{ "ticker": { "uuid": "130ef108-3ca6-4ca8-a9eb-d81e3330caea", "symbol": "ESS", "name": "Essex Property Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/130ef108-3ca6-4ca8-a9eb-d81e3330caea/", "api_url": "https://sharemaestro.com/factors/api/tickers/130ef108-3ca6-4ca8-a9eb-d81e3330caea/" }, "ticker_metadata": { "id": 1339, "uuid": "130ef108-3ca6-4ca8-a9eb-d81e3330caea", "symbol": "ESS", "name": "Essex Property Trust Inc", "asset_type": "equity", "market_cap": 18792038000, "stock_exchange_id": 3, "industry": "Reit - Residential", "sector": "Real Estate", "description": "Essex Property Trust is a publicly traded real estate investment trust that invests in apartments, primarily on the West Coast of the United States.", "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": "130ef108-3ca6-4ca8-a9eb-d81e3330caea", "symbol": "ESS", "name": "Essex Property Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/130ef108-3ca6-4ca8-a9eb-d81e3330caea/", "api_url": "https://sharemaestro.com/factors/api/tickers/130ef108-3ca6-4ca8-a9eb-d81e3330caea/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.14, "value": 0.08, "quality": 0.85, "momentum": 0.26, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 285.43, "market_cap": 18399280482.03, "pe_ratio": 31.9674, "earnings_yield": 0.0313, "ebitda_to_ev": 0.0562, "shareholder_yield": 0.036, "roe": 0.1059, "piotroski_f_score": 6, "momentum_12_1": -0.0179, "volatility_252d": 0.1855 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:58.488913+00:00", "batch_id": "" }, "size": { "price_close": 285.43, "market_cap": 18399280482.03, "market_cap_usd": 18399280482.03, "enterprise_value": 25702842482.03, "shares_outstanding": 64461621, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 31.9674, "pb_ratio": 3.385, "ptbv_ratio": 3.3896, "ps_ratio": 9.6456, "pcf_ratio": 17.035, "pfcf_ratio": 14.8945, "ev_ebitda": 17.7909, "ev_ebit": 30.8348, "ev_sales": 13.4745, "ev_fcf": 20.8068, "earnings_yield": 0.0313, "fcf_yield": 0.0481, "price_to_sales": 9.6456, "price_to_book": 3.385, "price_to_cashflow": 17.035, "ebitda_to_ev": 0.0562, "sales_yield": 0.0742 }, "yield": { "dividend_yield": 0.036, "buyback_yield": 0, "shareholder_yield": 0.036, "debt_paydown_yield": null, "total_yield": 0.036 }, "quality": { "gross_margin": 0.6944, "operating_margin": 0.437, "net_margin": 0.3017, "ebitda_margin": 0.7574, "fcf_margin": 0.6476, "roe": 0.1059, "roa": 0.044, "roic": 0.0654, "roc_greenblatt": null, "asset_turnover": 0.1457, "cash_conversion": 2.1463, "accruals_ratio": -0.0385, "sbc_to_revenue": 0.0057, "piotroski_f_score": 6, "altman_z_score": 1.6772, "earnings_stability_5y": 0.4199, "revenue_stability_5y": 0.1064, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1012, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.374, "net_debt_to_ebitda": 5.0554, "debt_to_assets": 0.5613, "interest_coverage": 3.2241, "current_ratio": 0.4542, "quick_ratio": 0.168, "net_debt": 7303562000, "local_beta": 0.0007, "volatility_252d": 0.1855, "volatility_60d": 0.3699, "max_drawdown_12m": -0.1498, "risk_adjusted_momentum": -0.0968 }, "growth": { "revenue_growth_1y": 0.0384, "revenue_growth_3y_cagr": 0.0576, "revenue_growth_5y_cagr": 0.0491, "eps_growth_1y": -0.1434, "eps_growth_3y_cagr": 0.1809, "eps_growth_5y_cagr": 0.034, "fcf_growth_1y": 0.0532, "book_value_growth_1y": -0.0024, "revenue_growth": 0.0384, "earnings_growth": -0.1434 }, "momentum": { "price_return_1m": 0.083, "price_return_3m": 0.1307, "price_return_6m": 0.141, "price_return_9m": 0.0972, "price_return_12m": 0.0636, "price_return_12m_ex1m": -0.0179, "momentum_6m": 0.141, "momentum_12m": 0.0636, "momentum_12_1": -0.0179, "distance_from_52w_high": 0, "distance_from_52w_low": 0.204, "relative_strength": -0.0364 }, "raw_ttm": { "revenue_ttm": 1907522000, "gross_profit_ttm": 1324613000, "ebit_ttm": 833566000, "ebitda_ttm": 1444716000, "net_income_ttm": 575564000, "eps_diluted_ttm": 8.9288, "operating_cash_flow_ttm": 1080089000, "capital_expenditure_ttm": 155222000, "fcf_ttm": 1235311000, "dividends_paid_ttm": 662198000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 258544000, "cash_and_equivalents": 47410000, "total_current_assets": 249392000, "total_current_liabilities": 549136000, "net_ppe": null, "total_assets": 13095487000, "total_debt": 7350972000, "total_equity": 5435587000, "net_working_capital": 201982000, "book_value_per_share": 84.3228, "retained_earnings": -1208590000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5428087000, "tangible_book_per_share": 84.2065 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 72, "rank_pb": 68, "rank_ptbv": 58, "rank_ps": 90, "rank_pcf": 70, "rank_ev_ebitda": 72, "rank_ev_ebit": 84, "rank_earnings_yield": 72, "rank_fcf_yield": 68, "rank_dividend_yield": 21, "rank_shareholder_yield": 21, "rank_total_yield": 22, "rank_roe": 42, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 22, "rank_fcf_margin": 10, "rank_piotroski": 43, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 70, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 56 }, "composites": { "value_composite": 92, "quality_composite": 15, "momentum_composite": 74, "growth_composite": 93, "yield_composite": 15, "svqf_composite": 86, "vc1_composite": 91, "vc2_composite": 84, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 86, "quality_value_composite": 0.2608, "os_score": 0.14, "value_percentile": 0.08, "quality_percentile": 0.85, "momentum_percentile": 0.26, "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": 13, "small_cap_core_rank": 85, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4063, "ticker_id": 1339, "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": "2026-06-07T06:52:58.488913+00:00", "batch_id": "", "os_score_delta": null, "price_close": 285.43, "market_cap": 18399280482.03, "market_cap_usd": 18399280482.03, "enterprise_value": 25702842482.03, "shares_outstanding": 64461621, "fx_rate_to_usd": null, "pe_ratio": 31.96739282, "pb_ratio": 3.38496661, "ptbv_ratio": 3.38964362, "ps_ratio": 9.64564523, "pcf_ratio": 17.03496701, "pfcf_ratio": 14.89445207, "ev_ebitda": 17.79093087, "ev_ebit": 30.8348019, "ev_sales": 13.47446713, "ev_fcf": 20.8067786, "earnings_yield": 0.03128188, "fcf_yield": 0.04806126, "dividend_yield": 0.03599043, "buyback_yield": 0, "shareholder_yield": 0.03599043, "debt_paydown_yield": null, "total_yield": 0.03599043, "gross_margin": 0.69441558, "operating_margin": 0.43698893, "net_margin": 0.30173387, "ebitda_margin": 0.75737842, "fcf_margin": 0.64759987, "roe": 0.1058881, "roa": 0.04395132, "roic": 0.06540526, "roc_greenblatt": null, "asset_turnover": 0.14566255, "cash_conversion": 2.14626175, "accruals_ratio": -0.03852663, "sbc_to_revenue": 0.00570793, "debt_to_equity": 1.37397175, "net_debt_to_ebitda": 5.05536175, "debt_to_assets": 0.56133628, "interest_coverage": 3.22407791, "current_ratio": 0.45415343, "quick_ratio": 0.16802759, "net_debt": 7303562000, "revenue_growth_1y": 0.03841068, "revenue_growth_3y_cagr": 0.05756038, "revenue_growth_5y_cagr": 0.04907017, "eps_growth_1y": -0.14337975, "eps_growth_3y_cagr": 0.18094517, "eps_growth_5y_cagr": 0.03403277, "fcf_growth_1y": 0.05323419, "book_value_growth_1y": -0.00243881, "piotroski_f_score": 6, "altman_z_score": 1.6772252, "earnings_stability_5y": 0.419853, "revenue_stability_5y": 0.106357, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0830203, "price_return_3m": 0.13073648, "price_return_6m": 0.14097563, "price_return_9m": 0.09715278, "price_return_12m": 0.06358599, "price_return_12m_ex1m": -0.01794454, "distance_from_52w_high": 0, "distance_from_52w_low": 0.20397667, "relative_strength": -0.03637759, "local_beta": 0.0007, "volatility_252d": 0.185473, "volatility_60d": 0.369857, "max_drawdown_12m": -0.14976936, "revenue_ttm": 1907522000, "gross_profit_ttm": 1324613000, "ebit_ttm": 833566000, "ebitda_ttm": 1444716000, "net_income_ttm": 575564000, "eps_diluted_ttm": 8.9287857, "operating_cash_flow_ttm": 1080089000, "capital_expenditure_ttm": 155222000, "fcf_ttm": 1235311000, "dividends_paid_ttm": 662198000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 258544000, "cash_and_equivalents": 47410000, "total_current_assets": 249392000, "total_current_liabilities": 549136000, "net_ppe": null, "total_assets": 13095487000, "total_debt": 7350972000, "total_equity": 5435587000, "net_working_capital": 201982000, "book_value_per_share": 84.32284072, "retained_earnings": -1208590000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5428087000, "tangible_book_per_share": 84.20649242, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 72, "rank_pb": 68, "rank_ptbv": 58, "rank_ps": 90, "rank_pcf": 70, "rank_ev_ebitda": 72, "rank_ev_ebit": 84, "rank_earnings_yield": 72, "rank_fcf_yield": 68, "rank_dividend_yield": 21, "rank_shareholder_yield": 21, "rank_total_yield": 22, "rank_roe": 42, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 22, "rank_fcf_margin": 10, "rank_piotroski": 43, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 70, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 56, "value_composite": 92, "quality_composite": 15, "momentum_composite": 74, "growth_composite": 93, "yield_composite": 15, "svqf_composite": 86, "vc1_composite": 91, "vc2_composite": 84, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 85, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 285.43, "os": 0.14, "value": 0.08, "quality": 0.85, "momentum": 0.26, "confidence": 1, "coverage": 1, "pe_ratio": 31.9674, "earnings_yield": 0.0313, "shareholder_yield": 0.036, "roe": 0.1059, "momentum_12_1": -0.0179, "complete_fields": { "id": 4063, "ticker_id": 1339, "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": "2026-06-07T06:52:58.488913+00:00", "batch_id": "", "os_score_delta": null, "price_close": 285.43, "market_cap": 18399280482.03, "market_cap_usd": 18399280482.03, "enterprise_value": 25702842482.03, "shares_outstanding": 64461621, "fx_rate_to_usd": null, "pe_ratio": 31.96739282, "pb_ratio": 3.38496661, "ptbv_ratio": 3.38964362, "ps_ratio": 9.64564523, "pcf_ratio": 17.03496701, "pfcf_ratio": 14.89445207, "ev_ebitda": 17.79093087, "ev_ebit": 30.8348019, "ev_sales": 13.47446713, "ev_fcf": 20.8067786, "earnings_yield": 0.03128188, "fcf_yield": 0.04806126, "dividend_yield": 0.03599043, "buyback_yield": 0, "shareholder_yield": 0.03599043, "debt_paydown_yield": null, "total_yield": 0.03599043, "gross_margin": 0.69441558, "operating_margin": 0.43698893, "net_margin": 0.30173387, "ebitda_margin": 0.75737842, "fcf_margin": 0.64759987, "roe": 0.1058881, "roa": 0.04395132, "roic": 0.06540526, "roc_greenblatt": null, "asset_turnover": 0.14566255, "cash_conversion": 2.14626175, "accruals_ratio": -0.03852663, "sbc_to_revenue": 0.00570793, "debt_to_equity": 1.37397175, "net_debt_to_ebitda": 5.05536175, "debt_to_assets": 0.56133628, "interest_coverage": 3.22407791, "current_ratio": 0.45415343, "quick_ratio": 0.16802759, "net_debt": 7303562000, "revenue_growth_1y": 0.03841068, "revenue_growth_3y_cagr": 0.05756038, "revenue_growth_5y_cagr": 0.04907017, "eps_growth_1y": -0.14337975, "eps_growth_3y_cagr": 0.18094517, "eps_growth_5y_cagr": 0.03403277, "fcf_growth_1y": 0.05323419, "book_value_growth_1y": -0.00243881, "piotroski_f_score": 6, "altman_z_score": 1.6772252, "earnings_stability_5y": 0.419853, "revenue_stability_5y": 0.106357, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0830203, "price_return_3m": 0.13073648, "price_return_6m": 0.14097563, "price_return_9m": 0.09715278, "price_return_12m": 0.06358599, "price_return_12m_ex1m": -0.01794454, "distance_from_52w_high": 0, "distance_from_52w_low": 0.20397667, "relative_strength": -0.03637759, "local_beta": 0.0007, "volatility_252d": 0.185473, "volatility_60d": 0.369857, "max_drawdown_12m": -0.14976936, "revenue_ttm": 1907522000, "gross_profit_ttm": 1324613000, "ebit_ttm": 833566000, "ebitda_ttm": 1444716000, "net_income_ttm": 575564000, "eps_diluted_ttm": 8.9287857, "operating_cash_flow_ttm": 1080089000, "capital_expenditure_ttm": 155222000, "fcf_ttm": 1235311000, "dividends_paid_ttm": 662198000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 258544000, "cash_and_equivalents": 47410000, "total_current_assets": 249392000, "total_current_liabilities": 549136000, "net_ppe": null, "total_assets": 13095487000, "total_debt": 7350972000, "total_equity": 5435587000, "net_working_capital": 201982000, "book_value_per_share": 84.32284072, "retained_earnings": -1208590000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5428087000, "tangible_book_per_share": 84.20649242, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 72, "rank_pb": 68, "rank_ptbv": 58, "rank_ps": 90, "rank_pcf": 70, "rank_ev_ebitda": 72, "rank_ev_ebit": 84, "rank_earnings_yield": 72, "rank_fcf_yield": 68, "rank_dividend_yield": 21, "rank_shareholder_yield": 21, "rank_total_yield": 22, "rank_roe": 42, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 22, "rank_fcf_margin": 10, "rank_piotroski": 43, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 70, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 56, "value_composite": 92, "quality_composite": 15, "momentum_composite": 74, "growth_composite": 93, "yield_composite": 15, "svqf_composite": 86, "vc1_composite": 91, "vc2_composite": 84, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 85, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 1900558000, "cost_of_revenue": 592606000, "gross_profit": 1307952000, "ebit": 955212000, "ebitda": 1562754000, "pretax_income": 697958000, "tax_provision": 257000, "net_income": 672488000, "net_income_to_common": 672488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85586000, "total_current_assets": 227177000, "total_assets": 13159009000, "short_term_debt": 549405000, "long_term_debt": 6800269000, "total_debt": 7349674000, "total_liabilities": 7422114000, "total_equity": 5541372000, "shares_outstanding": 64458400, "goodwill_and_intangibles": 7500000 }, "cash_flow": { "operating_cash_flow": 1074423000, "capital_expenditure": 140348000, "free_cash_flow": 1214771000, "dividends_paid": 654068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258972, "ticker_id": 1339, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "955212000", "ebitda": "1562754000", "netIncome": "672488000", "grossProfit": "1307952000", "depreciation": "None", "totalRevenue": "1900558000", "costOfRevenue": "592606000", "interestIncome": "198207000", "incomeBeforeTax": "697958000", "interestExpense": "257254000", "operatingIncome": "834031000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "257000", "reportedCurrency": "USD", "netInterestIncome": "-238400000", "nonInterestIncome": "None", "operatingExpenses": "473921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607542000", "sellingGeneralAndAdministrative": "68648000", "netIncomeFromContinuingOperations": "702773000" }, "balance": { "goodwill": "None", "inventory": "157122000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "13159009000", "longTermDebt": "6800269000", "shortTermDebt": "549405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7500000", "reportedCurrency": "USD", "retainedEarnings": "-1148195000", "totalLiabilities": "7422114000", "otherCurrentAssets": "-98070000", "totalCurrentAssets": "227177000", "currentLongTermDebt": "None", "longTermInvestments": "630550000", "shortTermInvestments": "98070000", "currentNetReceivables": "141591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12931832000", "currentAccountsPayable": "221151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11955415000", "shortLongTermDebtTotal": "6903243000", "totalShareholderEquity": "5541372000", "capitalLeaseObligations": "51487000", "otherCurrentLiabilities": "-671719000", "totalCurrentLiabilities": "98837000", "otherNonCurrentLiabilities": "150566000", "totalNonCurrentLiabilities": "7323277000", "cashAndShortTermInvestments": "85586000", "commonStockSharesOutstanding": "64458400", "intangibleAssetsExcludingGoodwill": "7500000", "cashAndCashEquivalentsAtCarryingValue": "85586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "669666000", "profitLoss": "None", "dividendPayout": "654068000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1074423000", "capitalExpenditures": "140348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-512200000", "cashflowFromInvestment": "-552483000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "654068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8114000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "614704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1900558000, "cost_of_revenue": 592606000, "gross_profit": 1307952000, "research_and_development": null, "selling_general_admin": 68648000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 955212000, "depreciation_amortisation": 607542000, "ebitda": 1562754000, "interest_expense": 257254000, "interest_income": null, "other_non_operating": null, "pretax_income": 697958000, "tax_provision": 257000, "effective_tax_rate": null, "net_income": 672488000, "net_income_continuing_ops": 702773000, "net_income_to_common": 672488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85586000, "short_term_investments": 98070000, "net_receivables": 141591000, "inventory": 157122000, "other_current_assets": null, "total_current_assets": 227177000, "net_ppe": null, "goodwill": null, "intangible_assets": 7500000, "goodwill_and_intangibles": 7500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12931832000, "total_assets": 13159009000, "short_term_debt": 549405000, "accounts_payable": 221151000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98837000, "long_term_debt": 6800269000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7323277000, "total_liabilities": 7422114000, "total_debt": 7349674000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1148195000, "total_equity": 5541372000, "shares_outstanding": 64458400, "operating_cash_flow": 1074423000, "stock_based_compensation": 10200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140348000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -552483000, "dividends_paid": 654068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -512200000, "free_cash_flow": 1214771000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "955212000", "ebitda": "1562754000", "netIncome": "672488000", "grossProfit": "1307952000", "depreciation": "None", "totalRevenue": "1900558000", "costOfRevenue": "592606000", "interestIncome": "198207000", "incomeBeforeTax": "697958000", "interestExpense": "257254000", "operatingIncome": "834031000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "257000", "reportedCurrency": "USD", "netInterestIncome": "-238400000", "nonInterestIncome": "None", "operatingExpenses": "473921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607542000", "sellingGeneralAndAdministrative": "68648000", "netIncomeFromContinuingOperations": "702773000" }, "balance": { "goodwill": "None", "inventory": "157122000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "13159009000", "longTermDebt": "6800269000", "shortTermDebt": "549405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7500000", "reportedCurrency": "USD", "retainedEarnings": "-1148195000", "totalLiabilities": "7422114000", "otherCurrentAssets": "-98070000", "totalCurrentAssets": "227177000", "currentLongTermDebt": "None", "longTermInvestments": "630550000", "shortTermInvestments": "98070000", "currentNetReceivables": "141591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12931832000", "currentAccountsPayable": "221151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11955415000", "shortLongTermDebtTotal": "6903243000", "totalShareholderEquity": "5541372000", "capitalLeaseObligations": "51487000", "otherCurrentLiabilities": "-671719000", "totalCurrentLiabilities": "98837000", "otherNonCurrentLiabilities": "150566000", "totalNonCurrentLiabilities": "7323277000", "cashAndShortTermInvestments": "85586000", "commonStockSharesOutstanding": "64458400", "intangibleAssetsExcludingGoodwill": "7500000", "cashAndCashEquivalentsAtCarryingValue": "85586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "669666000", "profitLoss": "None", "dividendPayout": "654068000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1074423000", "capitalExpenditures": "140348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-512200000", "cashflowFromInvestment": "-552483000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "654068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8114000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "614704000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 1774450000, "cost_of_revenue": 566815000, "gross_profit": 1207635000, "ebit": 1046835000, "ebitda": 1627055000, "pretax_income": 811306000, "tax_provision": -881090000, "net_income": 741522000, "net_income_to_common": 741522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66795000, "total_current_assets": 352346000, "total_assets": 12927359000, "short_term_debt": 137945000, "long_term_debt": 6463672000, "total_debt": 6601617000, "total_liabilities": 7176120000, "total_equity": 5537046000, "shares_outstanding": 64251000, "goodwill_and_intangibles": 7700000 }, "cash_flow": { "operating_cash_flow": 1068305000, "capital_expenditure": 136395000, "free_cash_flow": 1204700000, "dividends_paid": 620466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258977, "ticker_id": 1339, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1046835000", "ebitda": "1627055000", "netIncome": "741522000", "grossProfit": "1207635000", "depreciation": "None", "totalRevenue": "1774450000", "costOfRevenue": "566815000", "interestIncome": "80951000", "incomeBeforeTax": "811306000", "interestExpense": "235529000", "operatingIncome": "703095000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-881090000", "reportedCurrency": "USD", "netInterestIncome": "-154578000", "nonInterestIncome": "None", "operatingExpenses": "504540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "566815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "580220000", "sellingGeneralAndAdministrative": "98902000", "netIncomeFromContinuingOperations": "811306000" }, "balance": { "goodwill": "None", "inventory": "52682000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12927359000", "longTermDebt": "6463672000", "shortTermDebt": "137945000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7700000", "reportedCurrency": "USD", "retainedEarnings": "-1155662000", "totalLiabilities": "7176120000", "otherCurrentAssets": "9051000", "totalCurrentAssets": "352346000", "currentLongTermDebt": "137945000", "longTermInvestments": "935014000", "shortTermInvestments": "69794000", "currentNetReceivables": "206706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12575013000", "currentAccountsPayable": "212747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11490456000", "shortLongTermDebtTotal": "6654090000", "totalShareholderEquity": "5537046000", "capitalLeaseObligations": "52473000", "otherCurrentLiabilities": "179790000", "totalCurrentLiabilities": "530482000", "otherNonCurrentLiabilities": "129493000", "totalNonCurrentLiabilities": "6645638000", "cashAndShortTermInvestments": "66795000", "commonStockSharesOutstanding": "64251000", "intangibleAssetsExcludingGoodwill": "7700000", "cashAndCashEquivalentsAtCarryingValue": "66795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "811306000", "profitLoss": "None", "dividendPayout": "620466000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1068305000", "capitalExpenditures": "136395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-419742000", "cashflowFromInvestment": "-973051000", "stockBasedCompensation": "7158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "620466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-296000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "580220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1774450000, "cost_of_revenue": 566815000, "gross_profit": 1207635000, "research_and_development": null, "selling_general_admin": 98902000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1046835000, "depreciation_amortisation": 580220000, "ebitda": 1627055000, "interest_expense": 235529000, "interest_income": null, "other_non_operating": null, "pretax_income": 811306000, "tax_provision": -881090000, "effective_tax_rate": null, "net_income": 741522000, "net_income_continuing_ops": 811306000, "net_income_to_common": 741522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66795000, "short_term_investments": 69794000, "net_receivables": 206706000, "inventory": 52682000, "other_current_assets": null, "total_current_assets": 352346000, "net_ppe": null, "goodwill": null, "intangible_assets": 7700000, "goodwill_and_intangibles": 7700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12575013000, "total_assets": 12927359000, "short_term_debt": 137945000, "accounts_payable": 212747000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 530482000, "long_term_debt": 6463672000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6645638000, "total_liabilities": 7176120000, "total_debt": 6601617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1155662000, "total_equity": 5537046000, "shares_outstanding": 64251000, "operating_cash_flow": 1068305000, "stock_based_compensation": 7158000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136395000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -973051000, "dividends_paid": 620466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -419742000, "free_cash_flow": 1204700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1046835000", "ebitda": "1627055000", "netIncome": "741522000", "grossProfit": "1207635000", "depreciation": "None", "totalRevenue": "1774450000", "costOfRevenue": "566815000", "interestIncome": "80951000", "incomeBeforeTax": "811306000", "interestExpense": "235529000", "operatingIncome": "703095000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-881090000", "reportedCurrency": "USD", "netInterestIncome": "-154578000", "nonInterestIncome": "None", "operatingExpenses": "504540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "566815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "580220000", "sellingGeneralAndAdministrative": "98902000", "netIncomeFromContinuingOperations": "811306000" }, "balance": { "goodwill": "None", "inventory": "52682000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12927359000", "longTermDebt": "6463672000", "shortTermDebt": "137945000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7700000", "reportedCurrency": "USD", "retainedEarnings": "-1155662000", "totalLiabilities": "7176120000", "otherCurrentAssets": "9051000", "totalCurrentAssets": "352346000", "currentLongTermDebt": "137945000", "longTermInvestments": "935014000", "shortTermInvestments": "69794000", "currentNetReceivables": "206706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12575013000", "currentAccountsPayable": "212747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11490456000", "shortLongTermDebtTotal": "6654090000", "totalShareholderEquity": "5537046000", "capitalLeaseObligations": "52473000", "otherCurrentLiabilities": "179790000", "totalCurrentLiabilities": "530482000", "otherNonCurrentLiabilities": "129493000", "totalNonCurrentLiabilities": "6645638000", "cashAndShortTermInvestments": "66795000", "commonStockSharesOutstanding": "64251000", "intangibleAssetsExcludingGoodwill": "7700000", "cashAndCashEquivalentsAtCarryingValue": "66795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "811306000", "profitLoss": "None", "dividendPayout": "620466000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1068305000", "capitalExpenditures": "136395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-419742000", "cashflowFromInvestment": "-973051000", "stockBasedCompensation": "7158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "620466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-296000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "580220000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 1669395000, "cost_of_revenue": 532048000, "gross_profit": 1137347000, "ebit": 643613000, "ebitda": 1192051000, "pretax_income": 430708000, "tax_provision": -299672000, "net_income": 405825000, "net_income_to_common": 405825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391749000, "total_current_assets": 662750000, "total_assets": 12361427000, "short_term_debt": 403109000, "long_term_debt": 6205735000, "total_debt": 6608844000, "total_liabilities": 6735244000, "total_equity": 5422746000, "shares_outstanding": 64253384, "goodwill_and_intangibles": 6100000 }, "cash_flow": { "operating_cash_flow": 980064000, "capital_expenditure": 140371000, "free_cash_flow": 1120435000, "dividends_paid": 586976000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258982, "ticker_id": 1339, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "643613000", "ebitda": "1192051000", "netIncome": "405825000", "grossProfit": "1137347000", "depreciation": "None", "totalRevenue": "1669395000", "costOfRevenue": "532048000", "interestIncome": "46259000", "incomeBeforeTax": "430708000", "interestExpense": "212905000", "operatingIncome": "584342000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-299672000", "reportedCurrency": "USD", "netInterestIncome": "-168519000", "nonInterestIncome": "None", "operatingExpenses": "553005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "532048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "548438000", "sellingGeneralAndAdministrative": "63474000", "netIncomeFromContinuingOperations": "554579000" }, "balance": { "goodwill": "None", "inventory": "-4299999", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12361427000", "longTermDebt": "6205735000", "shortTermDebt": "403109000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6100000", "reportedCurrency": "USD", "retainedEarnings": "-1267536000", "totalLiabilities": "6735244000", "otherCurrentAssets": "8585000", "totalCurrentAssets": "662750000", "currentLongTermDebt": "None", "longTermInvestments": "1061733000", "shortTermInvestments": "87795000", "currentNetReceivables": "174621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11698677000", "currentAccountsPayable": "176401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10534049000", "shortLongTermDebtTotal": "6270826000", "totalShareholderEquity": "5422746000", "capitalLeaseObligations": "65091000", "otherCurrentLiabilities": "176354000", "totalCurrentLiabilities": "352755000", "otherNonCurrentLiabilities": "111663000", "totalNonCurrentLiabilities": "6382489000", "cashAndShortTermInvestments": "391749000", "commonStockSharesOutstanding": "64253384", "intangibleAssetsExcludingGoodwill": "6100000", "cashAndCashEquivalentsAtCarryingValue": "391749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "430708000", "profitLoss": "None", "dividendPayout": "586976000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "980064000", "capitalExpenditures": "140371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-477271000", "cashflowFromInvestment": "-145140000", "stockBasedCompensation": "8031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "586976000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "548438000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1669395000, "cost_of_revenue": 532048000, "gross_profit": 1137347000, "research_and_development": 0.26, "selling_general_admin": 63474000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 643613000, "depreciation_amortisation": 548438000, "ebitda": 1192051000, "interest_expense": 212905000, "interest_income": null, "other_non_operating": null, "pretax_income": 430708000, "tax_provision": -299672000, "effective_tax_rate": null, "net_income": 405825000, "net_income_continuing_ops": 554579000, "net_income_to_common": 405825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 391749000, "short_term_investments": 87795000, "net_receivables": 174621000, "inventory": -4299999, "other_current_assets": null, "total_current_assets": 662750000, "net_ppe": null, "goodwill": null, "intangible_assets": 6100000, "goodwill_and_intangibles": 6100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11698677000, "total_assets": 12361427000, "short_term_debt": 403109000, "accounts_payable": 176401000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 352755000, "long_term_debt": 6205735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6382489000, "total_liabilities": 6735244000, "total_debt": 6608844000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1267536000, "total_equity": 5422746000, "shares_outstanding": 64253384, "operating_cash_flow": 980064000, "stock_based_compensation": 8031000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140371000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145140000, "dividends_paid": 586976000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -477271000, "free_cash_flow": 1120435000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "643613000", "ebitda": "1192051000", "netIncome": "405825000", "grossProfit": "1137347000", "depreciation": "None", "totalRevenue": "1669395000", "costOfRevenue": "532048000", "interestIncome": "46259000", "incomeBeforeTax": "430708000", "interestExpense": "212905000", "operatingIncome": "584342000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-299672000", "reportedCurrency": "USD", "netInterestIncome": "-168519000", "nonInterestIncome": "None", "operatingExpenses": "553005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "532048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "548438000", "sellingGeneralAndAdministrative": "63474000", "netIncomeFromContinuingOperations": "554579000" }, "balance": { "goodwill": "None", "inventory": "-4299999", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12361427000", "longTermDebt": "6205735000", "shortTermDebt": "403109000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6100000", "reportedCurrency": "USD", "retainedEarnings": "-1267536000", "totalLiabilities": "6735244000", "otherCurrentAssets": "8585000", "totalCurrentAssets": "662750000", "currentLongTermDebt": "None", "longTermInvestments": "1061733000", "shortTermInvestments": "87795000", "currentNetReceivables": "174621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11698677000", "currentAccountsPayable": "176401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10534049000", "shortLongTermDebtTotal": "6270826000", "totalShareholderEquity": "5422746000", "capitalLeaseObligations": "65091000", "otherCurrentLiabilities": "176354000", "totalCurrentLiabilities": "352755000", "otherNonCurrentLiabilities": "111663000", "totalNonCurrentLiabilities": "6382489000", "cashAndShortTermInvestments": "391749000", "commonStockSharesOutstanding": "64253384", "intangibleAssetsExcludingGoodwill": "6100000", "cashAndCashEquivalentsAtCarryingValue": "391749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "430708000", "profitLoss": "None", "dividendPayout": "586976000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "980064000", "capitalExpenditures": "140371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-477271000", "cashflowFromInvestment": "-145140000", "stockBasedCompensation": "8031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "586976000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "548438000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 1606814000, "cost_of_revenue": 497737000, "gross_profit": 1109077000, "ebit": 656823000, "ebitda": 1196142000, "pretax_income": 432985000, "tax_provision": -10236000, "net_income": 408315000, "net_income_to_common": 408315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33295000, "total_current_assets": 258469000, "total_assets": 12372905000, "short_term_debt": 52073000, "long_term_debt": 5958184000, "total_debt": 6010257000, "total_liabilities": 6450639000, "total_equity": 5716372000, "shares_outstanding": 65098186, "goodwill_and_intangibles": 7400000 }, "cash_flow": { "operating_cash_flow": 975649000, "capital_expenditure": 163193000, "free_cash_flow": 1138842000, "dividends_paid": 565924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258987, "ticker_id": 1339, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "656823000", "ebitda": "1196142000", "netIncome": "408315000", "grossProfit": "1109077000", "depreciation": "None", "totalRevenue": "1606814000", "costOfRevenue": "497737000", "interestIncome": "189901000", "incomeBeforeTax": "432985000", "interestExpense": "223838000", "operatingIncome": "595229000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-10236000", "reportedCurrency": "USD", "netInterestIncome": "-176772000", "nonInterestIncome": "None", "operatingExpenses": "513848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "14895000", "costofGoodsAndServicesSold": "497737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "539319000", "sellingGeneralAndAdministrative": "56577000", "netIncomeFromContinuingOperations": "432985000" }, "balance": { "goodwill": "None", "inventory": "-9386000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12372905000", "longTermDebt": "5958184000", "shortTermDebt": "52073000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "7400000", "reportedCurrency": "USD", "retainedEarnings": "-1080176000", "totalLiabilities": "6450639000", "otherCurrentAssets": "9386000", "totalCurrentAssets": "258469000", "currentLongTermDebt": "52073000", "longTermInvestments": "1127491000", "shortTermInvestments": "112743000", "currentNetReceivables": "103045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12114436000", "currentAccountsPayable": "165461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10881333000", "shortLongTermDebtTotal": "6026880000", "totalShareholderEquity": "5716372000", "capitalLeaseObligations": "68696000", "otherCurrentLiabilities": "172325000", "totalCurrentLiabilities": "389859000", "otherNonCurrentLiabilities": "423759000", "totalNonCurrentLiabilities": "6060780000", "cashAndShortTermInvestments": "33295000", "commonStockSharesOutstanding": "65098186", "intangibleAssetsExcludingGoodwill": "7400000", "cashAndCashEquivalentsAtCarryingValue": "33295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "432985000", "profitLoss": "None", "dividendPayout": "565924000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "975649000", "capitalExpenditures": "163193000", "changeInReceivables": "-13953000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1137564000", "cashflowFromInvestment": "145958000", "stockBasedCompensation": "7206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "565924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-15957000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "539319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1606814000, "cost_of_revenue": 497737000, "gross_profit": 1109077000, "research_and_development": 0.27, "selling_general_admin": 56577000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 656823000, "depreciation_amortisation": 539319000, "ebitda": 1196142000, "interest_expense": 223838000, "interest_income": null, "other_non_operating": null, "pretax_income": 432985000, "tax_provision": -10236000, "effective_tax_rate": null, "net_income": 408315000, "net_income_continuing_ops": 432985000, "net_income_to_common": 408315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33295000, "short_term_investments": 112743000, "net_receivables": 103045000, "inventory": -9386000, "other_current_assets": null, "total_current_assets": 258469000, "net_ppe": null, "goodwill": null, "intangible_assets": 7400000, "goodwill_and_intangibles": 7400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12114436000, "total_assets": 12372905000, "short_term_debt": 52073000, "accounts_payable": 165461000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 389859000, "long_term_debt": 5958184000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6060780000, "total_liabilities": 6450639000, "total_debt": 6010257000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1080176000, "total_equity": 5716372000, "shares_outstanding": 65098186, "operating_cash_flow": 975649000, "stock_based_compensation": 7206000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163193000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 145958000, "dividends_paid": 565924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1137564000, "free_cash_flow": 1138842000, "net_change_in_cash": -15957000 }, "raw_data": { "income": { "ebit": "656823000", "ebitda": "1196142000", "netIncome": "408315000", "grossProfit": "1109077000", "depreciation": "None", "totalRevenue": "1606814000", "costOfRevenue": "497737000", "interestIncome": "189901000", "incomeBeforeTax": "432985000", "interestExpense": "223838000", "operatingIncome": "595229000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-10236000", "reportedCurrency": "USD", "netInterestIncome": "-176772000", "nonInterestIncome": "None", "operatingExpenses": "513848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "14895000", "costofGoodsAndServicesSold": "497737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "539319000", "sellingGeneralAndAdministrative": "56577000", "netIncomeFromContinuingOperations": "432985000" }, "balance": { "goodwill": "None", "inventory": "-9386000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12372905000", "longTermDebt": "5958184000", "shortTermDebt": "52073000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "7400000", "reportedCurrency": "USD", "retainedEarnings": "-1080176000", "totalLiabilities": "6450639000", "otherCurrentAssets": "9386000", "totalCurrentAssets": "258469000", "currentLongTermDebt": "52073000", "longTermInvestments": "1127491000", "shortTermInvestments": "112743000", "currentNetReceivables": "103045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12114436000", "currentAccountsPayable": "165461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10881333000", "shortLongTermDebtTotal": "6026880000", "totalShareholderEquity": "5716372000", "capitalLeaseObligations": "68696000", "otherCurrentLiabilities": "172325000", "totalCurrentLiabilities": "389859000", "otherNonCurrentLiabilities": "423759000", "totalNonCurrentLiabilities": "6060780000", "cashAndShortTermInvestments": "33295000", "commonStockSharesOutstanding": "65098186", "intangibleAssetsExcludingGoodwill": "7400000", "cashAndCashEquivalentsAtCarryingValue": "33295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "432985000", "profitLoss": "None", "dividendPayout": "565924000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "975649000", "capitalExpenditures": "163193000", "changeInReceivables": "-13953000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1137564000", "cashflowFromInvestment": "145958000", "stockBasedCompensation": "7206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "565924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-15957000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "539319000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 1440556000, "cost_of_revenue": 232246000, "gross_profit": 1208310000, "ebit": 983685000, "ebitda": 1503751000, "pretax_income": 515691000, "tax_provision": 15668000, "net_income": 488554000, "net_income_to_common": 488554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58638000, "total_current_assets": 591500000, "total_assets": 12997873000, "short_term_debt": 341257000, "long_term_debt": 6287410000, "total_debt": 6628667000, "total_liabilities": 6786699000, "total_equity": 6211174000, "shares_outstanding": 65088874, "goodwill_and_intangibles": 8900000 }, "cash_flow": { "operating_cash_flow": 905259000, "capital_expenditure": 121195000, "free_cash_flow": 1026454000, "dividends_paid": 542860000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258992, "ticker_id": 1339, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "983685000", "ebitda": "1503751000", "netIncome": "488554000", "grossProfit": "1208310000", "depreciation": "None", "totalRevenue": "1440556000", "costOfRevenue": "232246000", "interestIncome": "18114000", "incomeBeforeTax": "515691000", "interestExpense": "203125000", "operatingIncome": "529995000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "15668000", "reportedCurrency": "USD", "netInterestIncome": "-93607000", "nonInterestIncome": "None", "operatingExpenses": "678315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.36", "otherNonOperatingIncome": "202229000", "costofGoodsAndServicesSold": "232246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "520066000", "sellingGeneralAndAdministrative": "51838000", "netIncomeFromContinuingOperations": "515691000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "12997873000", "longTermDebt": "6287410000", "shortTermDebt": "341257000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "8900000", "reportedCurrency": "USD", "retainedEarnings": "-916833000", "totalLiabilities": "6786699000", "otherCurrentAssets": "-399671000", "totalCurrentAssets": "591500000", "currentLongTermDebt": "341257000", "longTermInvestments": "1177802000", "shortTermInvestments": "191829000", "currentNetReceivables": "341033000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12406373000", "currentAccountsPayable": "180751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11163607000", "shortLongTermDebtTotal": "6628667000", "totalShareholderEquity": "6211174000", "capitalLeaseObligations": "70675000", "otherCurrentLiabilities": "-183151000", "totalCurrentLiabilities": "341257000", "otherNonCurrentLiabilities": "428614000", "totalNonCurrentLiabilities": "6445442000", "cashAndShortTermInvestments": "58638000", "commonStockSharesOutstanding": "65088874", "intangibleAssetsExcludingGoodwill": "8900000", "cashAndCashEquivalentsAtCarryingValue": "58638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "515691000", "profitLoss": "None", "dividendPayout": "542860000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "905259000", "capitalExpenditures": "121195000", "changeInReceivables": "-15902000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-533265000", "cashflowFromInvestment": "-397397000", "stockBasedCompensation": "7308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "542860000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25403000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9627000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "520066000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1440556000, "cost_of_revenue": 232246000, "gross_profit": 1208310000, "research_and_development": 0.36, "selling_general_admin": 51838000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 983685000, "depreciation_amortisation": 520066000, "ebitda": 1503751000, "interest_expense": 203125000, "interest_income": null, "other_non_operating": null, "pretax_income": 515691000, "tax_provision": 15668000, "effective_tax_rate": null, "net_income": 488554000, "net_income_continuing_ops": 515691000, "net_income_to_common": 488554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58638000, "short_term_investments": 191829000, "net_receivables": 341033000, "inventory": 1, "other_current_assets": null, "total_current_assets": 591500000, "net_ppe": null, "goodwill": null, "intangible_assets": 8900000, "goodwill_and_intangibles": 8900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12406373000, "total_assets": 12997873000, "short_term_debt": 341257000, "accounts_payable": 180751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 341257000, "long_term_debt": 6287410000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6445442000, "total_liabilities": 6786699000, "total_debt": 6628667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -916833000, "total_equity": 6211174000, "shares_outstanding": 65088874, "operating_cash_flow": 905259000, "stock_based_compensation": 7308000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121195000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -397397000, "dividends_paid": 542860000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -533265000, "free_cash_flow": 1026454000, "net_change_in_cash": -25403000 }, "raw_data": { "income": { "ebit": "983685000", "ebitda": "1503751000", "netIncome": "488554000", "grossProfit": "1208310000", "depreciation": "None", "totalRevenue": "1440556000", "costOfRevenue": "232246000", "interestIncome": "18114000", "incomeBeforeTax": "515691000", "interestExpense": "203125000", "operatingIncome": "529995000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "15668000", "reportedCurrency": "USD", "netInterestIncome": "-93607000", "nonInterestIncome": "None", "operatingExpenses": "678315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.36", "otherNonOperatingIncome": "202229000", "costofGoodsAndServicesSold": "232246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "520066000", "sellingGeneralAndAdministrative": "51838000", "netIncomeFromContinuingOperations": "515691000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "12997873000", "longTermDebt": "6287410000", "shortTermDebt": "341257000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "8900000", "reportedCurrency": "USD", "retainedEarnings": "-916833000", "totalLiabilities": "6786699000", "otherCurrentAssets": "-399671000", "totalCurrentAssets": "591500000", "currentLongTermDebt": "341257000", "longTermInvestments": "1177802000", "shortTermInvestments": "191829000", "currentNetReceivables": "341033000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12406373000", "currentAccountsPayable": "180751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11163607000", "shortLongTermDebtTotal": "6628667000", "totalShareholderEquity": "6211174000", "capitalLeaseObligations": "70675000", "otherCurrentLiabilities": "-183151000", "totalCurrentLiabilities": "341257000", "otherNonCurrentLiabilities": "428614000", "totalNonCurrentLiabilities": "6445442000", "cashAndShortTermInvestments": "58638000", "commonStockSharesOutstanding": "65088874", "intangibleAssetsExcludingGoodwill": "8900000", "cashAndCashEquivalentsAtCarryingValue": "58638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "515691000", "profitLoss": "None", "dividendPayout": "542860000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "905259000", "capitalExpenditures": "121195000", "changeInReceivables": "-15902000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-533265000", "cashflowFromInvestment": "-397397000", "stockBasedCompensation": "7308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "542860000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25403000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9627000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "520066000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 1495748000, "cost_of_revenue": 211584000, "gross_profit": 1284164000, "ebit": 1084885000, "ebitda": 1610382000, "pretax_income": 864252000, "tax_provision": 1531000, "net_income": 568870000, "net_income_to_common": 568870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84041000, "total_current_assets": 484851000, "total_assets": 12936177000, "short_term_debt": 203501000, "long_term_debt": 6282952000, "total_debt": 6486453000, "total_liabilities": 6720746000, "total_equity": 6215431000, "shares_outstanding": 65564982, "goodwill_and_intangibles": 4700000 }, "cash_flow": { "operating_cash_flow": 803108000, "capital_expenditure": 90085000, "free_cash_flow": 893193000, "dividends_paid": 536098000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258997, "ticker_id": 1339, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1084885000", "ebitda": "1610382000", "netIncome": "568870000", "grossProfit": "1284164000", "depreciation": "None", "totalRevenue": "1495748000", "costOfRevenue": "211584000", "interestIncome": "40999000", "incomeBeforeTax": "864252000", "interestExpense": "220633000", "operatingIncome": "491441000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1531000", "reportedCurrency": "USD", "netInterestIncome": "-168901000", "nonInterestIncome": "None", "operatingExpenses": "792723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.41", "otherNonOperatingIncome": "95361000", "costofGoodsAndServicesSold": "211584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "525497000", "sellingGeneralAndAdministrative": "65388000", "netIncomeFromContinuingOperations": "364638000" }, "balance": { "goodwill": "None", "inventory": "57938000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12936177000", "longTermDebt": "6282952000", "shortTermDebt": "203501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4700000", "reportedCurrency": "USD", "retainedEarnings": "-861193000", "totalLiabilities": "6720746000", "otherCurrentAssets": "-279145000", "totalCurrentAssets": "484851000", "currentLongTermDebt": "None", "longTermInvestments": "1075948000", "shortTermInvestments": "147768000", "currentNetReceivables": "195104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12451326000", "currentAccountsPayable": "152855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11313833000", "shortLongTermDebtTotal": "6486453000", "totalShareholderEquity": "6215431000", "capitalLeaseObligations": "74037000", "otherCurrentLiabilities": "-176756000", "totalCurrentLiabilities": "182700000", "otherNonCurrentLiabilities": "143022000", "totalNonCurrentLiabilities": "6720746000", "cashAndShortTermInvestments": "84041000", "commonStockSharesOutstanding": "65564982", "intangibleAssetsExcludingGoodwill": "4700000", "cashAndCashEquivalentsAtCarryingValue": "84041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "599332000", "profitLoss": "None", "dividendPayout": "536098000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "803108000", "capitalExpenditures": "90085000", "changeInReceivables": "-3683000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-383261000", "cashflowFromInvestment": "-416900000", "stockBasedCompensation": "8157000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "536098000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2947000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-269611000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "525497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1495748000, "cost_of_revenue": 211584000, "gross_profit": 1284164000, "research_and_development": 0.41, "selling_general_admin": 65388000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1084885000, "depreciation_amortisation": 525497000, "ebitda": 1610382000, "interest_expense": 220633000, "interest_income": null, "other_non_operating": null, "pretax_income": 864252000, "tax_provision": 1531000, "effective_tax_rate": null, "net_income": 568870000, "net_income_continuing_ops": 364638000, "net_income_to_common": 568870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84041000, "short_term_investments": 147768000, "net_receivables": 195104000, "inventory": 57938000, "other_current_assets": null, "total_current_assets": 484851000, "net_ppe": null, "goodwill": null, "intangible_assets": 4700000, "goodwill_and_intangibles": 4700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12451326000, "total_assets": 12936177000, "short_term_debt": 203501000, "accounts_payable": 152855000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182700000, "long_term_debt": 6282952000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6720746000, "total_liabilities": 6720746000, "total_debt": 6486453000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -861193000, "total_equity": 6215431000, "shares_outstanding": 65564982, "operating_cash_flow": 803108000, "stock_based_compensation": 8157000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90085000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -416900000, "dividends_paid": 536098000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -383261000, "free_cash_flow": 893193000, "net_change_in_cash": 2947000 }, "raw_data": { "income": { "ebit": "1084885000", "ebitda": "1610382000", "netIncome": "568870000", "grossProfit": "1284164000", "depreciation": "None", "totalRevenue": "1495748000", "costOfRevenue": "211584000", "interestIncome": "40999000", "incomeBeforeTax": "864252000", "interestExpense": "220633000", "operatingIncome": "491441000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1531000", "reportedCurrency": "USD", "netInterestIncome": "-168901000", "nonInterestIncome": "None", "operatingExpenses": "792723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.41", "otherNonOperatingIncome": "95361000", "costofGoodsAndServicesSold": "211584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "525497000", "sellingGeneralAndAdministrative": "65388000", "netIncomeFromContinuingOperations": "364638000" }, "balance": { "goodwill": "None", "inventory": "57938000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12936177000", "longTermDebt": "6282952000", "shortTermDebt": "203501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4700000", "reportedCurrency": "USD", "retainedEarnings": "-861193000", "totalLiabilities": "6720746000", "otherCurrentAssets": "-279145000", "totalCurrentAssets": "484851000", "currentLongTermDebt": "None", "longTermInvestments": "1075948000", "shortTermInvestments": "147768000", "currentNetReceivables": "195104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12451326000", "currentAccountsPayable": "152855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11313833000", "shortLongTermDebtTotal": "6486453000", "totalShareholderEquity": "6215431000", "capitalLeaseObligations": "74037000", "otherCurrentLiabilities": "-176756000", "totalCurrentLiabilities": "182700000", "otherNonCurrentLiabilities": "143022000", "totalNonCurrentLiabilities": "6720746000", "cashAndShortTermInvestments": "84041000", "commonStockSharesOutstanding": "65564982", "intangibleAssetsExcludingGoodwill": "4700000", "cashAndCashEquivalentsAtCarryingValue": "84041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "599332000", "profitLoss": "None", "dividendPayout": "536098000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "803108000", "capitalExpenditures": "90085000", "changeInReceivables": "-3683000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-383261000", "cashflowFromInvestment": "-416900000", "stockBasedCompensation": "8157000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "536098000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2947000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-269611000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "525497000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 1460155000, "cost_of_revenue": 189237000, "gross_profit": 1270918000, "ebit": 924601000, "ebitda": 1408351000, "pretax_income": 707262000, "tax_provision": 1457000, "net_income": 439286000, "net_income_to_common": 439286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70087000, "total_current_assets": 359652000, "total_assets": 12705405000, "short_term_debt": 55000000, "long_term_debt": 5802785000, "total_debt": 5857785000, "total_liabilities": 6264491000, "total_equity": 6220427000, "shares_outstanding": 65939454, "goodwill_and_intangibles": 1200000 }, "cash_flow": { "operating_cash_flow": 919079000, "capital_expenditure": 101689000, "free_cash_flow": 1020768000, "dividends_paid": 528459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259002, "ticker_id": 1339, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "924601000", "ebitda": "1408351000", "netIncome": "439286000", "grossProfit": "1270918000", "depreciation": "None", "totalRevenue": "1460155000", "costOfRevenue": "189237000", "interestIncome": "46298000", "incomeBeforeTax": "707262000", "interestExpense": "217339000", "operatingIncome": "481112000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1457000", "reportedCurrency": "USD", "netInterestIncome": "-171041000", "nonInterestIncome": "None", "operatingExpenses": "789806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.32", "otherNonOperatingIncome": "170597000", "costofGoodsAndServicesSold": "189237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "483750000", "sellingGeneralAndAdministrative": "54262000", "netIncomeFromContinuingOperations": "432913000" }, "balance": { "goodwill": "None", "inventory": "-1000000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "12705405000", "longTermDebt": "5802785000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1200000", "reportedCurrency": "USD", "retainedEarnings": "-887619000", "totalLiabilities": "6264491000", "otherCurrentAssets": "11007000", "totalCurrentAssets": "359652000", "currentLongTermDebt": "288257000", "longTermInvestments": "1335339000", "shortTermInvestments": "144193000", "currentNetReceivables": "134365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12345753000", "currentAccountsPayable": "158017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10894735000", "shortLongTermDebtTotal": "5885613000", "totalShareholderEquity": "6220427000", "capitalLeaseObligations": "76740000", "otherCurrentLiabilities": "184296000", "totalCurrentLiabilities": "397313000", "otherNonCurrentLiabilities": "113305000", "totalNonCurrentLiabilities": "5867178000", "cashAndShortTermInvestments": "70087000", "commonStockSharesOutstanding": "65939454", "intangibleAssetsExcludingGoodwill": "1200000", "cashAndCashEquivalentsAtCarryingValue": "70087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "464448000", "profitLoss": "None", "dividendPayout": "528459000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "919079000", "capitalExpenditures": "101689000", "changeInReceivables": "-6012000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-461689000", "cashflowFromInvestment": "-527691000", "stockBasedCompensation": "7010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "528459000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-70301000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "483750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1460155000, "cost_of_revenue": 189237000, "gross_profit": 1270918000, "research_and_development": 0.32, "selling_general_admin": 54262000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 924601000, "depreciation_amortisation": 483750000, "ebitda": 1408351000, "interest_expense": 217339000, "interest_income": null, "other_non_operating": null, "pretax_income": 707262000, "tax_provision": 1457000, "effective_tax_rate": null, "net_income": 439286000, "net_income_continuing_ops": 432913000, "net_income_to_common": 439286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70087000, "short_term_investments": 144193000, "net_receivables": 134365000, "inventory": -1000000, "other_current_assets": null, "total_current_assets": 359652000, "net_ppe": null, "goodwill": null, "intangible_assets": 1200000, "goodwill_and_intangibles": 1200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12345753000, "total_assets": 12705405000, "short_term_debt": 55000000, "accounts_payable": 158017000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 397313000, "long_term_debt": 5802785000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5867178000, "total_liabilities": 6264491000, "total_debt": 5857785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -887619000, "total_equity": 6220427000, "shares_outstanding": 65939454, "operating_cash_flow": 919079000, "stock_based_compensation": 7010000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -527691000, "dividends_paid": 528459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -461689000, "free_cash_flow": 1020768000, "net_change_in_cash": -70301000 }, "raw_data": { "income": { "ebit": "924601000", "ebitda": "1408351000", "netIncome": "439286000", "grossProfit": "1270918000", "depreciation": "None", "totalRevenue": "1460155000", "costOfRevenue": "189237000", "interestIncome": "46298000", "incomeBeforeTax": "707262000", "interestExpense": "217339000", "operatingIncome": "481112000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1457000", "reportedCurrency": "USD", "netInterestIncome": "-171041000", "nonInterestIncome": "None", "operatingExpenses": "789806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.32", "otherNonOperatingIncome": "170597000", "costofGoodsAndServicesSold": "189237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "483750000", "sellingGeneralAndAdministrative": "54262000", "netIncomeFromContinuingOperations": "432913000" }, "balance": { "goodwill": "None", "inventory": "-1000000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "12705405000", "longTermDebt": "5802785000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1200000", "reportedCurrency": "USD", "retainedEarnings": "-887619000", "totalLiabilities": "6264491000", "otherCurrentAssets": "11007000", "totalCurrentAssets": "359652000", "currentLongTermDebt": "288257000", "longTermInvestments": "1335339000", "shortTermInvestments": "144193000", "currentNetReceivables": "134365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12345753000", "currentAccountsPayable": "158017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10894735000", "shortLongTermDebtTotal": "5885613000", "totalShareholderEquity": "6220427000", "capitalLeaseObligations": "76740000", "otherCurrentLiabilities": "184296000", "totalCurrentLiabilities": "397313000", "otherNonCurrentLiabilities": "113305000", "totalNonCurrentLiabilities": "5867178000", "cashAndShortTermInvestments": "70087000", "commonStockSharesOutstanding": "65939454", "intangibleAssetsExcludingGoodwill": "1200000", "cashAndCashEquivalentsAtCarryingValue": "70087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "464448000", "profitLoss": "None", "dividendPayout": "528459000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "919079000", "capitalExpenditures": "101689000", "changeInReceivables": "-6012000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-461689000", "cashflowFromInvestment": "-527691000", "stockBasedCompensation": "7010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "528459000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-70301000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "483750000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 1400053000, "cost_of_revenue": 183625000, "gross_profit": 1216428000, "ebit": 866862000, "ebitda": 1346746000, "pretax_income": 646370000, "tax_provision": 183963000, "net_income": 390153000, "net_income_to_common": 390153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151395000, "total_current_assets": 472274000, "total_assets": 12383596000, "short_term_debt": 515658000, "long_term_debt": 5665287000, "total_debt": 6180945000, "total_liabilities": 5954277000, "total_equity": 6429319000, "shares_outstanding": 66085089, "goodwill_and_intangibles": 100000 }, "cash_flow": { "operating_cash_flow": 826554000, "capital_expenditure": 81684000, "free_cash_flow": 908238000, "dividends_paid": 484182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259007, "ticker_id": 1339, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "866862000", "ebitda": "1346746000", "netIncome": "390153000", "grossProfit": "1216428000", "depreciation": "None", "totalRevenue": "1400053000", "costOfRevenue": "183625000", "interestIncome": "23010000", "incomeBeforeTax": "646370000", "interestExpense": "220492000", "operatingIncome": "511989000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "183963000", "reportedCurrency": "USD", "netInterestIncome": "-197482000", "nonInterestIncome": "None", "operatingExpenses": "704439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "182710000", "costofGoodsAndServicesSold": "183625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "479884000", "sellingGeneralAndAdministrative": "53451000", "netIncomeFromContinuingOperations": "412346000" }, "balance": { "goodwill": "None", "inventory": "-16930000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "12383596000", "longTermDebt": "5665287000", "shortTermDebt": "515658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "100000", "reportedCurrency": "USD", "retainedEarnings": "-812796000", "totalLiabilities": "5954277000", "otherCurrentAssets": "56369000", "totalCurrentAssets": "472274000", "currentLongTermDebt": "515658000", "longTermInvestments": "1300140000", "shortTermInvestments": "209545000", "currentNetReceivables": "71895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11911322000", "currentAccountsPayable": "127086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10611182000", "shortLongTermDebtTotal": "6180945000", "totalShareholderEquity": "6429319000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "187874000", "totalCurrentLiabilities": "314960000", "otherNonCurrentLiabilities": "33375000", "totalNonCurrentLiabilities": "5954277000", "cashAndShortTermInvestments": "151395000", "commonStockSharesOutstanding": "66085089", "intangibleAssetsExcludingGoodwill": "100000", "cashAndCashEquivalentsAtCarryingValue": "151395000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413599000", "profitLoss": "None", "dividendPayout": "484182000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "826554000", "capitalExpenditures": "81684000", "changeInReceivables": "-5436000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-676392000", "cashflowFromInvestment": "-59893000", "stockBasedCompensation": "7135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "484182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "90269000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "479884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1400053000, "cost_of_revenue": 183625000, "gross_profit": 1216428000, "research_and_development": 0.29, "selling_general_admin": 53451000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 866862000, "depreciation_amortisation": 479884000, "ebitda": 1346746000, "interest_expense": 220492000, "interest_income": null, "other_non_operating": null, "pretax_income": 646370000, "tax_provision": 183963000, "effective_tax_rate": null, "net_income": 390153000, "net_income_continuing_ops": 412346000, "net_income_to_common": 390153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151395000, "short_term_investments": 209545000, "net_receivables": 71895000, "inventory": -16930000, "other_current_assets": null, "total_current_assets": 472274000, "net_ppe": null, "goodwill": null, "intangible_assets": 100000, "goodwill_and_intangibles": 100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11911322000, "total_assets": 12383596000, "short_term_debt": 515658000, "accounts_payable": 127086000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 314960000, "long_term_debt": 5665287000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5954277000, "total_liabilities": 5954277000, "total_debt": 6180945000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -812796000, "total_equity": 6429319000, "shares_outstanding": 66085089, "operating_cash_flow": 826554000, "stock_based_compensation": 7135000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59893000, "dividends_paid": 484182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -676392000, "free_cash_flow": 908238000, "net_change_in_cash": 90269000 }, "raw_data": { "income": { "ebit": "866862000", "ebitda": "1346746000", "netIncome": "390153000", "grossProfit": "1216428000", "depreciation": "None", "totalRevenue": "1400053000", "costOfRevenue": "183625000", "interestIncome": "23010000", "incomeBeforeTax": "646370000", "interestExpense": "220492000", "operatingIncome": "511989000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "183963000", "reportedCurrency": "USD", "netInterestIncome": "-197482000", "nonInterestIncome": "None", "operatingExpenses": "704439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "182710000", "costofGoodsAndServicesSold": "183625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "479884000", "sellingGeneralAndAdministrative": "53451000", "netIncomeFromContinuingOperations": "412346000" }, "balance": { "goodwill": "None", "inventory": "-16930000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "12383596000", "longTermDebt": "5665287000", "shortTermDebt": "515658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "100000", "reportedCurrency": "USD", "retainedEarnings": "-812796000", "totalLiabilities": "5954277000", "otherCurrentAssets": "56369000", "totalCurrentAssets": "472274000", "currentLongTermDebt": "515658000", "longTermInvestments": "1300140000", "shortTermInvestments": "209545000", "currentNetReceivables": "71895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11911322000", "currentAccountsPayable": "127086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10611182000", "shortLongTermDebtTotal": "6180945000", "totalShareholderEquity": "6429319000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "187874000", "totalCurrentLiabilities": "314960000", "otherNonCurrentLiabilities": "33375000", "totalNonCurrentLiabilities": "5954277000", "cashAndShortTermInvestments": "151395000", "commonStockSharesOutstanding": "66085089", "intangibleAssetsExcludingGoodwill": "100000", "cashAndCashEquivalentsAtCarryingValue": "151395000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413599000", "profitLoss": "None", "dividendPayout": "484182000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "826554000", "capitalExpenditures": "81684000", "changeInReceivables": "-5436000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-676392000", "cashflowFromInvestment": "-59893000", "stockBasedCompensation": "7135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "484182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "90269000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "479884000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 484756000, "cost_of_revenue": 141256000, "gross_profit": 343500000, "ebit": 155193000, "ebitda": 310088000, "pretax_income": 112208000, "tax_provision": null, "net_income": 106186000, "net_income_to_common": 106186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47410000, "total_current_assets": 249392000, "total_assets": 13095487000, "short_term_debt": 549136000, "long_term_debt": 6801836000, "total_debt": 7350972000, "total_liabilities": 7468343000, "total_equity": 5435587000, "shares_outstanding": 64461621, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 287169000, "capital_expenditure": 42788000, "free_cash_flow": 329957000, "dividends_paid": 165616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258970, "ticker_id": 1339, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155193000", "ebitda": "310088000", "netIncome": "106186000", "grossProfit": "343500000", "depreciation": "None", "totalRevenue": "484756000", "costOfRevenue": "141256000", "interestIncome": "1036000", "incomeBeforeTax": "112208000", "interestExpense": "64022000", "operatingIncome": "155193000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-64528000", "nonInterestIncome": "None", "operatingExpenses": "188307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154895000", "sellingGeneralAndAdministrative": "33412000", "netIncomeFromContinuingOperations": "112208000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "13095487000", "longTermDebt": "6801836000", "shortTermDebt": "549136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1208590000", "totalLiabilities": "7468343000", "otherCurrentAssets": "-201982000", "totalCurrentAssets": "249392000", "currentLongTermDebt": "4660000", "longTermInvestments": "649313000", "shortTermInvestments": "96521000", "currentNetReceivables": "201982000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12846095000", "currentAccountsPayable": "254843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6857027000", "totalShareholderEquity": "5435587000", "capitalLeaseObligations": "50531000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "549136000", "otherNonCurrentLiabilities": "150667000", "totalNonCurrentLiabilities": "6919207000", "cashAndShortTermInvestments": "47410000", "commonStockSharesOutstanding": "64461621", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112208000", "profitLoss": "None", "dividendPayout": "165616000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "287169000", "capitalExpenditures": "42788000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220192000", "cashflowFromInvestment": "-105153000", "stockBasedCompensation": "2646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 484756000, "cost_of_revenue": 141256000, "gross_profit": 343500000, "research_and_development": null, "selling_general_admin": 33412000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155193000, "depreciation_amortisation": 154895000, "ebitda": 310088000, "interest_expense": 64022000, "interest_income": null, "other_non_operating": null, "pretax_income": 112208000, "tax_provision": null, "effective_tax_rate": null, "net_income": 106186000, "net_income_continuing_ops": 112208000, "net_income_to_common": 106186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47410000, "short_term_investments": 96521000, "net_receivables": 201982000, "inventory": null, "other_current_assets": null, "total_current_assets": 249392000, "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": 12846095000, "total_assets": 13095487000, "short_term_debt": 549136000, "accounts_payable": 254843000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 549136000, "long_term_debt": 6801836000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6919207000, "total_liabilities": 7468343000, "total_debt": 7350972000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1208590000, "total_equity": 5435587000, "shares_outstanding": 64461621, "operating_cash_flow": 287169000, "stock_based_compensation": 2646000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42788000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105153000, "dividends_paid": 165616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -220192000, "free_cash_flow": 329957000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "155193000", "ebitda": "310088000", "netIncome": "106186000", "grossProfit": "343500000", "depreciation": "None", "totalRevenue": "484756000", "costOfRevenue": "141256000", "interestIncome": "1036000", "incomeBeforeTax": "112208000", "interestExpense": "64022000", "operatingIncome": "155193000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-64528000", "nonInterestIncome": "None", "operatingExpenses": "188307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154895000", "sellingGeneralAndAdministrative": "33412000", "netIncomeFromContinuingOperations": "112208000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "13095487000", "longTermDebt": "6801836000", "shortTermDebt": "549136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1208590000", "totalLiabilities": "7468343000", "otherCurrentAssets": "-201982000", "totalCurrentAssets": "249392000", "currentLongTermDebt": "4660000", "longTermInvestments": "649313000", "shortTermInvestments": "96521000", "currentNetReceivables": "201982000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12846095000", "currentAccountsPayable": "254843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6857027000", "totalShareholderEquity": "5435587000", "capitalLeaseObligations": "50531000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "549136000", "otherNonCurrentLiabilities": "150667000", "totalNonCurrentLiabilities": "6919207000", "cashAndShortTermInvestments": "47410000", "commonStockSharesOutstanding": "64461621", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112208000", "profitLoss": "None", "dividendPayout": "165616000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "287169000", "capitalExpenditures": "42788000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220192000", "cashflowFromInvestment": "-105153000", "stockBasedCompensation": "2646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154895000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 479630000, "cost_of_revenue": 150800000, "gross_profit": 328830000, "ebit": 145530000, "ebitda": 298795000, "pretax_income": 80930000, "tax_provision": 257000, "net_income": 83395000, "net_income_to_common": 83395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85586000, "total_current_assets": 227177000, "total_assets": 13159009000, "short_term_debt": 549405000, "long_term_debt": 6800269000, "total_debt": 7349674000, "total_liabilities": 7422114000, "total_equity": 5541372000, "shares_outstanding": 64458400, "goodwill_and_intangibles": 7500000 }, "cash_flow": { "operating_cash_flow": 234202000, "capital_expenditure": 39538000, "free_cash_flow": 273740000, "dividends_paid": 165554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258971, "ticker_id": 1339, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145530000", "ebitda": "298795000", "netIncome": "83395000", "grossProfit": "328830000", "depreciation": "None", "totalRevenue": "479630000", "costOfRevenue": "150800000", "interestIncome": "66134000", "incomeBeforeTax": "80930000", "interestExpense": "64600000", "operatingIncome": "145530000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "257000", "reportedCurrency": "USD", "netInterestIncome": "-62743000", "nonInterestIncome": "None", "operatingExpenses": "183300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153265000", "sellingGeneralAndAdministrative": "17141000", "netIncomeFromContinuingOperations": "85745000" }, "balance": { "goodwill": "None", "inventory": "157122000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "13159009000", "longTermDebt": "6800269000", "shortTermDebt": "549405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7500000", "reportedCurrency": "USD", "retainedEarnings": "-1148195000", "totalLiabilities": "7422114000", "otherCurrentAssets": "-98070000", "totalCurrentAssets": "227177000", "currentLongTermDebt": "None", "longTermInvestments": "630550000", "shortTermInvestments": "98070000", "currentNetReceivables": "141591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12931832000", "currentAccountsPayable": "221151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11955415000", "shortLongTermDebtTotal": "6903243000", "totalShareholderEquity": "5541372000", "capitalLeaseObligations": "51487000", "otherCurrentLiabilities": "-671719000", "totalCurrentLiabilities": "98837000", "otherNonCurrentLiabilities": "150566000", "totalNonCurrentLiabilities": "7323277000", "cashAndShortTermInvestments": "85586000", "commonStockSharesOutstanding": "64458400", "intangibleAssetsExcludingGoodwill": "7500000", "cashAndCashEquivalentsAtCarryingValue": "85586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80573000", "profitLoss": "None", "dividendPayout": "165554000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "234202000", "capitalExpenditures": "39538000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45165000", "cashflowFromInvestment": "-178694000", "stockBasedCompensation": "3536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7554000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 479630000, "cost_of_revenue": 150800000, "gross_profit": 328830000, "research_and_development": null, "selling_general_admin": 17141000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145530000, "depreciation_amortisation": 153265000, "ebitda": 298795000, "interest_expense": 64600000, "interest_income": null, "other_non_operating": null, "pretax_income": 80930000, "tax_provision": 257000, "effective_tax_rate": null, "net_income": 83395000, "net_income_continuing_ops": 85745000, "net_income_to_common": 83395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85586000, "short_term_investments": 98070000, "net_receivables": 141591000, "inventory": 157122000, "other_current_assets": null, "total_current_assets": 227177000, "net_ppe": null, "goodwill": null, "intangible_assets": 7500000, "goodwill_and_intangibles": 7500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12931832000, "total_assets": 13159009000, "short_term_debt": 549405000, "accounts_payable": 221151000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98837000, "long_term_debt": 6800269000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7323277000, "total_liabilities": 7422114000, "total_debt": 7349674000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1148195000, "total_equity": 5541372000, "shares_outstanding": 64458400, "operating_cash_flow": 234202000, "stock_based_compensation": 3536000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39538000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -178694000, "dividends_paid": 165554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45165000, "free_cash_flow": 273740000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "145530000", "ebitda": "298795000", "netIncome": "83395000", "grossProfit": "328830000", "depreciation": "None", "totalRevenue": "479630000", "costOfRevenue": "150800000", "interestIncome": "66134000", "incomeBeforeTax": "80930000", "interestExpense": "64600000", "operatingIncome": "145530000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "257000", "reportedCurrency": "USD", "netInterestIncome": "-62743000", "nonInterestIncome": "None", "operatingExpenses": "183300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153265000", "sellingGeneralAndAdministrative": "17141000", "netIncomeFromContinuingOperations": "85745000" }, "balance": { "goodwill": "None", "inventory": "157122000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "13159009000", "longTermDebt": "6800269000", "shortTermDebt": "549405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7500000", "reportedCurrency": "USD", "retainedEarnings": "-1148195000", "totalLiabilities": "7422114000", "otherCurrentAssets": "-98070000", "totalCurrentAssets": "227177000", "currentLongTermDebt": "None", "longTermInvestments": "630550000", "shortTermInvestments": "98070000", "currentNetReceivables": "141591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12931832000", "currentAccountsPayable": "221151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11955415000", "shortLongTermDebtTotal": "6903243000", "totalShareholderEquity": "5541372000", "capitalLeaseObligations": "51487000", "otherCurrentLiabilities": "-671719000", "totalCurrentLiabilities": "98837000", "otherNonCurrentLiabilities": "150566000", "totalNonCurrentLiabilities": "7323277000", "cashAndShortTermInvestments": "85586000", "commonStockSharesOutstanding": "64458400", "intangibleAssetsExcludingGoodwill": "7500000", "cashAndCashEquivalentsAtCarryingValue": "85586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80573000", "profitLoss": "None", "dividendPayout": "165554000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "234202000", "capitalExpenditures": "39538000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45165000", "cashflowFromInvestment": "-178694000", "stockBasedCompensation": "3536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7554000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155818000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 473303000, "cost_of_revenue": 143436000, "gross_profit": 329867000, "ebit": 236055000, "ebitda": 387544000, "pretax_income": 172724000, "tax_provision": null, "net_income": 164621000, "net_income_to_common": 164621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65959000, "total_current_assets": 380987000, "total_assets": 13150241000, "short_term_debt": 245000000, "long_term_debt": 6416909000, "total_debt": 6661909000, "total_liabilities": 7318968000, "total_equity": 5631316000, "shares_outstanding": 64418240, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 342589000, "capital_expenditure": 36360000, "free_cash_flow": 378949000, "dividends_paid": 165590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258973, "ticker_id": 1339, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "236055000", "ebitda": "387544000", "netIncome": "164621000", "grossProfit": "329867000", "depreciation": "None", "totalRevenue": "473303000", "costOfRevenue": "143436000", "interestIncome": "5900000", "incomeBeforeTax": "172724000", "interestExpense": "64660000", "operatingIncome": "151720000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-58760000", "nonInterestIncome": "None", "operatingExpenses": "178147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151489000", "sellingGeneralAndAdministrative": "18058000", "netIncomeFromContinuingOperations": "172724000" }, "balance": { "goodwill": "None", "inventory": "139161000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "13150241000", "longTermDebt": "6416909000", "shortTermDebt": "245000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1063135000", "totalLiabilities": "7318968000", "otherCurrentAssets": "9284000", "totalCurrentAssets": "380987000", "currentLongTermDebt": "245000000", "longTermInvestments": "808238000", "shortTermInvestments": "84116000", "currentNetReceivables": "221628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12769254000", "currentAccountsPayable": "250745000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11741002000", "shortLongTermDebtTotal": "6714314000", "totalShareholderEquity": "5631316000", "capitalLeaseObligations": "52405000", "otherCurrentLiabilities": "207254000", "totalCurrentLiabilities": "702999000", "otherNonCurrentLiabilities": "146655000", "totalNonCurrentLiabilities": "6615969000", "cashAndShortTermInvestments": "65959000", "commonStockSharesOutstanding": "64418240", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "65959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172724000", "profitLoss": "None", "dividendPayout": "165590000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "342589000", "capitalExpenditures": "36360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-281531000", "cashflowFromInvestment": "-53699000", "stockBasedCompensation": "2462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151489000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 473303000, "cost_of_revenue": 143436000, "gross_profit": 329867000, "research_and_development": null, "selling_general_admin": 18058000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 236055000, "depreciation_amortisation": 151489000, "ebitda": 387544000, "interest_expense": 64660000, "interest_income": null, "other_non_operating": null, "pretax_income": 172724000, "tax_provision": null, "effective_tax_rate": null, "net_income": 164621000, "net_income_continuing_ops": 172724000, "net_income_to_common": 164621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65959000, "short_term_investments": 84116000, "net_receivables": 221628000, "inventory": 139161000, "other_current_assets": null, "total_current_assets": 380987000, "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": 12769254000, "total_assets": 13150241000, "short_term_debt": 245000000, "accounts_payable": 250745000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 702999000, "long_term_debt": 6416909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6615969000, "total_liabilities": 7318968000, "total_debt": 6661909000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1063135000, "total_equity": 5631316000, "shares_outstanding": 64418240, "operating_cash_flow": 342589000, "stock_based_compensation": 2462000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36360000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53699000, "dividends_paid": 165590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -281531000, "free_cash_flow": 378949000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "236055000", "ebitda": "387544000", "netIncome": "164621000", "grossProfit": "329867000", "depreciation": "None", "totalRevenue": "473303000", "costOfRevenue": "143436000", "interestIncome": "5900000", "incomeBeforeTax": "172724000", "interestExpense": "64660000", "operatingIncome": "151720000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-58760000", "nonInterestIncome": "None", "operatingExpenses": "178147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151489000", "sellingGeneralAndAdministrative": "18058000", "netIncomeFromContinuingOperations": "172724000" }, "balance": { "goodwill": "None", "inventory": "139161000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "13150241000", "longTermDebt": "6416909000", "shortTermDebt": "245000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1063135000", "totalLiabilities": "7318968000", "otherCurrentAssets": "9284000", "totalCurrentAssets": "380987000", "currentLongTermDebt": "245000000", "longTermInvestments": "808238000", "shortTermInvestments": "84116000", "currentNetReceivables": "221628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12769254000", "currentAccountsPayable": "250745000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11741002000", "shortLongTermDebtTotal": "6714314000", "totalShareholderEquity": "5631316000", "capitalLeaseObligations": "52405000", "otherCurrentLiabilities": "207254000", "totalCurrentLiabilities": "702999000", "otherNonCurrentLiabilities": "146655000", "totalNonCurrentLiabilities": "6615969000", "cashAndShortTermInvestments": "65959000", "commonStockSharesOutstanding": "64418240", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "65959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172724000", "profitLoss": "None", "dividendPayout": "165590000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "342589000", "capitalExpenditures": "36360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-281531000", "cashflowFromInvestment": "-53699000", "stockBasedCompensation": "2462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151489000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 469833000, "cost_of_revenue": 147417000, "gross_profit": 322416000, "ebit": 296788000, "ebitda": 448289000, "pretax_income": 231526000, "tax_provision": null, "net_income": 221362000, "net_income_to_common": 221362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58679000, "total_current_assets": 335795000, "total_assets": 13181490000, "short_term_debt": 365000000, "long_term_debt": 6394454000, "total_debt": 6759454000, "total_liabilities": 7342654000, "total_equity": 5635249000, "shares_outstanding": 64385988, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 216129000, "capital_expenditure": 36536000, "free_cash_flow": 252665000, "dividends_paid": 165438000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258974, "ticker_id": 1339, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "296788000", "ebitda": "448289000", "netIncome": "221362000", "grossProfit": "322416000", "depreciation": "None", "totalRevenue": "469833000", "costOfRevenue": "147417000", "interestIncome": "6808000", "incomeBeforeTax": "231526000", "interestExpense": "65262000", "operatingIncome": "279700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-58454000", "nonInterestIncome": "None", "operatingExpenses": "42716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151501000", "sellingGeneralAndAdministrative": "17157000", "netIncomeFromContinuingOperations": "231526000" }, "balance": { "goodwill": "None", "inventory": "47653000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "13181490000", "longTermDebt": "6394454000", "shortTermDebt": "365000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1062146000", "totalLiabilities": "7342654000", "otherCurrentAssets": "9205000", "totalCurrentAssets": "335795000", "currentLongTermDebt": "365000000", "longTermInvestments": "895821000", "shortTermInvestments": "82162000", "currentNetReceivables": "138096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12845695000", "currentAccountsPayable": "188708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11762123000", "shortLongTermDebtTotal": "6812720000", "totalShareholderEquity": "5635249000", "capitalLeaseObligations": "53266000", "otherCurrentLiabilities": "201050000", "totalCurrentLiabilities": "754758000", "otherNonCurrentLiabilities": "140176000", "totalNonCurrentLiabilities": "6587896000", "cashAndShortTermInvestments": "58679000", "commonStockSharesOutstanding": "64385988", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "58679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231526000", "profitLoss": "None", "dividendPayout": "165438000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "216129000", "capitalExpenditures": "36536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203330000", "cashflowFromInvestment": "-52777000", "stockBasedCompensation": "2244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165438000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 469833000, "cost_of_revenue": 147417000, "gross_profit": 322416000, "research_and_development": null, "selling_general_admin": 17157000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 296788000, "depreciation_amortisation": 151501000, "ebitda": 448289000, "interest_expense": 65262000, "interest_income": null, "other_non_operating": null, "pretax_income": 231526000, "tax_provision": null, "effective_tax_rate": null, "net_income": 221362000, "net_income_continuing_ops": 231526000, "net_income_to_common": 221362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58679000, "short_term_investments": 82162000, "net_receivables": 138096000, "inventory": 47653000, "other_current_assets": null, "total_current_assets": 335795000, "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": 12845695000, "total_assets": 13181490000, "short_term_debt": 365000000, "accounts_payable": 188708000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 754758000, "long_term_debt": 6394454000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6587896000, "total_liabilities": 7342654000, "total_debt": 6759454000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1062146000, "total_equity": 5635249000, "shares_outstanding": 64385988, "operating_cash_flow": 216129000, "stock_based_compensation": 2244000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36536000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52777000, "dividends_paid": 165438000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -203330000, "free_cash_flow": 252665000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "296788000", "ebitda": "448289000", "netIncome": "221362000", "grossProfit": "322416000", "depreciation": "None", "totalRevenue": "469833000", "costOfRevenue": "147417000", "interestIncome": "6808000", "incomeBeforeTax": "231526000", "interestExpense": "65262000", "operatingIncome": "279700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-58454000", "nonInterestIncome": "None", "operatingExpenses": "42716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151501000", "sellingGeneralAndAdministrative": "17157000", "netIncomeFromContinuingOperations": "231526000" }, "balance": { "goodwill": "None", "inventory": "47653000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "13181490000", "longTermDebt": "6394454000", "shortTermDebt": "365000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1062146000", "totalLiabilities": "7342654000", "otherCurrentAssets": "9205000", "totalCurrentAssets": "335795000", "currentLongTermDebt": "365000000", "longTermInvestments": "895821000", "shortTermInvestments": "82162000", "currentNetReceivables": "138096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12845695000", "currentAccountsPayable": "188708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11762123000", "shortLongTermDebtTotal": "6812720000", "totalShareholderEquity": "5635249000", "capitalLeaseObligations": "53266000", "otherCurrentLiabilities": "201050000", "totalCurrentLiabilities": "754758000", "otherNonCurrentLiabilities": "140176000", "totalNonCurrentLiabilities": "6587896000", "cashAndShortTermInvestments": "58679000", "commonStockSharesOutstanding": "64385988", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "58679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231526000", "profitLoss": "None", "dividendPayout": "165438000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "216129000", "capitalExpenditures": "36536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203330000", "cashflowFromInvestment": "-52777000", "stockBasedCompensation": "2244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165438000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151501000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 477792000, "cost_of_revenue": 150953000, "gross_profit": 326839000, "ebit": 159260000, "ebitda": 310547000, "pretax_income": 212778000, "tax_provision": -308473000, "net_income": 203110000, "net_income_to_common": 203110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98735000, "total_current_assets": 429772000, "total_assets": 13186258000, "short_term_debt": 643249000, "long_term_debt": 6790252000, "total_debt": 7433501000, "total_liabilities": 7406307000, "total_equity": 5570001000, "shares_outstanding": 64315000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 281503000, "capital_expenditure": 27914000, "free_cash_flow": 309417000, "dividends_paid": 157486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258975, "ticker_id": 1339, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159260000", "ebitda": "310547000", "netIncome": "203110000", "grossProfit": "326839000", "depreciation": "None", "totalRevenue": "477792000", "costOfRevenue": "150953000", "interestIncome": "4289000", "incomeBeforeTax": "212778000", "interestExpense": "62732000", "operatingIncome": "257081000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-308473000", "reportedCurrency": "USD", "netInterestIncome": "-58443000", "nonInterestIncome": "None", "operatingExpenses": "69758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151287000", "sellingGeneralAndAdministrative": "16292000", "netIncomeFromContinuingOperations": "298805000" }, "balance": { "goodwill": "None", "inventory": "112173000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "13186258000", "longTermDebt": "6790252000", "shortTermDebt": "643249000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1117971000", "totalLiabilities": "7406307000", "otherCurrentAssets": "9127000", "totalCurrentAssets": "429772000", "currentLongTermDebt": "None", "longTermInvestments": "906686000", "shortTermInvestments": "76013000", "currentNetReceivables": "133724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12756486000", "currentAccountsPayable": "232594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11659269000", "shortLongTermDebtTotal": "6844401000", "totalShareholderEquity": "5570001000", "capitalLeaseObligations": "54149000", "otherCurrentLiabilities": "194998000", "totalCurrentLiabilities": "427592000", "otherNonCurrentLiabilities": "134314000", "totalNonCurrentLiabilities": "6978715000", "cashAndShortTermInvestments": "98735000", "commonStockSharesOutstanding": "64315000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "98735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212778000", "profitLoss": "None", "dividendPayout": "157486000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "281503000", "capitalExpenditures": "27914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17826000", "cashflowFromInvestment": "-267313000", "stockBasedCompensation": "1958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151287000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 477792000, "cost_of_revenue": 150953000, "gross_profit": 326839000, "research_and_development": null, "selling_general_admin": 16292000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159260000, "depreciation_amortisation": 151287000, "ebitda": 310547000, "interest_expense": 62732000, "interest_income": null, "other_non_operating": null, "pretax_income": 212778000, "tax_provision": -308473000, "effective_tax_rate": null, "net_income": 203110000, "net_income_continuing_ops": 298805000, "net_income_to_common": 203110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98735000, "short_term_investments": 76013000, "net_receivables": 133724000, "inventory": 112173000, "other_current_assets": null, "total_current_assets": 429772000, "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": 12756486000, "total_assets": 13186258000, "short_term_debt": 643249000, "accounts_payable": 232594000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 427592000, "long_term_debt": 6790252000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6978715000, "total_liabilities": 7406307000, "total_debt": 7433501000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1117971000, "total_equity": 5570001000, "shares_outstanding": 64315000, "operating_cash_flow": 281503000, "stock_based_compensation": 1958000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -267313000, "dividends_paid": 157486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17826000, "free_cash_flow": 309417000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159260000", "ebitda": "310547000", "netIncome": "203110000", "grossProfit": "326839000", "depreciation": "None", "totalRevenue": "477792000", "costOfRevenue": "150953000", "interestIncome": "4289000", "incomeBeforeTax": "212778000", "interestExpense": "62732000", "operatingIncome": "257081000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-308473000", "reportedCurrency": "USD", "netInterestIncome": "-58443000", "nonInterestIncome": "None", "operatingExpenses": "69758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151287000", "sellingGeneralAndAdministrative": "16292000", "netIncomeFromContinuingOperations": "298805000" }, "balance": { "goodwill": "None", "inventory": "112173000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "13186258000", "longTermDebt": "6790252000", "shortTermDebt": "643249000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1117971000", "totalLiabilities": "7406307000", "otherCurrentAssets": "9127000", "totalCurrentAssets": "429772000", "currentLongTermDebt": "None", "longTermInvestments": "906686000", "shortTermInvestments": "76013000", "currentNetReceivables": "133724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12756486000", "currentAccountsPayable": "232594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11659269000", "shortLongTermDebtTotal": "6844401000", "totalShareholderEquity": "5570001000", "capitalLeaseObligations": "54149000", "otherCurrentLiabilities": "194998000", "totalCurrentLiabilities": "427592000", "otherNonCurrentLiabilities": "134314000", "totalNonCurrentLiabilities": "6978715000", "cashAndShortTermInvestments": "98735000", "commonStockSharesOutstanding": "64315000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "98735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212778000", "profitLoss": "None", "dividendPayout": "157486000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "281503000", "capitalExpenditures": "27914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17826000", "cashflowFromInvestment": "-267313000", "stockBasedCompensation": "1958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151287000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 454469000, "cost_of_revenue": 388822000, "gross_profit": 65647000, "ebit": 119974000, "ebitda": 268409000, "pretax_income": 301693000, "tax_provision": null, "net_income": 257453000, "net_income_to_common": 257453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66795000, "total_current_assets": 352346000, "total_assets": 12927359000, "short_term_debt": 137945000, "long_term_debt": 6463672000, "total_debt": 6601617000, "total_liabilities": 7176120000, "total_equity": 5537046000, "shares_outstanding": 64251000, "goodwill_and_intangibles": 7700000 }, "cash_flow": { "operating_cash_flow": 218324000, "capital_expenditure": 38860000, "free_cash_flow": 257184000, "dividends_paid": 157495000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258976, "ticker_id": 1339, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119974000", "ebitda": "268409000", "netIncome": "257453000", "grossProfit": "65647000", "depreciation": "None", "totalRevenue": "454469000", "costOfRevenue": "388822000", "interestIncome": "2659000", "incomeBeforeTax": "301693000", "interestExpense": "61244000", "operatingIncome": "304496000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-58585000", "nonInterestIncome": "None", "operatingExpenses": "-238849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388822000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148435000", "sellingGeneralAndAdministrative": "31528000", "netIncomeFromContinuingOperations": "58730000" }, "balance": { "goodwill": "None", "inventory": "52682000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12927359000", "longTermDebt": "6463672000", "shortTermDebt": "137945000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7700000", "reportedCurrency": "USD", "retainedEarnings": "-1155662000", "totalLiabilities": "7176120000", "otherCurrentAssets": "9051000", "totalCurrentAssets": "352346000", "currentLongTermDebt": "137945000", "longTermInvestments": "935014000", "shortTermInvestments": "69794000", "currentNetReceivables": "206706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12575013000", "currentAccountsPayable": "212747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11490456000", "shortLongTermDebtTotal": "6654090000", "totalShareholderEquity": "5537046000", "capitalLeaseObligations": "52473000", "otherCurrentLiabilities": "179790000", "totalCurrentLiabilities": "530482000", "otherNonCurrentLiabilities": "129493000", "totalNonCurrentLiabilities": "6645638000", "cashAndShortTermInvestments": "66795000", "commonStockSharesOutstanding": "64251000", "intangibleAssetsExcludingGoodwill": "7700000", "cashAndCashEquivalentsAtCarryingValue": "66795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "257452999", "profitLoss": "None", "dividendPayout": "157495000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218324000", "capitalExpenditures": "38860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93386000", "cashflowFromInvestment": "-129355000", "stockBasedCompensation": "1808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157495000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "284000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 454469000, "cost_of_revenue": 388822000, "gross_profit": 65647000, "research_and_development": null, "selling_general_admin": 31528000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119974000, "depreciation_amortisation": 148435000, "ebitda": 268409000, "interest_expense": 61244000, "interest_income": null, "other_non_operating": null, "pretax_income": 301693000, "tax_provision": null, "effective_tax_rate": null, "net_income": 257453000, "net_income_continuing_ops": 58730000, "net_income_to_common": 257453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66795000, "short_term_investments": 69794000, "net_receivables": 206706000, "inventory": 52682000, "other_current_assets": null, "total_current_assets": 352346000, "net_ppe": null, "goodwill": null, "intangible_assets": 7700000, "goodwill_and_intangibles": 7700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12575013000, "total_assets": 12927359000, "short_term_debt": 137945000, "accounts_payable": 212747000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 530482000, "long_term_debt": 6463672000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6645638000, "total_liabilities": 7176120000, "total_debt": 6601617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1155662000, "total_equity": 5537046000, "shares_outstanding": 64251000, "operating_cash_flow": 218324000, "stock_based_compensation": 1808000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38860000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129355000, "dividends_paid": 157495000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93386000, "free_cash_flow": 257184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119974000", "ebitda": "268409000", "netIncome": "257453000", "grossProfit": "65647000", "depreciation": "None", "totalRevenue": "454469000", "costOfRevenue": "388822000", "interestIncome": "2659000", "incomeBeforeTax": "301693000", "interestExpense": "61244000", "operatingIncome": "304496000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-58585000", "nonInterestIncome": "None", "operatingExpenses": "-238849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388822000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148435000", "sellingGeneralAndAdministrative": "31528000", "netIncomeFromContinuingOperations": "58730000" }, "balance": { "goodwill": "None", "inventory": "52682000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12927359000", "longTermDebt": "6463672000", "shortTermDebt": "137945000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7700000", "reportedCurrency": "USD", "retainedEarnings": "-1155662000", "totalLiabilities": "7176120000", "otherCurrentAssets": "9051000", "totalCurrentAssets": "352346000", "currentLongTermDebt": "137945000", "longTermInvestments": "935014000", "shortTermInvestments": "69794000", "currentNetReceivables": "206706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12575013000", "currentAccountsPayable": "212747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11490456000", "shortLongTermDebtTotal": "6654090000", "totalShareholderEquity": "5537046000", "capitalLeaseObligations": "52473000", "otherCurrentLiabilities": "179790000", "totalCurrentLiabilities": "530482000", "otherNonCurrentLiabilities": "129493000", "totalNonCurrentLiabilities": "6645638000", "cashAndShortTermInvestments": "66795000", "commonStockSharesOutstanding": "64251000", "intangibleAssetsExcludingGoodwill": "7700000", "cashAndCashEquivalentsAtCarryingValue": "66795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "257452999", "profitLoss": "None", "dividendPayout": "157495000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218324000", "capitalExpenditures": "38860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93386000", "cashflowFromInvestment": "-129355000", "stockBasedCompensation": "1808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157495000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "284000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148435000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 462347000, "cost_of_revenue": 146402000, "gross_profit": 315945000, "ebit": 140439000, "ebitda": 286878000, "pretax_income": 125487000, "tax_provision": 233584000, "net_income": 118424000, "net_income_to_common": 118424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71288000, "total_current_assets": 429951000, "total_assets": 12647447000, "short_term_debt": 7885000, "long_term_debt": 6358046000, "total_debt": 6365931000, "total_liabilities": 6985110000, "total_equity": 5433836000, "shares_outstanding": 64271000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 316199000, "capital_expenditure": 36553000, "free_cash_flow": 352752000, "dividends_paid": 157311000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258978, "ticker_id": 1339, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140439000", "ebitda": "286878000", "netIncome": "118424000", "grossProfit": "315945000", "depreciation": "None", "totalRevenue": "462347000", "costOfRevenue": "146402000", "interestIncome": "11449000", "incomeBeforeTax": "125487000", "interestExpense": "59232000", "operatingIncome": "128789999", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "233584000", "reportedCurrency": "USD", "netInterestIncome": "-47783000", "nonInterestIncome": "None", "operatingExpenses": "187155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146439000", "sellingGeneralAndAdministrative": "29067000", "netIncomeFromContinuingOperations": "210783000" }, "balance": { "goodwill": "None", "inventory": "74148000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12647447000", "longTermDebt": "6358046000", "shortTermDebt": "7885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1255608000", "totalLiabilities": "6985110000", "otherCurrentAssets": "8975000", "totalCurrentAssets": "429951000", "currentLongTermDebt": "7885000", "longTermInvestments": "1007252000", "shortTermInvestments": "75245000", "currentNetReceivables": "200295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12217496000", "currentAccountsPayable": "246356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11106721000", "shortLongTermDebtTotal": "6419441000", "totalShareholderEquity": "5433836000", "capitalLeaseObligations": "53510000", "otherCurrentLiabilities": "190012000", "totalCurrentLiabilities": "444253000", "otherNonCurrentLiabilities": "129301000", "totalNonCurrentLiabilities": "6540857000", "cashAndShortTermInvestments": "71288000", "commonStockSharesOutstanding": "64271000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125487000", "profitLoss": "None", "dividendPayout": "157311000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "316199000", "capitalExpenditures": "36553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77395000", "cashflowFromInvestment": "-222692000", "stockBasedCompensation": "1849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157311000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-467000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 462347000, "cost_of_revenue": 146402000, "gross_profit": 315945000, "research_and_development": null, "selling_general_admin": 29067000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140439000, "depreciation_amortisation": 146439000, "ebitda": 286878000, "interest_expense": 59232000, "interest_income": null, "other_non_operating": null, "pretax_income": 125487000, "tax_provision": 233584000, "effective_tax_rate": null, "net_income": 118424000, "net_income_continuing_ops": 210783000, "net_income_to_common": 118424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71288000, "short_term_investments": 75245000, "net_receivables": 200295000, "inventory": 74148000, "other_current_assets": null, "total_current_assets": 429951000, "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": 12217496000, "total_assets": 12647447000, "short_term_debt": 7885000, "accounts_payable": 246356000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 444253000, "long_term_debt": 6358046000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6540857000, "total_liabilities": 6985110000, "total_debt": 6365931000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1255608000, "total_equity": 5433836000, "shares_outstanding": 64271000, "operating_cash_flow": 316199000, "stock_based_compensation": 1849000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -222692000, "dividends_paid": 157311000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77395000, "free_cash_flow": 352752000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140439000", "ebitda": "286878000", "netIncome": "118424000", "grossProfit": "315945000", "depreciation": "None", "totalRevenue": "462347000", "costOfRevenue": "146402000", "interestIncome": "11449000", "incomeBeforeTax": "125487000", "interestExpense": "59232000", "operatingIncome": "128789999", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "233584000", "reportedCurrency": "USD", "netInterestIncome": "-47783000", "nonInterestIncome": "None", "operatingExpenses": "187155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146439000", "sellingGeneralAndAdministrative": "29067000", "netIncomeFromContinuingOperations": "210783000" }, "balance": { "goodwill": "None", "inventory": "74148000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12647447000", "longTermDebt": "6358046000", "shortTermDebt": "7885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1255608000", "totalLiabilities": "6985110000", "otherCurrentAssets": "8975000", "totalCurrentAssets": "429951000", "currentLongTermDebt": "7885000", "longTermInvestments": "1007252000", "shortTermInvestments": "75245000", "currentNetReceivables": "200295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12217496000", "currentAccountsPayable": "246356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11106721000", "shortLongTermDebtTotal": "6419441000", "totalShareholderEquity": "5433836000", "capitalLeaseObligations": "53510000", "otherCurrentLiabilities": "190012000", "totalCurrentLiabilities": "444253000", "otherNonCurrentLiabilities": "129301000", "totalNonCurrentLiabilities": "6540857000", "cashAndShortTermInvestments": "71288000", "commonStockSharesOutstanding": "64271000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125487000", "profitLoss": "None", "dividendPayout": "157311000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "316199000", "capitalExpenditures": "36553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77395000", "cashflowFromInvestment": "-222692000", "stockBasedCompensation": "1849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157311000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-467000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146439000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 442355000, "cost_of_revenue": 137349000, "gross_profit": 305006000, "ebit": 158106000, "ebitda": 303719000, "pretax_income": 98986000, "tax_provision": 133870000, "net_income": 92914000, "net_income_to_common": 92914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55223000, "total_current_assets": 382218000, "total_assets": 12509460000, "short_term_debt": 129391000, "long_term_debt": 6153465000, "total_debt": 6282856000, "total_liabilities": 6821071000, "total_equity": 5481639000, "shares_outstanding": 64227650, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 218927000, "capital_expenditure": 34594000, "free_cash_flow": 253521000, "dividends_paid": 157331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258979, "ticker_id": 1339, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158106000", "ebitda": "303719000", "netIncome": "92914000", "grossProfit": "305006000", "depreciation": "None", "totalRevenue": "442355000", "costOfRevenue": "137349000", "interestIncome": "9568000", "incomeBeforeTax": "98986000", "interestExpense": "59120000", "operatingIncome": "137450000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "133870000", "reportedCurrency": "USD", "netInterestIncome": "-49552000", "nonInterestIncome": "None", "operatingExpenses": "167556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145613000", "sellingGeneralAndAdministrative": "21136000", "netIncomeFromContinuingOperations": "98986000" }, "balance": { "goodwill": "None", "inventory": "-7800000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12509460000", "longTermDebt": "6153465000", "shortTermDebt": "129391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1216557000", "totalLiabilities": "6821071000", "otherCurrentAssets": "8928000", "totalCurrentAssets": "382218000", "currentLongTermDebt": "129391000", "longTermInvestments": "1041328000", "shortTermInvestments": "84291000", "currentNetReceivables": "233776000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12127242000", "currentAccountsPayable": "183764000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6337369000", "totalShareholderEquity": "5481639000", "capitalLeaseObligations": "54513000", "otherCurrentLiabilities": "182292000", "totalCurrentLiabilities": "495447000", "otherNonCurrentLiabilities": "117646000", "totalNonCurrentLiabilities": "6325624000", "cashAndShortTermInvestments": "55223000", "commonStockSharesOutstanding": "64227650", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92914000", "profitLoss": "None", "dividendPayout": "157331000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218927000", "capitalExpenditures": "34594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-437767000", "cashflowFromInvestment": "-224879000", "stockBasedCompensation": "1909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145613000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 442355000, "cost_of_revenue": 137349000, "gross_profit": 305006000, "research_and_development": null, "selling_general_admin": 21136000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158106000, "depreciation_amortisation": 145613000, "ebitda": 303719000, "interest_expense": 59120000, "interest_income": null, "other_non_operating": null, "pretax_income": 98986000, "tax_provision": 133870000, "effective_tax_rate": null, "net_income": 92914000, "net_income_continuing_ops": 98986000, "net_income_to_common": 92914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55223000, "short_term_investments": 84291000, "net_receivables": 233776000, "inventory": -7800000, "other_current_assets": null, "total_current_assets": 382218000, "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": 12127242000, "total_assets": 12509460000, "short_term_debt": 129391000, "accounts_payable": 183764000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 495447000, "long_term_debt": 6153465000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6325624000, "total_liabilities": 6821071000, "total_debt": 6282856000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1216557000, "total_equity": 5481639000, "shares_outstanding": 64227650, "operating_cash_flow": 218927000, "stock_based_compensation": 1909000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34594000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -224879000, "dividends_paid": 157331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -437767000, "free_cash_flow": 253521000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158106000", "ebitda": "303719000", "netIncome": "92914000", "grossProfit": "305006000", "depreciation": "None", "totalRevenue": "442355000", "costOfRevenue": "137349000", "interestIncome": "9568000", "incomeBeforeTax": "98986000", "interestExpense": "59120000", "operatingIncome": "137450000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "133870000", "reportedCurrency": "USD", "netInterestIncome": "-49552000", "nonInterestIncome": "None", "operatingExpenses": "167556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145613000", "sellingGeneralAndAdministrative": "21136000", "netIncomeFromContinuingOperations": "98986000" }, "balance": { "goodwill": "None", "inventory": "-7800000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12509460000", "longTermDebt": "6153465000", "shortTermDebt": "129391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1216557000", "totalLiabilities": "6821071000", "otherCurrentAssets": "8928000", "totalCurrentAssets": "382218000", "currentLongTermDebt": "129391000", "longTermInvestments": "1041328000", "shortTermInvestments": "84291000", "currentNetReceivables": "233776000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12127242000", "currentAccountsPayable": "183764000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6337369000", "totalShareholderEquity": "5481639000", "capitalLeaseObligations": "54513000", "otherCurrentLiabilities": "182292000", "totalCurrentLiabilities": "495447000", "otherNonCurrentLiabilities": "117646000", "totalNonCurrentLiabilities": "6325624000", "cashAndShortTermInvestments": "55223000", "commonStockSharesOutstanding": "64227650", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92914000", "profitLoss": "None", "dividendPayout": "157331000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218927000", "capitalExpenditures": "34594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-437767000", "cashflowFromInvestment": "-224879000", "stockBasedCompensation": "1909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145613000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 439294000, "cost_of_revenue": 137665000, "gross_profit": 301629000, "ebit": 144725000, "ebitda": 284458000, "pretax_income": 285140000, "tax_provision": 12409000, "net_income": 272731000, "net_income_to_common": 272731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499036000, "total_current_assets": 782205000, "total_assets": 12885185000, "short_term_debt": 402347000, "long_term_debt": 6552992000, "total_debt": 6955339000, "total_liabilities": 7129240000, "total_equity": 5548031000, "shares_outstanding": 64212006, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 314855000, "capital_expenditure": 26388000, "free_cash_flow": 341243000, "dividends_paid": 148329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258980, "ticker_id": 1339, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144725000", "ebitda": "284458000", "netIncome": "272731000", "grossProfit": "301629000", "depreciation": "None", "totalRevenue": "439294000", "costOfRevenue": "137665000", "interestIncome": "57275000", "incomeBeforeTax": "285140000", "interestExpense": "55933000", "operatingIncome": "132359000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "12409000", "reportedCurrency": "USD", "netInterestIncome": "1342000", "nonInterestIncome": "None", "operatingExpenses": "169270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139733000", "sellingGeneralAndAdministrative": "17171000", "netIncomeFromContinuingOperations": "285140000" }, "balance": { "goodwill": "None", "inventory": "-7800000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12885185000", "longTermDebt": "6552992000", "shortTermDebt": "402347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1152136000", "totalLiabilities": "7129240000", "otherCurrentAssets": "8834000", "totalCurrentAssets": "782205000", "currentLongTermDebt": "None", "longTermInvestments": "1062575000", "shortTermInvestments": "91295000", "currentNetReceivables": "183040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12102980000", "currentAccountsPayable": "216536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6617089000", "totalShareholderEquity": "5548031000", "capitalLeaseObligations": "64097000", "otherCurrentLiabilities": "183488000", "totalCurrentLiabilities": "400024000", "otherNonCurrentLiabilities": "112127000", "totalNonCurrentLiabilities": "6729216000", "cashAndShortTermInvestments": "499036000", "commonStockSharesOutstanding": "64212006", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "499036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "272731000", "profitLoss": "None", "dividendPayout": "148329000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "314855000", "capitalExpenditures": "26388000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190403000", "cashflowFromInvestment": "-397722000", "stockBasedCompensation": "1592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139733000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 439294000, "cost_of_revenue": 137665000, "gross_profit": 301629000, "research_and_development": null, "selling_general_admin": 17171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144725000, "depreciation_amortisation": 139733000, "ebitda": 284458000, "interest_expense": 55933000, "interest_income": null, "other_non_operating": null, "pretax_income": 285140000, "tax_provision": 12409000, "effective_tax_rate": null, "net_income": 272731000, "net_income_continuing_ops": 285140000, "net_income_to_common": 272731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 499036000, "short_term_investments": 91295000, "net_receivables": 183040000, "inventory": -7800000, "other_current_assets": null, "total_current_assets": 782205000, "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": 12102980000, "total_assets": 12885185000, "short_term_debt": 402347000, "accounts_payable": 216536000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400024000, "long_term_debt": 6552992000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6729216000, "total_liabilities": 7129240000, "total_debt": 6955339000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1152136000, "total_equity": 5548031000, "shares_outstanding": 64212006, "operating_cash_flow": 314855000, "stock_based_compensation": 1592000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26388000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -397722000, "dividends_paid": 148329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 190403000, "free_cash_flow": 341243000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "144725000", "ebitda": "284458000", "netIncome": "272731000", "grossProfit": "301629000", "depreciation": "None", "totalRevenue": "439294000", "costOfRevenue": "137665000", "interestIncome": "57275000", "incomeBeforeTax": "285140000", "interestExpense": "55933000", "operatingIncome": "132359000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "12409000", "reportedCurrency": "USD", "netInterestIncome": "1342000", "nonInterestIncome": "None", "operatingExpenses": "169270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139733000", "sellingGeneralAndAdministrative": "17171000", "netIncomeFromContinuingOperations": "285140000" }, "balance": { "goodwill": "None", "inventory": "-7800000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12885185000", "longTermDebt": "6552992000", "shortTermDebt": "402347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1152136000", "totalLiabilities": "7129240000", "otherCurrentAssets": "8834000", "totalCurrentAssets": "782205000", "currentLongTermDebt": "None", "longTermInvestments": "1062575000", "shortTermInvestments": "91295000", "currentNetReceivables": "183040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12102980000", "currentAccountsPayable": "216536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6617089000", "totalShareholderEquity": "5548031000", "capitalLeaseObligations": "64097000", "otherCurrentLiabilities": "183488000", "totalCurrentLiabilities": "400024000", "otherNonCurrentLiabilities": "112127000", "totalNonCurrentLiabilities": "6729216000", "cashAndShortTermInvestments": "499036000", "commonStockSharesOutstanding": "64212006", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "499036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "272731000", "profitLoss": "None", "dividendPayout": "148329000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "314855000", "capitalExpenditures": "26388000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190403000", "cashflowFromInvestment": "-397722000", "stockBasedCompensation": "1592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139733000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 421748000, "cost_of_revenue": 58505000, "gross_profit": 363243000, "ebit": 200375000, "ebitda": 338391000, "pretax_income": 145276000, "tax_provision": 4958000, "net_income": 65391000, "net_income_to_common": 65391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391749000, "total_current_assets": 662750000, "total_assets": 12361427000, "short_term_debt": 701461000, "long_term_debt": 6205735000, "total_debt": 6907196000, "total_liabilities": 6735244000, "total_equity": 5422746000, "shares_outstanding": 64188581, "goodwill_and_intangibles": 6100000 }, "cash_flow": { "operating_cash_flow": 203674000, "capital_expenditure": 46067000, "free_cash_flow": 249741000, "dividends_paid": 148287000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258981, "ticker_id": 1339, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200375000", "ebitda": "338391000", "netIncome": "65391000", "grossProfit": "363243000", "depreciation": "None", "totalRevenue": "421748000", "costOfRevenue": "58505000", "interestIncome": "17204000", "incomeBeforeTax": "145276000", "interestExpense": "55099000", "operatingIncome": "130341000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4958000", "reportedCurrency": "USD", "netInterestIncome": "-37895000", "nonInterestIncome": "None", "operatingExpenses": "232902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138016000", "sellingGeneralAndAdministrative": "19739000", "netIncomeFromContinuingOperations": "70349000" }, "balance": { "goodwill": "None", "inventory": "-4300000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12361427000", "longTermDebt": "6205735000", "shortTermDebt": "701461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6100000", "reportedCurrency": "USD", "retainedEarnings": "-1267536000", "totalLiabilities": "6735244000", "otherCurrentAssets": "8585000", "totalCurrentAssets": "662750000", "currentLongTermDebt": "None", "longTermInvestments": "1061733000", "shortTermInvestments": "87795000", "currentNetReceivables": "174621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11698677000", "currentAccountsPayable": "176401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6270826000", "totalShareholderEquity": "5422746000", "capitalLeaseObligations": "65091000", "otherCurrentLiabilities": "176354000", "totalCurrentLiabilities": "352755000", "otherNonCurrentLiabilities": "111663000", "totalNonCurrentLiabilities": "6382489000", "cashAndShortTermInvestments": "391749000", "commonStockSharesOutstanding": "64188581", "intangibleAssetsExcludingGoodwill": "6100000", "cashAndCashEquivalentsAtCarryingValue": "391749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65391000", "profitLoss": "None", "dividendPayout": "148287000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203674000", "capitalExpenditures": "46067000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161121000", "cashflowFromInvestment": "-42716000", "stockBasedCompensation": "2088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148287000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 421748000, "cost_of_revenue": 58505000, "gross_profit": 363243000, "research_and_development": null, "selling_general_admin": 19739000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200375000, "depreciation_amortisation": 138016000, "ebitda": 338391000, "interest_expense": 55099000, "interest_income": null, "other_non_operating": null, "pretax_income": 145276000, "tax_provision": 4958000, "effective_tax_rate": null, "net_income": 65391000, "net_income_continuing_ops": 70349000, "net_income_to_common": 65391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 391749000, "short_term_investments": 87795000, "net_receivables": 174621000, "inventory": -4300000, "other_current_assets": null, "total_current_assets": 662750000, "net_ppe": null, "goodwill": null, "intangible_assets": 6100000, "goodwill_and_intangibles": 6100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11698677000, "total_assets": 12361427000, "short_term_debt": 701461000, "accounts_payable": 176401000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 352755000, "long_term_debt": 6205735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6382489000, "total_liabilities": 6735244000, "total_debt": 6907196000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1267536000, "total_equity": 5422746000, "shares_outstanding": 64188581, "operating_cash_flow": 203674000, "stock_based_compensation": 2088000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46067000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42716000, "dividends_paid": 148287000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -161121000, "free_cash_flow": 249741000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "200375000", "ebitda": "338391000", "netIncome": "65391000", "grossProfit": "363243000", "depreciation": "None", "totalRevenue": "421748000", "costOfRevenue": "58505000", "interestIncome": "17204000", "incomeBeforeTax": "145276000", "interestExpense": "55099000", "operatingIncome": "130341000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4958000", "reportedCurrency": "USD", "netInterestIncome": "-37895000", "nonInterestIncome": "None", "operatingExpenses": "232902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138016000", "sellingGeneralAndAdministrative": "19739000", "netIncomeFromContinuingOperations": "70349000" }, "balance": { "goodwill": "None", "inventory": "-4300000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12361427000", "longTermDebt": "6205735000", "shortTermDebt": "701461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6100000", "reportedCurrency": "USD", "retainedEarnings": "-1267536000", "totalLiabilities": "6735244000", "otherCurrentAssets": "8585000", "totalCurrentAssets": "662750000", "currentLongTermDebt": "None", "longTermInvestments": "1061733000", "shortTermInvestments": "87795000", "currentNetReceivables": "174621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11698677000", "currentAccountsPayable": "176401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6270826000", "totalShareholderEquity": "5422746000", "capitalLeaseObligations": "65091000", "otherCurrentLiabilities": "176354000", "totalCurrentLiabilities": "352755000", "otherNonCurrentLiabilities": "111663000", "totalNonCurrentLiabilities": "6382489000", "cashAndShortTermInvestments": "391749000", "commonStockSharesOutstanding": "64188581", "intangibleAssetsExcludingGoodwill": "6100000", "cashAndCashEquivalentsAtCarryingValue": "391749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65391000", "profitLoss": "None", "dividendPayout": "148287000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203674000", "capitalExpenditures": "46067000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161121000", "cashflowFromInvestment": "-42716000", "stockBasedCompensation": "2088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148287000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138016000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 419183000, "cost_of_revenue": 58380000, "gross_profit": 360803000, "ebit": 224190000, "ebitda": 361547000, "pretax_income": 170029000, "tax_provision": 137396586, "net_income": 87282000, "net_income_to_common": 87282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391994000, "total_current_assets": 655286000, "total_assets": 12497647000, "short_term_debt": 751000, "long_term_debt": 6204939000, "total_debt": 6205690000, "total_liabilities": 6761240000, "total_equity": 5531683000, "shares_outstanding": 64186020, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 288063000, "capital_expenditure": 38279000, "free_cash_flow": 326342000, "dividends_paid": 148281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258983, "ticker_id": 1339, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "224190000", "ebitda": "361547000", "netIncome": "87282000", "grossProfit": "360803000", "depreciation": "None", "totalRevenue": "419183000", "costOfRevenue": "58380000", "interestIncome": "38371000", "incomeBeforeTax": "170029000", "interestExpense": "54161000", "operatingIncome": "131784000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "137396586", "reportedCurrency": "USD", "netInterestIncome": "-54161000", "nonInterestIncome": "None", "operatingExpenses": "229019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137357000", "sellingGeneralAndAdministrative": "14611000", "netIncomeFromContinuingOperations": "93009000" }, "balance": { "goodwill": "None", "inventory": "-11200000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12497647000", "longTermDebt": "6204939000", "shortTermDebt": "751000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1184597000", "totalLiabilities": "6761240000", "otherCurrentAssets": "8503000", "totalCurrentAssets": "655286000", "currentLongTermDebt": "None", "longTermInvestments": "1133515000", "shortTermInvestments": "90186000", "currentNetReceivables": "164603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11842361000", "currentAccountsPayable": "215201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10610022000", "shortLongTermDebtTotal": "6270866000", "totalShareholderEquity": "5531683000", "capitalLeaseObligations": "65927000", "otherCurrentLiabilities": "178515000", "totalCurrentLiabilities": "393716000", "otherNonCurrentLiabilities": "490374000", "totalNonCurrentLiabilities": "6367524000", "cashAndShortTermInvestments": "391994000", "commonStockSharesOutstanding": "64186020", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "391994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93009000", "profitLoss": "None", "dividendPayout": "148281000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "288063000", "capitalExpenditures": "38279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111223000", "cashflowFromInvestment": "-102424000", "stockBasedCompensation": "2148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137357000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 419183000, "cost_of_revenue": 58380000, "gross_profit": 360803000, "research_and_development": null, "selling_general_admin": 14611000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224190000, "depreciation_amortisation": 137357000, "ebitda": 361547000, "interest_expense": 54161000, "interest_income": null, "other_non_operating": null, "pretax_income": 170029000, "tax_provision": 137396586, "effective_tax_rate": null, "net_income": 87282000, "net_income_continuing_ops": 93009000, "net_income_to_common": 87282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 391994000, "short_term_investments": 90186000, "net_receivables": 164603000, "inventory": -11200000, "other_current_assets": null, "total_current_assets": 655286000, "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": 11842361000, "total_assets": 12497647000, "short_term_debt": 751000, "accounts_payable": 215201000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 393716000, "long_term_debt": 6204939000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6367524000, "total_liabilities": 6761240000, "total_debt": 6205690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1184597000, "total_equity": 5531683000, "shares_outstanding": 64186020, "operating_cash_flow": 288063000, "stock_based_compensation": 2148000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102424000, "dividends_paid": 148281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111223000, "free_cash_flow": 326342000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "224190000", "ebitda": "361547000", "netIncome": "87282000", "grossProfit": "360803000", "depreciation": "None", "totalRevenue": "419183000", "costOfRevenue": "58380000", "interestIncome": "38371000", "incomeBeforeTax": "170029000", "interestExpense": "54161000", "operatingIncome": "131784000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "137396586", "reportedCurrency": "USD", "netInterestIncome": "-54161000", "nonInterestIncome": "None", "operatingExpenses": "229019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137357000", "sellingGeneralAndAdministrative": "14611000", "netIncomeFromContinuingOperations": "93009000" }, "balance": { "goodwill": "None", "inventory": "-11200000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12497647000", "longTermDebt": "6204939000", "shortTermDebt": "751000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1184597000", "totalLiabilities": "6761240000", "otherCurrentAssets": "8503000", "totalCurrentAssets": "655286000", "currentLongTermDebt": "None", "longTermInvestments": "1133515000", "shortTermInvestments": "90186000", "currentNetReceivables": "164603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11842361000", "currentAccountsPayable": "215201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10610022000", "shortLongTermDebtTotal": "6270866000", "totalShareholderEquity": "5531683000", "capitalLeaseObligations": "65927000", "otherCurrentLiabilities": "178515000", "totalCurrentLiabilities": "393716000", "otherNonCurrentLiabilities": "490374000", "totalNonCurrentLiabilities": "6367524000", "cashAndShortTermInvestments": "391994000", "commonStockSharesOutstanding": "64186020", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "391994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93009000", "profitLoss": "None", "dividendPayout": "148281000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "288063000", "capitalExpenditures": "38279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111223000", "cashflowFromInvestment": "-102424000", "stockBasedCompensation": "2148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137357000", "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": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "income_statement": { "revenue": 416043000, "cost_of_revenue": 130675000, "gross_profit": 285368000, "ebit": 158356000, "ebitda": 295074000, "pretax_income": 105756000, "tax_provision": 1733000, "net_income": 99620000, "net_income_to_common": 99620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60949000, "total_current_assets": 321709000, "total_assets": 12245273000, "short_term_debt": 34429000, "long_term_debt": 5929568000, "total_debt": 5963997000, "total_liabilities": 6451913000, "total_equity": 5585278000, "shares_outstanding": 64183674, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 211408000, "capital_expenditure": 34941000, "free_cash_flow": 246349000, "dividends_paid": 148279000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258984, "ticker_id": 1339, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:54.788163+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158356000", "ebitda": "295074000", "netIncome": "99620000", "grossProfit": "285368000", "depreciation": "None", "totalRevenue": "416043000", "costOfRevenue": "130675000", "interestIncome": "4468000", "incomeBeforeTax": "105756000", "interestExpense": "52600000", "operatingIncome": "134832000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1733000", "reportedCurrency": "USD", "netInterestIncome": "-48132000", "nonInterestIncome": "None", "operatingExpenses": "150536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136718000", "sellingGeneralAndAdministrative": "13813000", "netIncomeFromContinuingOperations": "105756000" }, "balance": { "goodwill": "None", "inventory": "-9100000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12245273000", "longTermDebt": "5929568000", "shortTermDebt": "34429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1123594000", "totalLiabilities": "6451913000", "otherCurrentAssets": "8165000", "totalCurrentAssets": "321709000", "currentLongTermDebt": "34429000", "longTermInvestments": "1122114000", "shortTermInvestments": "102131000", "currentNetReceivables": "150464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11923564000", "currentAccountsPayable": "172946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10630120000", "shortLongTermDebtTotal": "6008765000", "totalShareholderEquity": "5585278000", "capitalLeaseObligations": "66857000", "otherCurrentLiabilities": "177828000", "totalCurrentLiabilities": "385203000", "otherNonCurrentLiabilities": "159231000", "totalNonCurrentLiabilities": "6066710000", "cashAndShortTermInvestments": "60949000", "commonStockSharesOutstanding": "64183674", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "60949000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105756000", "profitLoss": "None", "dividendPayout": "148279000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "211408000", "capitalExpenditures": "34941000", "changeInReceivables": "-2578000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129773000", "cashflowFromInvestment": "-89679000", "stockBasedCompensation": "1824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148279000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8044000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136718000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 416043000, "cost_of_revenue": 130675000, "gross_profit": 285368000, "research_and_development": null, "selling_general_admin": 13813000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158356000, "depreciation_amortisation": 136718000, "ebitda": 295074000, "interest_expense": 52600000, "interest_income": null, "other_non_operating": null, "pretax_income": 105756000, "tax_provision": 1733000, "effective_tax_rate": null, "net_income": 99620000, "net_income_continuing_ops": 105756000, "net_income_to_common": 99620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60949000, "short_term_investments": 102131000, "net_receivables": 150464000, "inventory": -9100000, "other_current_assets": null, "total_current_assets": 321709000, "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": 11923564000, "total_assets": 12245273000, "short_term_debt": 34429000, "accounts_payable": 172946000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 385203000, "long_term_debt": 5929568000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6066710000, "total_liabilities": 6451913000, "total_debt": 5963997000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1123594000, "total_equity": 5585278000, "shares_outstanding": 64183674, "operating_cash_flow": 211408000, "stock_based_compensation": 1824000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34941000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89679000, "dividends_paid": 148279000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129773000, "free_cash_flow": 246349000, "net_change_in_cash": -8044000 }, "raw_data": { "income": { "ebit": "158356000", "ebitda": "295074000", "netIncome": "99620000", "grossProfit": "285368000", "depreciation": "None", "totalRevenue": "416043000", "costOfRevenue": "130675000", "interestIncome": "4468000", "incomeBeforeTax": "105756000", "interestExpense": "52600000", "operatingIncome": "134832000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1733000", "reportedCurrency": "USD", "netInterestIncome": "-48132000", "nonInterestIncome": "None", "operatingExpenses": "150536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136718000", "sellingGeneralAndAdministrative": "13813000", "netIncomeFromContinuingOperations": "105756000" }, "balance": { "goodwill": "None", "inventory": "-9100000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "12245273000", "longTermDebt": "5929568000", "shortTermDebt": "34429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1123594000", "totalLiabilities": "6451913000", "otherCurrentAssets": "8165000", "totalCurrentAssets": "321709000", "currentLongTermDebt": "34429000", "longTermInvestments": "1122114000", "shortTermInvestments": "102131000", "currentNetReceivables": "150464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11923564000", "currentAccountsPayable": "172946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10630120000", "shortLongTermDebtTotal": "6008765000", "totalShareholderEquity": "5585278000", "capitalLeaseObligations": "66857000", "otherCurrentLiabilities": "177828000", "totalCurrentLiabilities": "385203000", "otherNonCurrentLiabilities": "159231000", "totalNonCurrentLiabilities": "6066710000", "cashAndShortTermInvestments": "60949000", "commonStockSharesOutstanding": "64183674", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "60949000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105756000", "profitLoss": "None", "dividendPayout": "148279000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "211408000", "capitalExpenditures": "34941000", "changeInReceivables": "-2578000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129773000", "cashflowFromInvestment": "-89679000", "stockBasedCompensation": "1824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148279000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8044000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136718000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }