_debt": 413691000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1049628667, "total_liabilities": 1613786232, "total_debt": 675788017, "preferred_stock": null, "minority_interest": null, "retained_earnings": 554157238, "total_equity": 2185161726, "shares_outstanding": 506681054, "operating_cash_flow": 333520000, "stock_based_compensation": 676000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42549000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40468000, "dividends_paid": 128003000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -409581000, "free_cash_flow": 376069000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170946000", "ebitda": "224402000", "netIncome": "146938000", "grossProfit": "175597000", "depreciation": "None", "totalRevenue": "650767000", "costOfRevenue": "475170000", "interestIncome": "4062000", "incomeBeforeTax": "147870000", "interestExpense": "26073859", "operatingIncome": "167196000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "932000", "reportedCurrency": "USD", "netInterestIncome": "-22562000", "nonInterestIncome": "None", "operatingExpenses": "8401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "475170000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53456000", "sellingGeneralAndAdministrative": "16136000", "netIncomeFromContinuingOperations": "146938000" }, "balance": { "goodwill": "None", "inventory": "8986376", "commonStock": "5038931", "currentDebt": "None", "investments": "None", "totalAssets": "3798947959", "longTermDebt": "413691000", "shortTermDebt": "262097017", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1603432", "reportedCurrency": "USD", "retainedEarnings": "554157238", "totalLiabilities": "1613786232", "otherCurrentAssets": "1330063", "totalCurrentAssets": "823277348", "currentLongTermDebt": "173573000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "688887279", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2975670610", "currentAccountsPayable": "297093188", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1311725684", "totalShareholderEquity": "2185161726", "capitalLeaseObligations": "732289000", "otherCurrentLiabilities": "336990", "totalCurrentLiabilities": "564157565", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1049628667", "cashAndShortTermInvestments": "124073629", "commonStockSharesOutstanding": "506681054", "intangibleAssetsExcludingGoodwill": "1603432", "cashAndCashEquivalentsAtCarryingValue": "124073629", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146938000", "profitLoss": "None", "dividendPayout": "128003000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-6372000", "operatingCashflow": "333520000", "capitalExpenditures": "42549000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-409581000", "cashflowFromInvestment": "-40468000", "stockBasedCompensation": "676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128003000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53456000", "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": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "income_statement": { "revenue": 700942000, "cost_of_revenue": 331345000, "gross_profit": 369597000, "ebit": 236289000, "ebitda": 288157000, "pretax_income": 214780000, "tax_provision": 1513000, "net_income": 213267000, "net_income_to_common": 213267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240741320, "total_current_assets": 1061617728, "total_assets": 4074473942, "short_term_debt": 335530380, "long_term_debt": 458330000, "total_debt": 793860380, "total_liabilities": 1905147039, "total_equity": 2169326903, "shares_outstanding": 507376238, "goodwill_and_intangibles": 1930197 }, "cash_flow": { "operating_cash_flow": 185466000, "capital_expenditure": 93850000, "free_cash_flow": 279316000, "dividends_paid": 154055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272702, "ticker_id": 1872, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:17.935574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "236289000", "ebitda": "288157000", "netIncome": "213267000", "grossProfit": "369597000", "depreciation": "None", "totalRevenue": "700942000", "costOfRevenue": "331345000", "interestIncome": "5515000", "incomeBeforeTax": "214780000", "interestExpense": "25325598", "operatingIncome": "229518000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1513000", "reportedCurrency": "USD", "netInterestIncome": "-19878000", "nonInterestIncome": "None", "operatingExpenses": "140079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331345000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51868000", "sellingGeneralAndAdministrative": "18518000", "netIncomeFromContinuingOperations": "213267000" }, "balance": { "goodwill": "None", "inventory": "10710802", "commonStock": "5053808", "currentDebt": "None", "investments": "None", "totalAssets": "4074473942", "longTermDebt": "458330000", "shortTermDebt": "335530380", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1930197", "reportedCurrency": "USD", "retainedEarnings": "536915008", "totalLiabilities": "1905147039", "otherCurrentAssets": "4959092", "totalCurrentAssets": "1061617728", "currentLongTermDebt": "180916000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "805206511", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3012856214", "currentAccountsPayable": "322312114", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1578076229", "totalShareholderEquity": "2169326903", "capitalLeaseObligations": "943574000", "otherCurrentLiabilities": "540376", "totalCurrentLiabilities": "662601190", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1242545849", "cashAndShortTermInvestments": "240741320", "commonStockSharesOutstanding": "507376238", "intangibleAssetsExcludingGoodwill": "1930197", "cashAndCashEquivalentsAtCarryingValue": "240741320", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "213267000", "profitLoss": "None", "dividendPayout": "154055000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "8971000", "operatingCashflow": "185466000", "capitalExpenditures": "93850000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201195000", "cashflowFromInvestment": "-41617000", "stockBasedCompensation": "652000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51868000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 700942000, "cost_of_revenue": 331345000, "gross_profit": 369597000, "research_and_development": null, "selling_general_admin": 18518000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 236289000, "depreciation_amortisation": 51868000, "ebitda": 288157000, "interest_expense": 25325598, "interest_income": null, "other_non_operating": null, "pretax_income": 214780000, "tax_provision": 1513000, "effective_tax_rate": null, "net_income": 213267000, "net_income_continuing_ops": 213267000, "net_income_to_common": 213267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240741320, "short_term_investments": null, "net_receivables": 805206511, "inventory": 10710802, "other_current_assets": null, "total_current_assets": 1061617728, "net_ppe": null, "goodwill": null, "intangible_assets": 1930197, "goodwill_and_intangibles": 1930197, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3012856214, "total_assets": 4074473942, "short_term_debt": 335530380, "accounts_payable": 322312114, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 662601190, "long_term_debt": 458330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1242545849, "total_liabilities": 1905147039, "total_debt": 793860380, "preferred_stock": null, "minority_interest": null, "retained_earnings": 536915008, "total_equity": 2169326903, "shares_outstanding": 507376238, "operating_cash_flow": 185466000, "stock_based_compensation": 652000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93850000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41617000, "dividends_paid": 154055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -201195000, "free_cash_flow": 279316000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "236289000", "ebitda": "288157000", "netIncome": "213267000", "grossProfit": "369597000", "depreciation": "None", "totalRevenue": "700942000", "costOfRevenue": "331345000", "interestIncome": "5515000", "incomeBeforeTax": "214780000", "interestExpense": "25325598", "operatingIncome": "229518000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1513000", "reportedCurrency": "USD", "netInterestIncome": "-19878000", "nonInterestIncome": "None", "operatingExpenses": "140079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331345000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51868000", "sellingGeneralAndAdministrative": "18518000", "netIncomeFromContinuingOperations": "213267000" }, "balance": { "goodwill": "None", "inventory": "10710802", "commonStock": "5053808", "currentDebt": "None", "investments": "None", "totalAssets": "4074473942", "longTermDebt": "458330000", "shortTermDebt": "335530380", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1930197", "reportedCurrency": "USD", "retainedEarnings": "536915008", "totalLiabilities": "1905147039", "otherCurrentAssets": "4959092", "totalCurrentAssets": "1061617728", "currentLongTermDebt": "180916000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "805206511", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3012856214", "currentAccountsPayable": "322312114", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1578076229", "totalShareholderEquity": "2169326903", "capitalLeaseObligations": "943574000", "otherCurrentLiabilities": "540376", "totalCurrentLiabilities": "662601190", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1242545849", "cashAndShortTermInvestments": "240741320", "commonStockSharesOutstanding": "507376238", "intangibleAssetsExcludingGoodwill": "1930197", "cashAndCashEquivalentsAtCarryingValue": "240741320", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "213267000", "profitLoss": "None", "dividendPayout": "154055000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "8971000", "operatingCashflow": "185466000", "capitalExpenditures": "93850000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201195000", "cashflowFromInvestment": "-41617000", "stockBasedCompensation": "652000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51868000", "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "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" ] } } }