{ "ticker": { "uuid": "16d590a0-500f-4194-a661-954ee5cf2b38", "symbol": "SWX", "name": "Southwest Gas Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/16d590a0-500f-4194-a661-954ee5cf2b38/", "api_url": "https://sharemaestro.com/factors/api/tickers/16d590a0-500f-4194-a661-954ee5cf2b38/" }, "ticker_metadata": { "id": 3843, "uuid": "16d590a0-500f-4194-a661-954ee5cf2b38", "symbol": "SWX", "name": "Southwest Gas Holdings Inc", "asset_type": "equity", "market_cap": 6415309000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Gas", "sector": "Utilities", "description": "Southwest Gas Holdings, Inc. purchases, distributes and transports natural gas in Arizona, Nevada and California. The company is headquartered in Las Vegas, Nevada.", "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": "16d590a0-500f-4194-a661-954ee5cf2b38", "symbol": "SWX", "name": "Southwest Gas Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/16d590a0-500f-4194-a661-954ee5cf2b38/", "api_url": "https://sharemaestro.com/factors/api/tickers/16d590a0-500f-4194-a661-954ee5cf2b38/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.89, "value": 0.75, "quality": 0.7, "momentum": 0.76, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 88.72, "market_cap": 6438055520, "pe_ratio": 13.8653, "earnings_yield": 0.0721, "ebitda_to_ev": 0.0997, "shareholder_yield": 0.0278, "roe": 0.1132, "piotroski_f_score": 7, "momentum_12_1": 0.2944, "volatility_252d": 0.181 }, "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": "2026-06-07T06:54:39.422794+00:00", "batch_id": "" }, "size": { "price_close": 88.72, "market_cap": 6438055520, "market_cap_usd": 6438055520, "enterprise_value": 9462232520, "shares_outstanding": 72566000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.8653, "pb_ratio": 1.5696, "ptbv_ratio": 1.5739, "ps_ratio": 2.572, "pcf_ratio": 14.7044, "pfcf_ratio": 3.963, "ev_ebitda": 10.0283, "ev_ebit": 16.5223, "ev_sales": 3.7802, "ev_fcf": 5.8246, "earnings_yield": 0.0721, "fcf_yield": 0.1717, "price_to_sales": 2.572, "price_to_book": 1.5696, "price_to_cashflow": 14.7044, "ebitda_to_ev": 0.0997, "sales_yield": 0.2645 }, "yield": { "dividend_yield": 0.0278, "buyback_yield": 0, "shareholder_yield": 0.0278, "debt_paydown_yield": null, "total_yield": 0.0278 }, "quality": { "gross_margin": 0.3546, "operating_margin": 0.2288, "net_margin": 0.1855, "ebitda_margin": 0.3769, "fcf_margin": 0.649, "roe": 0.1132, "roa": 0.0446, "roic": 0.0451, "roc_greenblatt": null, "asset_turnover": 0.2405, "cash_conversion": 3.4986, "accruals_ratio": 0.0025, "sbc_to_revenue": 0.0049, "piotroski_f_score": 7, "altman_z_score": 1.2287, "earnings_stability_5y": 1.071, "revenue_stability_5y": 0.3247, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0853, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.5372, "net_debt_to_ebitda": 3.2051, "debt_to_assets": 0.3372, "interest_coverage": 2.6931, "current_ratio": 1.449, "quick_ratio": 1.3206, "net_debt": 3024177000, "local_beta": -0.0002, "volatility_252d": 0.181, "volatility_60d": 0.4386, "max_drawdown_12m": -0.0682, "risk_adjusted_momentum": 1.6267 }, "growth": { "revenue_growth_1y": -0.3907, "revenue_growth_3y_cagr": -0.2686, "revenue_growth_5y_cagr": -0.1007, "eps_growth_1y": 1.0642, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.1362, "fcf_growth_1y": -0.194, "book_value_growth_1y": 0.1256, "revenue_growth": -0.3907, "earnings_growth": 1.0642 }, "momentum": { "price_return_1m": -0.0064, "price_return_3m": 0.02, "price_return_6m": 0.1381, "price_return_9m": 0.154, "price_return_12m": 0.2861, "price_return_12m_ex1m": 0.2944, "momentum_6m": 0.1381, "momentum_12m": 0.2861, "momentum_12_1": 0.2944, "distance_from_52w_high": -0.0411, "distance_from_52w_low": 0.2766, "relative_strength": 0.1861 }, "raw_ttm": { "revenue_ttm": 2503135000, "gross_profit_ttm": 887639000, "ebit_ttm": 572694000, "ebitda_ttm": 943554000, "net_income_ttm": 464330000, "eps_diluted_ttm": 6.3987, "operating_cash_flow_ttm": 437831000, "capital_expenditure_ttm": 1186690000, "fcf_ttm": 1624521000, "dividends_paid_ttm": 178786000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212652000, "cash_and_equivalents": 484752000, "total_current_assets": 1057674000, "total_current_liabilities": 729958000, "net_ppe": null, "total_assets": 10406646000, "total_debt": 3508929000, "total_equity": 4101678000, "net_working_capital": -82036000, "book_value_per_share": 56.5234, "retained_earnings": 1160327000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4090523000, "tangible_book_per_share": 56.3697 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 35, "rank_pb": 40, "rank_ptbv": 33, "rank_ps": 58, "rank_pcf": 64, "rank_ev_ebitda": 39, "rank_ev_ebit": 61, "rank_earnings_yield": 35, "rank_fcf_yield": 21, "rank_dividend_yield": 28, "rank_shareholder_yield": 28, "rank_total_yield": 28, "rank_roe": 39, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 63, "rank_fcf_margin": 10, "rank_piotroski": 20, "rank_accruals": 85, "rank_sue": 50, "rank_eps_growth_1y": 13, "rank_eps_growth_5y": 41, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 35 }, "composites": { "value_composite": 25, "quality_composite": 30, "momentum_composite": 24, "growth_composite": 67, "yield_composite": 19, "svqf_composite": 18, "vc1_composite": 31, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 11, "quality_value_composite": 0.7246, "os_score": 0.89, "value_percentile": 0.75, "quality_percentile": 0.7, "momentum_percentile": 0.76, "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": 32, "small_cap_core_rank": 34, "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": 4978, "ticker_id": 3843, "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": "2026-06-07T06:54:39.422794+00:00", "batch_id": "", "os_score_delta": null, "price_close": 88.72, "market_cap": 6438055520, "market_cap_usd": 6438055520, "enterprise_value": 9462232520, "shares_outstanding": 72566000, "fx_rate_to_usd": null, "pe_ratio": 13.86525859, "pb_ratio": 1.56961505, "ptbv_ratio": 1.57389545, "ps_ratio": 2.57199692, "pcf_ratio": 14.70443052, "pfcf_ratio": 3.9630485, "ev_ebitda": 10.02828934, "ev_ebit": 16.52231824, "ev_sales": 3.7801527, "ev_fcf": 5.82462924, "earnings_yield": 0.07212271, "fcf_yield": 0.17168475, "dividend_yield": 0.02777019, "buyback_yield": 0, "shareholder_yield": 0.02777019, "debt_paydown_yield": null, "total_yield": 0.02777019, "gross_margin": 0.35461092, "operating_margin": 0.2287907, "net_margin": 0.18549938, "ebitda_margin": 0.37694891, "fcf_margin": 0.64899456, "roe": 0.11320489, "roa": 0.0446186, "roic": 0.04510221, "roc_greenblatt": null, "asset_turnover": 0.24053235, "cash_conversion": 3.49863459, "accruals_ratio": 0.00254635, "sbc_to_revenue": 0.00488867, "debt_to_equity": 1.53716796, "net_debt_to_ebitda": 3.2050916, "debt_to_assets": 0.33718155, "interest_coverage": 2.69310423, "current_ratio": 1.44895186, "quick_ratio": 1.32064859, "net_debt": 3024177000, "revenue_growth_1y": -0.39065827, "revenue_growth_3y_cagr": -0.26863399, "revenue_growth_5y_cagr": -0.10070073, "eps_growth_1y": 1.06416594, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.13615443, "fcf_growth_1y": -0.1940101, "book_value_growth_1y": 0.12562983, "piotroski_f_score": 7, "altman_z_score": 1.22868887, "earnings_stability_5y": 1.071012, "revenue_stability_5y": 0.324708, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00642041, "price_return_3m": 0.02000108, "price_return_6m": 0.13809395, "price_return_9m": 0.15395971, "price_return_12m": 0.28607295, "price_return_12m_ex1m": 0.29438343, "distance_from_52w_high": -0.04106805, "distance_from_52w_low": 0.27655595, "relative_strength": 0.18610937, "local_beta": -0.0002, "volatility_252d": 0.18097, "volatility_60d": 0.438627, "max_drawdown_12m": -0.06819744, "revenue_ttm": 2503135000, "gross_profit_ttm": 887639000, "ebit_ttm": 572694000, "ebitda_ttm": 943554000, "net_income_ttm": 464330000, "eps_diluted_ttm": 6.39872668, "operating_cash_flow_ttm": 437831000, "capital_expenditure_ttm": 1186690000, "fcf_ttm": 1624521000, "dividends_paid_ttm": 178786000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212652000, "cash_and_equivalents": 484752000, "total_current_assets": 1057674000, "total_current_liabilities": 729958000, "net_ppe": null, "total_assets": 10406646000, "total_debt": 3508929000, "total_equity": 4101678000, "net_working_capital": -82036000, "book_value_per_share": 56.52341317, "retained_earnings": 1160327000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4090523000, "tangible_book_per_share": 56.36969104, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 35, "rank_pb": 40, "rank_ptbv": 33, "rank_ps": 58, "rank_pcf": 64, "rank_ev_ebitda": 39, "rank_ev_ebit": 61, "rank_earnings_yield": 35, "rank_fcf_yield": 21, "rank_dividend_yield": 28, "rank_shareholder_yield": 28, "rank_total_yield": 28, "rank_roe": 39, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 63, "rank_fcf_margin": 10, "rank_piotroski": 20, "rank_accruals": 85, "rank_sue": 50, "rank_eps_growth_1y": 13, "rank_eps_growth_5y": 41, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 35, "value_composite": 25, "quality_composite": 30, "momentum_composite": 24, "growth_composite": 67, "yield_composite": 19, "svqf_composite": 18, "vc1_composite": 31, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 34, "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": 88.72, "os": 0.89, "value": 0.75, "quality": 0.7, "momentum": 0.76, "confidence": 1, "coverage": 1, "pe_ratio": 13.8653, "earnings_yield": 0.0721, "shareholder_yield": 0.0278, "roe": 0.1132, "momentum_12_1": 0.2944, "complete_fields": { "id": 4978, "ticker_id": 3843, "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": "2026-06-07T06:54:39.422794+00:00", "batch_id": "", "os_score_delta": null, "price_close": 88.72, "market_cap": 6438055520, "market_cap_usd": 6438055520, "enterprise_value": 9462232520, "shares_outstanding": 72566000, "fx_rate_to_usd": null, "pe_ratio": 13.86525859, "pb_ratio": 1.56961505, "ptbv_ratio": 1.57389545, "ps_ratio": 2.57199692, "pcf_ratio": 14.70443052, "pfcf_ratio": 3.9630485, "ev_ebitda": 10.02828934, "ev_ebit": 16.52231824, "ev_sales": 3.7801527, "ev_fcf": 5.82462924, "earnings_yield": 0.07212271, "fcf_yield": 0.17168475, "dividend_yield": 0.02777019, "buyback_yield": 0, "shareholder_yield": 0.02777019, "debt_paydown_yield": null, "total_yield": 0.02777019, "gross_margin": 0.35461092, "operating_margin": 0.2287907, "net_margin": 0.18549938, "ebitda_margin": 0.37694891, "fcf_margin": 0.64899456, "roe": 0.11320489, "roa": 0.0446186, "roic": 0.04510221, "roc_greenblatt": null, "asset_turnover": 0.24053235, "cash_conversion": 3.49863459, "accruals_ratio": 0.00254635, "sbc_to_revenue": 0.00488867, "debt_to_equity": 1.53716796, "net_debt_to_ebitda": 3.2050916, "debt_to_assets": 0.33718155, "interest_coverage": 2.69310423, "current_ratio": 1.44895186, "quick_ratio": 1.32064859, "net_debt": 3024177000, "revenue_growth_1y": -0.39065827, "revenue_growth_3y_cagr": -0.26863399, "revenue_growth_5y_cagr": -0.10070073, "eps_growth_1y": 1.06416594, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.13615443, "fcf_growth_1y": -0.1940101, "book_value_growth_1y": 0.12562983, "piotroski_f_score": 7, "altman_z_score": 1.22868887, "earnings_stability_5y": 1.071012, "revenue_stability_5y": 0.324708, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00642041, "price_return_3m": 0.02000108, "price_return_6m": 0.13809395, "price_return_9m": 0.15395971, "price_return_12m": 0.28607295, "price_return_12m_ex1m": 0.29438343, "distance_from_52w_high": -0.04106805, "distance_from_52w_low": 0.27655595, "relative_strength": 0.18610937, "local_beta": -0.0002, "volatility_252d": 0.18097, "volatility_60d": 0.438627, "max_drawdown_12m": -0.06819744, "revenue_ttm": 2503135000, "gross_profit_ttm": 887639000, "ebit_ttm": 572694000, "ebitda_ttm": 943554000, "net_income_ttm": 464330000, "eps_diluted_ttm": 6.39872668, "operating_cash_flow_ttm": 437831000, "capital_expenditure_ttm": 1186690000, "fcf_ttm": 1624521000, "dividends_paid_ttm": 178786000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212652000, "cash_and_equivalents": 484752000, "total_current_assets": 1057674000, "total_current_liabilities": 729958000, "net_ppe": null, "total_assets": 10406646000, "total_debt": 3508929000, "total_equity": 4101678000, "net_working_capital": -82036000, "book_value_per_share": 56.52341317, "retained_earnings": 1160327000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4090523000, "tangible_book_per_share": 56.36969104, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 35, "rank_pb": 40, "rank_ptbv": 33, "rank_ps": 58, "rank_pcf": 64, "rank_ev_ebitda": 39, "rank_ev_ebit": 61, "rank_earnings_yield": 35, "rank_fcf_yield": 21, "rank_dividend_yield": 28, "rank_shareholder_yield": 28, "rank_total_yield": 28, "rank_roe": 39, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 63, "rank_fcf_margin": 10, "rank_piotroski": 20, "rank_accruals": 85, "rank_sue": 50, "rank_eps_growth_1y": 13, "rank_eps_growth_5y": 41, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 35, "value_composite": 25, "quality_composite": 30, "momentum_composite": 24, "growth_composite": 67, "yield_composite": 19, "svqf_composite": 18, "vc1_composite": 31, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 34, "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 1940380000, "cost_of_revenue": 1372424000, "gross_profit": 567956000, "ebit": 533954000, "ebitda": 864678000, "pretax_income": 330873000, "tax_provision": 96037000, "net_income": 439826000, "net_income_to_common": 439826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 576645000, "total_current_assets": 1186878000, "total_assets": 10429477000, "short_term_debt": 75000000, "long_term_debt": 3433012000, "total_debt": 3508012000, "total_liabilities": 6468358000, "total_equity": 3961119000, "shares_outstanding": 72337000, "goodwill_and_intangibles": 11155000 }, "cash_flow": { "operating_cash_flow": 556076000, "capital_expenditure": 807866000, "free_cash_flow": 1363942000, "dividends_paid": 178509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336126, "ticker_id": 3843, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "533954000", "ebitda": "864678000", "netIncome": "439826000", "grossProfit": "567956000", "depreciation": "None", "totalRevenue": "1940380000", "costOfRevenue": "1372424000", "interestIncome": "20944000", "incomeBeforeTax": "330873000", "interestExpense": "203081000", "operatingIncome": "473886000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "96037000", "reportedCurrency": "USD", "netInterestIncome": "-182137000", "nonInterestIncome": "None", "operatingExpenses": "94070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1372424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "330724000", "sellingGeneralAndAdministrative": "7666000", "netIncomeFromContinuingOperations": "234836000" }, "balance": { "goodwill": "11155000", "inventory": "93823000", "commonStock": "73854000", "currentDebt": "None", "investments": "None", "totalAssets": "10429477000", "longTermDebt": "3433012000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1022846000", "totalLiabilities": "6468358000", "otherCurrentAssets": "234598000", "totalCurrentAssets": "1186878000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "169947000", "currentNetReceivables": "281812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9242599000", "currentAccountsPayable": "225732000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13275000", "shortLongTermDebtTotal": "3508012000", "totalShareholderEquity": "3961119000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "629166000", "totalCurrentLiabilities": "929898000", "otherNonCurrentLiabilities": "1128136000", "totalNonCurrentLiabilities": "5538460000", "cashAndShortTermInvestments": "576645000", "commonStockSharesOutstanding": "72337000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "576645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "239482000", "profitLoss": "None", "dividendPayout": "178509000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "556076000", "capitalExpenditures": "807866000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-318279000", "cashflowFromInvestment": "-24814000", "stockBasedCompensation": "12989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19727000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "330724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1940380000, "cost_of_revenue": 1372424000, "gross_profit": 567956000, "research_and_development": null, "selling_general_admin": 7666000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 533954000, "depreciation_amortisation": 330724000, "ebitda": 864678000, "interest_expense": 203081000, "interest_income": null, "other_non_operating": null, "pretax_income": 330873000, "tax_provision": 96037000, "effective_tax_rate": null, "net_income": 439826000, "net_income_continuing_ops": 234836000, "net_income_to_common": 439826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 576645000, "short_term_investments": 169947000, "net_receivables": 281812000, "inventory": 93823000, "other_current_assets": null, "total_current_assets": 1186878000, "net_ppe": null, "goodwill": 11155000, "intangible_assets": null, "goodwill_and_intangibles": 11155000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9242599000, "total_assets": 10429477000, "short_term_debt": 75000000, "accounts_payable": 225732000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 929898000, "long_term_debt": 3433012000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5538460000, "total_liabilities": 6468358000, "total_debt": 3508012000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1022846000, "total_equity": 3961119000, "shares_outstanding": 72337000, "operating_cash_flow": 556076000, "stock_based_compensation": 12989000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 807866000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24814000, "dividends_paid": 178509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -318279000, "free_cash_flow": 1363942000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "533954000", "ebitda": "864678000", "netIncome": "439826000", "grossProfit": "567956000", "depreciation": "None", "totalRevenue": "1940380000", "costOfRevenue": "1372424000", "interestIncome": "20944000", "incomeBeforeTax": "330873000", "interestExpense": "203081000", "operatingIncome": "473886000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "96037000", "reportedCurrency": "USD", "netInterestIncome": "-182137000", "nonInterestIncome": "None", "operatingExpenses": "94070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1372424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "330724000", "sellingGeneralAndAdministrative": "7666000", "netIncomeFromContinuingOperations": "234836000" }, "balance": { "goodwill": "11155000", "inventory": "93823000", "commonStock": "73854000", "currentDebt": "None", "investments": "None", "totalAssets": "10429477000", "longTermDebt": "3433012000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1022846000", "totalLiabilities": "6468358000", "otherCurrentAssets": "234598000", "totalCurrentAssets": "1186878000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "169947000", "currentNetReceivables": "281812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9242599000", "currentAccountsPayable": "225732000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13275000", "shortLongTermDebtTotal": "3508012000", "totalShareholderEquity": "3961119000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "629166000", "totalCurrentLiabilities": "929898000", "otherNonCurrentLiabilities": "1128136000", "totalNonCurrentLiabilities": "5538460000", "cashAndShortTermInvestments": "576645000", "commonStockSharesOutstanding": "72337000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "576645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "239482000", "profitLoss": "None", "dividendPayout": "178509000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "556076000", "capitalExpenditures": "807866000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-318279000", "cashflowFromInvestment": "-24814000", "stockBasedCompensation": "12989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19727000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "330724000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 5112445000, "cost_of_revenue": 4101269000, "gross_profit": 1011176000, "ebit": 538339000, "ebitda": 976779000, "pretax_income": 241296000, "tax_provision": 36460000, "net_income": 198815000, "net_income_to_common": 198815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 363789000, "total_current_assets": 1464475000, "total_assets": 12023836000, "short_term_debt": 710018000, "long_term_debt": 4348340000, "total_debt": 5058358000, "total_liabilities": 8334754000, "total_equity": 3504187000, "shares_outstanding": 72032000, "goodwill_and_intangibles": 1122102000 }, "cash_flow": { "operating_cash_flow": 1355780000, "capital_expenditure": 945923000, "free_cash_flow": 2301703000, "dividends_paid": 177768000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336131, "ticker_id": 3843, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "538339000", "ebitda": "976779000", "netIncome": "198815000", "grossProfit": "1011176000", "depreciation": "None", "totalRevenue": "5112445000", "costOfRevenue": "4101269000", "interestIncome": "33581000", "incomeBeforeTax": "241296000", "interestExpense": "297043000", "operatingIncome": "483771000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "36460000", "reportedCurrency": "USD", "netInterestIncome": "-263462000", "nonInterestIncome": "None", "operatingExpenses": "527405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4101269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438440000", "sellingGeneralAndAdministrative": "84000", "netIncomeFromContinuingOperations": "204836000" }, "balance": { "goodwill": "781201000", "inventory": "93755000", "commonStock": "73413000", "currentDebt": "None", "investments": "None", "totalAssets": "12023836000", "longTermDebt": "4348340000", "shortTermDebt": "710018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "340901000", "reportedCurrency": "USD", "retainedEarnings": "758649000", "totalLiabilities": "8334754000", "otherCurrentAssets": "279050000", "totalCurrentAssets": "1464475000", "currentLongTermDebt": "710018000", "longTermInvestments": "None", "shortTermInvestments": "1191148000", "currentNetReceivables": "821636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10559361000", "currentAccountsPayable": "331807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "695048000", "shortLongTermDebtTotal": "5058358000", "totalShareholderEquity": "3504187000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "665561000", "totalCurrentLiabilities": "1832097000", "otherNonCurrentLiabilities": "1345535000", "totalNonCurrentLiabilities": "6502657000", "cashAndShortTermInvestments": "363789000", "commonStockSharesOutstanding": "72032000", "intangibleAssetsExcludingGoodwill": "340901000", "cashAndCashEquivalentsAtCarryingValue": "363789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "204836000", "profitLoss": "None", "dividendPayout": "177768000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1355780000", "capitalExpenditures": "945923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176335000", "cashflowFromInvestment": "-921568000", "stockBasedCompensation": "14899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177768000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8884000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "438440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5112445000, "cost_of_revenue": 4101269000, "gross_profit": 1011176000, "research_and_development": null, "selling_general_admin": 84000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 538339000, "depreciation_amortisation": 438440000, "ebitda": 976779000, "interest_expense": 297043000, "interest_income": null, "other_non_operating": null, "pretax_income": 241296000, "tax_provision": 36460000, "effective_tax_rate": null, "net_income": 198815000, "net_income_continuing_ops": 204836000, "net_income_to_common": 198815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 363789000, "short_term_investments": 1191148000, "net_receivables": 821636000, "inventory": 93755000, "other_current_assets": null, "total_current_assets": 1464475000, "net_ppe": null, "goodwill": 781201000, "intangible_assets": 340901000, "goodwill_and_intangibles": 1122102000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10559361000, "total_assets": 12023836000, "short_term_debt": 710018000, "accounts_payable": 331807000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1832097000, "long_term_debt": 4348340000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6502657000, "total_liabilities": 8334754000, "total_debt": 5058358000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 758649000, "total_equity": 3504187000, "shares_outstanding": 72032000, "operating_cash_flow": 1355780000, "stock_based_compensation": 14899000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 945923000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -921568000, "dividends_paid": 177768000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -176335000, "free_cash_flow": 2301703000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "538339000", "ebitda": "976779000", "netIncome": "198815000", "grossProfit": "1011176000", "depreciation": "None", "totalRevenue": "5112445000", "costOfRevenue": "4101269000", "interestIncome": "33581000", "incomeBeforeTax": "241296000", "interestExpense": "297043000", "operatingIncome": "483771000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "36460000", "reportedCurrency": "USD", "netInterestIncome": "-263462000", "nonInterestIncome": "None", "operatingExpenses": "527405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4101269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438440000", "sellingGeneralAndAdministrative": "84000", "netIncomeFromContinuingOperations": "204836000" }, "balance": { "goodwill": "781201000", "inventory": "93755000", "commonStock": "73413000", "currentDebt": "None", "investments": "None", "totalAssets": "12023836000", "longTermDebt": "4348340000", "shortTermDebt": "710018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "340901000", "reportedCurrency": "USD", "retainedEarnings": "758649000", "totalLiabilities": "8334754000", "otherCurrentAssets": "279050000", "totalCurrentAssets": "1464475000", "currentLongTermDebt": "710018000", "longTermInvestments": "None", "shortTermInvestments": "1191148000", "currentNetReceivables": "821636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10559361000", "currentAccountsPayable": "331807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "695048000", "shortLongTermDebtTotal": "5058358000", "totalShareholderEquity": "3504187000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "665561000", "totalCurrentLiabilities": "1832097000", "otherNonCurrentLiabilities": "1345535000", "totalNonCurrentLiabilities": "6502657000", "cashAndShortTermInvestments": "363789000", "commonStockSharesOutstanding": "72032000", "intangibleAssetsExcludingGoodwill": "340901000", "cashAndCashEquivalentsAtCarryingValue": "363789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "204836000", "profitLoss": "None", "dividendPayout": "177768000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1355780000", "capitalExpenditures": "945923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176335000", "cashflowFromInvestment": "-921568000", "stockBasedCompensation": "14899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177768000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8884000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "438440000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 5433972000, "cost_of_revenue": 4414753000, "gross_profit": 1019219000, "ebit": 489635000, "ebitda": 930543000, "pretax_income": 197349000, "tax_provision": 41832000, "net_income": 150889000, "net_income_to_common": 150889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106536000, "total_current_assets": 1881114000, "total_assets": 11869896000, "short_term_debt": 671052000, "long_term_debt": 4609838000, "total_debt": 5280890000, "total_liabilities": 8455193000, "total_equity": 3310036000, "shares_outstanding": 70990000, "goodwill_and_intangibles": 1158777000 }, "cash_flow": { "operating_cash_flow": 509211000, "capital_expenditure": 872521000, "free_cash_flow": 1381732000, "dividends_paid": 174574000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336136, "ticker_id": 3843, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "489635000", "ebitda": "930543000", "netIncome": "150889000", "grossProfit": "1019219000", "depreciation": "None", "totalRevenue": "5433972000", "costOfRevenue": "4414753000", "interestIncome": "46063000", "incomeBeforeTax": "197349000", "interestExpense": "292286000", "operatingIncome": "418330000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "41832000", "reportedCurrency": "USD", "netInterestIncome": "-249424000", "nonInterestIncome": "None", "operatingExpenses": "600889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4414753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "440908000", "sellingGeneralAndAdministrative": "151000", "netIncomeFromContinuingOperations": "-195659000" }, "balance": { "goodwill": "789729000", "inventory": "83400000", "commonStock": "73194000", "currentDebt": "None", "investments": "None", "totalAssets": "11869896000", "longTermDebt": "4609838000", "shortTermDebt": "671052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "369048000", "reportedCurrency": "USD", "retainedEarnings": "738839000", "totalLiabilities": "8455193000", "otherCurrentAssets": "793094000", "totalCurrentAssets": "1881114000", "currentLongTermDebt": "671052000", "longTermInvestments": "None", "shortTermInvestments": "1266340000", "currentNetReceivables": "981484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9988782000", "currentAccountsPayable": "346907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1119794000", "shortLongTermDebtTotal": "5280890000", "totalShareholderEquity": "3310036000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "559558000", "totalCurrentLiabilities": "1684847000", "otherNonCurrentLiabilities": "1407511000", "totalNonCurrentLiabilities": "6770346000", "cashAndShortTermInvestments": "106536000", "commonStockSharesOutstanding": "70990000", "intangibleAssetsExcludingGoodwill": "369048000", "cashAndCashEquivalentsAtCarryingValue": "106536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150889000", "profitLoss": "None", "dividendPayout": "174574000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "509211000", "capitalExpenditures": "872521000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700795000", "cashflowFromInvestment": "150966000", "stockBasedCompensation": "8079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174574000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1990000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "440908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5433972000, "cost_of_revenue": 4414753000, "gross_profit": 1019219000, "research_and_development": null, "selling_general_admin": 151000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 489635000, "depreciation_amortisation": 440908000, "ebitda": 930543000, "interest_expense": 292286000, "interest_income": null, "other_non_operating": null, "pretax_income": 197349000, "tax_provision": 41832000, "effective_tax_rate": null, "net_income": 150889000, "net_income_continuing_ops": -195659000, "net_income_to_common": 150889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106536000, "short_term_investments": 1266340000, "net_receivables": 981484000, "inventory": 83400000, "other_current_assets": null, "total_current_assets": 1881114000, "net_ppe": null, "goodwill": 789729000, "intangible_assets": 369048000, "goodwill_and_intangibles": 1158777000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9988782000, "total_assets": 11869896000, "short_term_debt": 671052000, "accounts_payable": 346907000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1684847000, "long_term_debt": 4609838000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6770346000, "total_liabilities": 8455193000, "total_debt": 5280890000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 738839000, "total_equity": 3310036000, "shares_outstanding": 70990000, "operating_cash_flow": 509211000, "stock_based_compensation": 8079000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 872521000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 150966000, "dividends_paid": 174574000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -700795000, "free_cash_flow": 1381732000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "489635000", "ebitda": "930543000", "netIncome": "150889000", "grossProfit": "1019219000", "depreciation": "None", "totalRevenue": "5433972000", "costOfRevenue": "4414753000", "interestIncome": "46063000", "incomeBeforeTax": "197349000", "interestExpense": "292286000", "operatingIncome": "418330000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "41832000", "reportedCurrency": "USD", "netInterestIncome": "-249424000", "nonInterestIncome": "None", "operatingExpenses": "600889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4414753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "440908000", "sellingGeneralAndAdministrative": "151000", "netIncomeFromContinuingOperations": "-195659000" }, "balance": { "goodwill": "789729000", "inventory": "83400000", "commonStock": "73194000", "currentDebt": "None", "investments": "None", "totalAssets": "11869896000", "longTermDebt": "4609838000", "shortTermDebt": "671052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "369048000", "reportedCurrency": "USD", "retainedEarnings": "738839000", "totalLiabilities": "8455193000", "otherCurrentAssets": "793094000", "totalCurrentAssets": "1881114000", "currentLongTermDebt": "671052000", "longTermInvestments": "None", "shortTermInvestments": "1266340000", "currentNetReceivables": "981484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9988782000", "currentAccountsPayable": "346907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1119794000", "shortLongTermDebtTotal": "5280890000", "totalShareholderEquity": "3310036000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "559558000", "totalCurrentLiabilities": "1684847000", "otherNonCurrentLiabilities": "1407511000", "totalNonCurrentLiabilities": "6770346000", "cashAndShortTermInvestments": "106536000", "commonStockSharesOutstanding": "70990000", "intangibleAssetsExcludingGoodwill": "369048000", "cashAndCashEquivalentsAtCarryingValue": "106536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150889000", "profitLoss": "None", "dividendPayout": "174574000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "509211000", "capitalExpenditures": "872521000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700795000", "cashflowFromInvestment": "150966000", "stockBasedCompensation": "8079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174574000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1990000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "440908000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 4960009000, "cost_of_revenue": 3965144000, "gross_profit": 994865000, "ebit": -30587000, "ebitda": 439868000, "pretax_income": -273337000, "tax_provision": -75653000, "net_income": -203290000, "net_income_to_common": -203290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123078000, "total_current_assets": 3707662000, "total_assets": 13196614000, "short_term_debt": 1587363000, "long_term_debt": 4403299000, "total_debt": 5990662000, "total_liabilities": 9978506000, "total_equity": 3218108000, "shares_outstanding": 65558000, "goodwill_and_intangibles": 1182498000 }, "cash_flow": { "operating_cash_flow": 407460000, "capital_expenditure": 859421000, "free_cash_flow": 1266881000, "dividends_paid": 160563000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336141, "ticker_id": 3843, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30587000", "ebitda": "439868000", "netIncome": "-203290000", "grossProfit": "994865000", "depreciation": "None", "totalRevenue": "4960009000", "costOfRevenue": "3965144000", "interestIncome": "228361000", "incomeBeforeTax": "-273337000", "interestExpense": "242750000", "operatingIncome": "-24398000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-75653000", "reportedCurrency": "USD", "netInterestIncome": "-226567000", "nonInterestIncome": "None", "operatingExpenses": "1019263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3965144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "470455000", "sellingGeneralAndAdministrative": "263000", "netIncomeFromContinuingOperations": "-203290000" }, "balance": { "goodwill": "787250000", "inventory": "2187650000", "commonStock": "68749000", "currentDebt": "None", "investments": "None", "totalAssets": "13196614000", "longTermDebt": "4403299000", "shortTermDebt": "1587363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "395248000", "reportedCurrency": "USD", "retainedEarnings": "747069000", "totalLiabilities": "9978506000", "otherCurrentAssets": "433850000", "totalCurrentAssets": "3707662000", "currentLongTermDebt": "1587363000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "963084000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9488952000", "currentAccountsPayable": "662090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1144927000", "shortLongTermDebtTotal": "6024900000", "totalShareholderEquity": "3218108000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1122328000", "totalCurrentLiabilities": "3422963000", "otherNonCurrentLiabilities": "1470177000", "totalNonCurrentLiabilities": "6555543000", "cashAndShortTermInvestments": "123078000", "commonStockSharesOutstanding": "65558000", "intangibleAssetsExcludingGoodwill": "395248000", "cashAndCashEquivalentsAtCarryingValue": "123078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-203290000", "profitLoss": "None", "dividendPayout": "160563000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "407460000", "capitalExpenditures": "859421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "356480000", "cashflowFromInvestment": "-838902000", "stockBasedCompensation": "9446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160563000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2662000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "470455000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4960009000, "cost_of_revenue": 3965144000, "gross_profit": 994865000, "research_and_development": null, "selling_general_admin": 263000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30587000, "depreciation_amortisation": 470455000, "ebitda": 439868000, "interest_expense": 242750000, "interest_income": null, "other_non_operating": null, "pretax_income": -273337000, "tax_provision": -75653000, "effective_tax_rate": null, "net_income": -203290000, "net_income_continuing_ops": -203290000, "net_income_to_common": -203290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123078000, "short_term_investments": null, "net_receivables": 963084000, "inventory": 2187650000, "other_current_assets": null, "total_current_assets": 3707662000, "net_ppe": null, "goodwill": 787250000, "intangible_assets": 395248000, "goodwill_and_intangibles": 1182498000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9488952000, "total_assets": 13196614000, "short_term_debt": 1587363000, "accounts_payable": 662090000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3422963000, "long_term_debt": 4403299000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6555543000, "total_liabilities": 9978506000, "total_debt": 5990662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 747069000, "total_equity": 3218108000, "shares_outstanding": 65558000, "operating_cash_flow": 407460000, "stock_based_compensation": 9446000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 859421000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -838902000, "dividends_paid": 160563000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 356480000, "free_cash_flow": 1266881000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30587000", "ebitda": "439868000", "netIncome": "-203290000", "grossProfit": "994865000", "depreciation": "None", "totalRevenue": "4960009000", "costOfRevenue": "3965144000", "interestIncome": "228361000", "incomeBeforeTax": "-273337000", "interestExpense": "242750000", "operatingIncome": "-24398000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-75653000", "reportedCurrency": "USD", "netInterestIncome": "-226567000", "nonInterestIncome": "None", "operatingExpenses": "1019263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3965144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "470455000", "sellingGeneralAndAdministrative": "263000", "netIncomeFromContinuingOperations": "-203290000" }, "balance": { "goodwill": "787250000", "inventory": "2187650000", "commonStock": "68749000", "currentDebt": "None", "investments": "None", "totalAssets": "13196614000", "longTermDebt": "4403299000", "shortTermDebt": "1587363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "395248000", "reportedCurrency": "USD", "retainedEarnings": "747069000", "totalLiabilities": "9978506000", "otherCurrentAssets": "433850000", "totalCurrentAssets": "3707662000", "currentLongTermDebt": "1587363000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "963084000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9488952000", "currentAccountsPayable": "662090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1144927000", "shortLongTermDebtTotal": "6024900000", "totalShareholderEquity": "3218108000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1122328000", "totalCurrentLiabilities": "3422963000", "otherNonCurrentLiabilities": "1470177000", "totalNonCurrentLiabilities": "6555543000", "cashAndShortTermInvestments": "123078000", "commonStockSharesOutstanding": "65558000", "intangibleAssetsExcludingGoodwill": "395248000", "cashAndCashEquivalentsAtCarryingValue": "123078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-203290000", "profitLoss": "None", "dividendPayout": "160563000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "407460000", "capitalExpenditures": "859421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "356480000", "cashflowFromInvestment": "-838902000", "stockBasedCompensation": "9446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160563000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2662000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "470455000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 3680451000, "cost_of_revenue": 2859520000, "gross_profit": 820931000, "ebit": 366048000, "ebitda": 737089000, "pretax_income": 246850000, "tax_provision": 39648000, "net_income": 200779000, "net_income_to_common": 200779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222697000, "total_current_assets": 1614767000, "total_assets": 12765257000, "short_term_debt": 2206324000, "long_term_debt": 4115684000, "total_debt": 6322008000, "total_liabilities": 9614720000, "total_equity": 2953820000, "shares_outstanding": 59259000, "goodwill_and_intangibles": 2207837000 }, "cash_flow": { "operating_cash_flow": 111383000, "capital_expenditure": 715626000, "free_cash_flow": 827009000, "dividends_paid": 138222000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336146, "ticker_id": 3843, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "366048000", "ebitda": "737089000", "netIncome": "200779000", "grossProfit": "820931000", "depreciation": "None", "totalRevenue": "3680451000", "costOfRevenue": "2859520000", "interestIncome": "105081000", "incomeBeforeTax": "246850000", "interestExpense": "119198000", "operatingIncome": "369547000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "39648000", "reportedCurrency": "USD", "netInterestIncome": "-114085000", "nonInterestIncome": "None", "operatingExpenses": "451384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3499000", "costofGoodsAndServicesSold": "2859520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371041000", "sellingGeneralAndAdministrative": "7000", "netIncomeFromContinuingOperations": "207202000" }, "balance": { "goodwill": "1781332000", "inventory": "291145000", "commonStock": "62052000", "currentDebt": "None", "investments": "None", "totalAssets": "12765257000", "longTermDebt": "4115684000", "shortTermDebt": "2206324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "426505000", "reportedCurrency": "USD", "retainedEarnings": "1114313000", "totalLiabilities": "9614720000", "otherCurrentAssets": "583227000", "totalCurrentAssets": "1614767000", "currentLongTermDebt": "2206324000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "808843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11150490000", "currentAccountsPayable": "353365000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8910501000", "shortLongTermDebtTotal": "6322008000", "totalShareholderEquity": "2953820000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "432826000", "totalCurrentLiabilities": "3112049000", "otherNonCurrentLiabilities": "2386987000", "totalNonCurrentLiabilities": "6502671000", "cashAndShortTermInvestments": "222697000", "commonStockSharesOutstanding": "59259000", "intangibleAssetsExcludingGoodwill": "426505000", "cashAndCashEquivalentsAtCarryingValue": "222697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207202000", "profitLoss": "None", "dividendPayout": "138222000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9225000", "operatingCashflow": "111383000", "capitalExpenditures": "715626000", "changeInReceivables": "-51554000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3063458000", "cashflowFromInvestment": "-3035656000", "stockBasedCompensation": "9294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138222000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "139185000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1264000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "371041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3680451000, "cost_of_revenue": 2859520000, "gross_profit": 820931000, "research_and_development": null, "selling_general_admin": 7000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 366048000, "depreciation_amortisation": 371041000, "ebitda": 737089000, "interest_expense": 119198000, "interest_income": null, "other_non_operating": null, "pretax_income": 246850000, "tax_provision": 39648000, "effective_tax_rate": null, "net_income": 200779000, "net_income_continuing_ops": 207202000, "net_income_to_common": 200779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 222697000, "short_term_investments": null, "net_receivables": 808843000, "inventory": 291145000, "other_current_assets": null, "total_current_assets": 1614767000, "net_ppe": null, "goodwill": 1781332000, "intangible_assets": 426505000, "goodwill_and_intangibles": 2207837000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11150490000, "total_assets": 12765257000, "short_term_debt": 2206324000, "accounts_payable": 353365000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3112049000, "long_term_debt": 4115684000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6502671000, "total_liabilities": 9614720000, "total_debt": 6322008000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1114313000, "total_equity": 2953820000, "shares_outstanding": 59259000, "operating_cash_flow": 111383000, "stock_based_compensation": 9294000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 715626000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3035656000, "dividends_paid": 138222000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3063458000, "free_cash_flow": 827009000, "net_change_in_cash": 139185000 }, "raw_data": { "income": { "ebit": "366048000", "ebitda": "737089000", "netIncome": "200779000", "grossProfit": "820931000", "depreciation": "None", "totalRevenue": "3680451000", "costOfRevenue": "2859520000", "interestIncome": "105081000", "incomeBeforeTax": "246850000", "interestExpense": "119198000", "operatingIncome": "369547000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "39648000", "reportedCurrency": "USD", "netInterestIncome": "-114085000", "nonInterestIncome": "None", "operatingExpenses": "451384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3499000", "costofGoodsAndServicesSold": "2859520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371041000", "sellingGeneralAndAdministrative": "7000", "netIncomeFromContinuingOperations": "207202000" }, "balance": { "goodwill": "1781332000", "inventory": "291145000", "commonStock": "62052000", "currentDebt": "None", "investments": "None", "totalAssets": "12765257000", "longTermDebt": "4115684000", "shortTermDebt": "2206324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "426505000", "reportedCurrency": "USD", "retainedEarnings": "1114313000", "totalLiabilities": "9614720000", "otherCurrentAssets": "583227000", "totalCurrentAssets": "1614767000", "currentLongTermDebt": "2206324000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "808843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11150490000", "currentAccountsPayable": "353365000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8910501000", "shortLongTermDebtTotal": "6322008000", "totalShareholderEquity": "2953820000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "432826000", "totalCurrentLiabilities": "3112049000", "otherNonCurrentLiabilities": "2386987000", "totalNonCurrentLiabilities": "6502671000", "cashAndShortTermInvestments": "222697000", "commonStockSharesOutstanding": "59259000", "intangibleAssetsExcludingGoodwill": "426505000", "cashAndCashEquivalentsAtCarryingValue": "222697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207202000", "profitLoss": "None", "dividendPayout": "138222000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9225000", "operatingCashflow": "111383000", "capitalExpenditures": "715626000", "changeInReceivables": "-51554000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3063458000", "cashflowFromInvestment": "-3035656000", "stockBasedCompensation": "9294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138222000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "139185000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1264000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "371041000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 3298873000, "cost_of_revenue": 2480382000, "gross_profit": 818491000, "ebit": 416215000, "ebitda": 748242000, "pretax_income": 304738000, "tax_provision": 65753000, "net_income": 232324000, "net_income_to_common": 232324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83352000, "total_current_assets": 871013000, "total_assets": 8735853000, "short_term_debt": 147433000, "long_term_debt": 2732200000, "total_debt": 2879633000, "total_liabilities": 5895184000, "total_equity": 2674953000, "shares_outstanding": 56076000, "goodwill_and_intangibles": 485368000 }, "cash_flow": { "operating_cash_flow": 626080000, "capital_expenditure": 825105000, "free_cash_flow": 1451185000, "dividends_paid": 125504000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336151, "ticker_id": 3843, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "416215000", "ebitda": "748242000", "netIncome": "232324000", "grossProfit": "818491000", "depreciation": "None", "totalRevenue": "3298873000", "costOfRevenue": "2480382000", "interestIncome": "4015000", "incomeBeforeTax": "304738000", "interestExpense": "111477000", "operatingIncome": "423004000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "65753000", "reportedCurrency": "USD", "netInterestIncome": "-107462000", "nonInterestIncome": "None", "operatingExpenses": "395487000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6789000", "costofGoodsAndServicesSold": "2480382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "332027000", "sellingGeneralAndAdministrative": "8000", "netIncomeFromContinuingOperations": "238985000" }, "balance": { "goodwill": "345184000", "inventory": "2053000", "commonStock": "58823000", "currentDebt": "None", "investments": "None", "totalAssets": "8735853000", "longTermDebt": "2732200000", "shortTermDebt": "147433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "140184000", "reportedCurrency": "USD", "retainedEarnings": "1067978000", "totalLiabilities": "5895184000", "otherCurrentAssets": "172205000", "totalCurrentAssets": "871013000", "currentLongTermDebt": "147433000", "longTermInvestments": "140874000", "shortTermInvestments": "152748000", "currentNetReceivables": "615456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7864840000", "currentAccountsPayable": "231301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7010326000", "shortLongTermDebtTotal": "2879633000", "totalShareholderEquity": "2674953000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "404117000", "totalCurrentLiabilities": "911967000", "otherNonCurrentLiabilities": "2251017000", "totalNonCurrentLiabilities": "4983217000", "cashAndShortTermInvestments": "83352000", "commonStockSharesOutstanding": "56076000", "intangibleAssetsExcludingGoodwill": "140184000", "cashAndCashEquivalentsAtCarryingValue": "83352000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238985000", "profitLoss": "None", "dividendPayout": "125504000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11871000", "operatingCashflow": "626080000", "capitalExpenditures": "825105000", "changeInReceivables": "-48772000", "changeInExchangeRate": "None", "cashflowFromFinancing": "209574000", "cashflowFromInvestment": "-802069000", "stockBasedCompensation": "7114000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125504000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "33585000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "558377000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332027000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3298873000, "cost_of_revenue": 2480382000, "gross_profit": 818491000, "research_and_development": null, "selling_general_admin": 8000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 416215000, "depreciation_amortisation": 332027000, "ebitda": 748242000, "interest_expense": 111477000, "interest_income": null, "other_non_operating": null, "pretax_income": 304738000, "tax_provision": 65753000, "effective_tax_rate": null, "net_income": 232324000, "net_income_continuing_ops": 238985000, "net_income_to_common": 232324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83352000, "short_term_investments": 152748000, "net_receivables": 615456000, "inventory": 2053000, "other_current_assets": null, "total_current_assets": 871013000, "net_ppe": null, "goodwill": 345184000, "intangible_assets": 140184000, "goodwill_and_intangibles": 485368000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7864840000, "total_assets": 8735853000, "short_term_debt": 147433000, "accounts_payable": 231301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 911967000, "long_term_debt": 2732200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4983217000, "total_liabilities": 5895184000, "total_debt": 2879633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1067978000, "total_equity": 2674953000, "shares_outstanding": 56076000, "operating_cash_flow": 626080000, "stock_based_compensation": 7114000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 825105000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -802069000, "dividends_paid": 125504000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 209574000, "free_cash_flow": 1451185000, "net_change_in_cash": 33585000 }, "raw_data": { "income": { "ebit": "416215000", "ebitda": "748242000", "netIncome": "232324000", "grossProfit": "818491000", "depreciation": "None", "totalRevenue": "3298873000", "costOfRevenue": "2480382000", "interestIncome": "4015000", "incomeBeforeTax": "304738000", "interestExpense": "111477000", "operatingIncome": "423004000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "65753000", "reportedCurrency": "USD", "netInterestIncome": "-107462000", "nonInterestIncome": "None", "operatingExpenses": "395487000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6789000", "costofGoodsAndServicesSold": "2480382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "332027000", "sellingGeneralAndAdministrative": "8000", "netIncomeFromContinuingOperations": "238985000" }, "balance": { "goodwill": "345184000", "inventory": "2053000", "commonStock": "58823000", "currentDebt": "None", "investments": "None", "totalAssets": "8735853000", "longTermDebt": "2732200000", "shortTermDebt": "147433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "140184000", "reportedCurrency": "USD", "retainedEarnings": "1067978000", "totalLiabilities": "5895184000", "otherCurrentAssets": "172205000", "totalCurrentAssets": "871013000", "currentLongTermDebt": "147433000", "longTermInvestments": "140874000", "shortTermInvestments": "152748000", "currentNetReceivables": "615456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7864840000", "currentAccountsPayable": "231301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7010326000", "shortLongTermDebtTotal": "2879633000", "totalShareholderEquity": "2674953000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "404117000", "totalCurrentLiabilities": "911967000", "otherNonCurrentLiabilities": "2251017000", "totalNonCurrentLiabilities": "4983217000", "cashAndShortTermInvestments": "83352000", "commonStockSharesOutstanding": "56076000", "intangibleAssetsExcludingGoodwill": "140184000", "cashAndCashEquivalentsAtCarryingValue": "83352000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238985000", "profitLoss": "None", "dividendPayout": "125504000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11871000", "operatingCashflow": "626080000", "capitalExpenditures": "825105000", "changeInReceivables": "-48772000", "changeInExchangeRate": "None", "cashflowFromFinancing": "209574000", "cashflowFromInvestment": "-802069000", "stockBasedCompensation": "7114000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125504000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "33585000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "558377000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332027000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 3119917000, "cost_of_revenue": 2382541000, "gross_profit": 737376000, "ebit": 381896000, "ebitda": 685133000, "pretax_income": 272670000, "tax_provision": 56023000, "net_income": 213936000, "net_income_to_common": 213936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49539000, "total_current_assets": 859856000, "total_assets": 8170048000, "short_term_debt": 374512000, "long_term_debt": 2300482000, "total_debt": 2674994000, "total_liabilities": 5579592000, "total_equity": 2590456000, "shares_outstanding": 54312000, "goodwill_and_intangibles": 493534000 }, "cash_flow": { "operating_cash_flow": 500372000, "capital_expenditure": 938148000, "free_cash_flow": 1438520000, "dividends_paid": 116127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336156, "ticker_id": 3843, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "381896000", "ebitda": "685133000", "netIncome": "213936000", "grossProfit": "737376000", "depreciation": "None", "totalRevenue": "3119917000", "costOfRevenue": "2382541000", "interestIncome": "84485000", "incomeBeforeTax": "272670000", "interestExpense": "109226000", "operatingIncome": "371811000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "56023000", "reportedCurrency": "USD", "netInterestIncome": "-102870000", "nonInterestIncome": "None", "operatingExpenses": "365565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10085000", "costofGoodsAndServicesSold": "2382541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "303237000", "sellingGeneralAndAdministrative": "102000", "netIncomeFromContinuingOperations": "216647000" }, "balance": { "goodwill": "343023000", "inventory": "44412000", "commonStock": "56637000", "currentDebt": "None", "investments": "None", "totalAssets": "8170048000", "longTermDebt": "2300482000", "shortTermDebt": "374512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "150511000", "reportedCurrency": "USD", "retainedEarnings": "1039072000", "totalLiabilities": "5579592000", "otherCurrentAssets": "180957000", "totalCurrentAssets": "859856000", "currentLongTermDebt": "374512000", "longTermInvestments": "132072000", "shortTermInvestments": "3000", "currentNetReceivables": "584948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7310192000", "currentAccountsPayable": "238921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6337298000", "shortLongTermDebtTotal": "2675349000", "totalShareholderEquity": "2590456000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "397263000", "totalCurrentLiabilities": "1079861000", "otherNonCurrentLiabilities": "395000000", "totalNonCurrentLiabilities": "4499731000", "cashAndShortTermInvestments": "49539000", "commonStockSharesOutstanding": "54312000", "intangibleAssetsExcludingGoodwill": "150511000", "cashAndCashEquivalentsAtCarryingValue": "49539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216647000", "profitLoss": "None", "dividendPayout": "116127000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3343000", "operatingCashflow": "500372000", "capitalExpenditures": "938148000", "changeInReceivables": "-56145000", "changeInExchangeRate": "None", "cashflowFromFinancing": "415280000", "cashflowFromInvestment": "-951632000", "stockBasedCompensation": "6896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35980000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "590596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "303237000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3119917000, "cost_of_revenue": 2382541000, "gross_profit": 737376000, "research_and_development": null, "selling_general_admin": 102000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 381896000, "depreciation_amortisation": 303237000, "ebitda": 685133000, "interest_expense": 109226000, "interest_income": null, "other_non_operating": null, "pretax_income": 272670000, "tax_provision": 56023000, "effective_tax_rate": null, "net_income": 213936000, "net_income_continuing_ops": 216647000, "net_income_to_common": 213936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49539000, "short_term_investments": 3000, "net_receivables": 584948000, "inventory": 44412000, "other_current_assets": null, "total_current_assets": 859856000, "net_ppe": null, "goodwill": 343023000, "intangible_assets": 150511000, "goodwill_and_intangibles": 493534000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7310192000, "total_assets": 8170048000, "short_term_debt": 374512000, "accounts_payable": 238921000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1079861000, "long_term_debt": 2300482000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4499731000, "total_liabilities": 5579592000, "total_debt": 2674994000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1039072000, "total_equity": 2590456000, "shares_outstanding": 54312000, "operating_cash_flow": 500372000, "stock_based_compensation": 6896000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 938148000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -951632000, "dividends_paid": 116127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 415280000, "free_cash_flow": 1438520000, "net_change_in_cash": -35980000 }, "raw_data": { "income": { "ebit": "381896000", "ebitda": "685133000", "netIncome": "213936000", "grossProfit": "737376000", "depreciation": "None", "totalRevenue": "3119917000", "costOfRevenue": "2382541000", "interestIncome": "84485000", "incomeBeforeTax": "272670000", "interestExpense": "109226000", "operatingIncome": "371811000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "56023000", "reportedCurrency": "USD", "netInterestIncome": "-102870000", "nonInterestIncome": "None", "operatingExpenses": "365565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10085000", "costofGoodsAndServicesSold": "2382541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "303237000", "sellingGeneralAndAdministrative": "102000", "netIncomeFromContinuingOperations": "216647000" }, "balance": { "goodwill": "343023000", "inventory": "44412000", "commonStock": "56637000", "currentDebt": "None", "investments": "None", "totalAssets": "8170048000", "longTermDebt": "2300482000", "shortTermDebt": "374512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "150511000", "reportedCurrency": "USD", "retainedEarnings": "1039072000", "totalLiabilities": "5579592000", "otherCurrentAssets": "180957000", "totalCurrentAssets": "859856000", "currentLongTermDebt": "374512000", "longTermInvestments": "132072000", "shortTermInvestments": "3000", "currentNetReceivables": "584948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7310192000", "currentAccountsPayable": "238921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6337298000", "shortLongTermDebtTotal": "2675349000", "totalShareholderEquity": "2590456000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "397263000", "totalCurrentLiabilities": "1079861000", "otherNonCurrentLiabilities": "395000000", "totalNonCurrentLiabilities": "4499731000", "cashAndShortTermInvestments": "49539000", "commonStockSharesOutstanding": "54312000", "intangibleAssetsExcludingGoodwill": "150511000", "cashAndCashEquivalentsAtCarryingValue": "49539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216647000", "profitLoss": "None", "dividendPayout": "116127000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3343000", "operatingCashflow": "500372000", "capitalExpenditures": "938148000", "changeInReceivables": "-56145000", "changeInExchangeRate": "None", "cashflowFromFinancing": "415280000", "cashflowFromInvestment": "-951632000", "stockBasedCompensation": "6896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35980000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "590596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "303237000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 2880013000, "cost_of_revenue": 2213470000, "gross_profit": 666543000, "ebit": 343274000, "ebitda": 592486000, "pretax_income": 243336000, "tax_provision": 61684000, "net_income": 182277000, "net_income_to_common": 182277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85361000, "total_current_assets": 839769000, "total_assets": 7357729000, "short_term_debt": 185060000, "long_term_debt": 2107258000, "total_debt": 2292318000, "total_liabilities": 5024308000, "total_equity": 2252042000, "shares_outstanding": 49476000, "goodwill_and_intangibles": 518866000 }, "cash_flow": { "operating_cash_flow": 528856000, "capital_expenditure": 765914000, "free_cash_flow": 1294770000, "dividends_paid": 100240000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336161, "ticker_id": 3843, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "343274000", "ebitda": "592486000", "netIncome": "182277000", "grossProfit": "666543000", "depreciation": "None", "totalRevenue": "2880013000", "costOfRevenue": "2213470000", "interestIncome": "93454000", "incomeBeforeTax": "243336000", "interestExpense": "96671000", "operatingIncome": "357433000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "61684000", "reportedCurrency": "USD", "netInterestIncome": "-90563000", "nonInterestIncome": "None", "operatingExpenses": "309058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2213470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249212000", "sellingGeneralAndAdministrative": "52000", "netIncomeFromContinuingOperations": "181652000" }, "balance": { "goodwill": "359045000", "inventory": "4928000", "commonStock": "54656000", "currentDebt": "None", "investments": "None", "totalAssets": "7357729000", "longTermDebt": "2107258000", "shortTermDebt": "185060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "159821000", "reportedCurrency": "USD", "retainedEarnings": "944285000", "totalLiabilities": "5024308000", "otherCurrentAssets": "248629000", "totalCurrentAssets": "839769000", "currentLongTermDebt": "185060000", "longTermInvestments": "114405000", "shortTermInvestments": "1752000", "currentNetReceivables": "505779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6517960000", "currentAccountsPayable": "248993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5602384000", "shortLongTermDebtTotal": "2292318000", "totalShareholderEquity": "2252042000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "459949000", "totalCurrentLiabilities": "938645000", "otherNonCurrentLiabilities": "383000000", "totalNonCurrentLiabilities": "4085663000", "cashAndShortTermInvestments": "85361000", "commonStockSharesOutstanding": "49476000", "intangibleAssetsExcludingGoodwill": "159821000", "cashAndCashEquivalentsAtCarryingValue": "85361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181652000", "profitLoss": "None", "dividendPayout": "100240000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-10955000", "operatingCashflow": "528856000", "capitalExpenditures": "765914000", "changeInReceivables": "-14862000", "changeInExchangeRate": "None", "cashflowFromFinancing": "512574000", "cashflowFromInvestment": "-999483000", "stockBasedCompensation": "6111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100240000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "41947000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "502672000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249212000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2880013000, "cost_of_revenue": 2213470000, "gross_profit": 666543000, "research_and_development": 0, "selling_general_admin": 52000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 343274000, "depreciation_amortisation": 249212000, "ebitda": 592486000, "interest_expense": 96671000, "interest_income": null, "other_non_operating": null, "pretax_income": 243336000, "tax_provision": 61684000, "effective_tax_rate": null, "net_income": 182277000, "net_income_continuing_ops": 181652000, "net_income_to_common": 182277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85361000, "short_term_investments": 1752000, "net_receivables": 505779000, "inventory": 4928000, "other_current_assets": null, "total_current_assets": 839769000, "net_ppe": null, "goodwill": 359045000, "intangible_assets": 159821000, "goodwill_and_intangibles": 518866000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6517960000, "total_assets": 7357729000, "short_term_debt": 185060000, "accounts_payable": 248993000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 938645000, "long_term_debt": 2107258000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4085663000, "total_liabilities": 5024308000, "total_debt": 2292318000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 944285000, "total_equity": 2252042000, "shares_outstanding": 49476000, "operating_cash_flow": 528856000, "stock_based_compensation": 6111000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 765914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -999483000, "dividends_paid": 100240000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 512574000, "free_cash_flow": 1294770000, "net_change_in_cash": 41947000 }, "raw_data": { "income": { "ebit": "343274000", "ebitda": "592486000", "netIncome": "182277000", "grossProfit": "666543000", "depreciation": "None", "totalRevenue": "2880013000", "costOfRevenue": "2213470000", "interestIncome": "93454000", "incomeBeforeTax": "243336000", "interestExpense": "96671000", "operatingIncome": "357433000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "61684000", "reportedCurrency": "USD", "netInterestIncome": "-90563000", "nonInterestIncome": "None", "operatingExpenses": "309058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2213470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249212000", "sellingGeneralAndAdministrative": "52000", "netIncomeFromContinuingOperations": "181652000" }, "balance": { "goodwill": "359045000", "inventory": "4928000", "commonStock": "54656000", "currentDebt": "None", "investments": "None", "totalAssets": "7357729000", "longTermDebt": "2107258000", "shortTermDebt": "185060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "159821000", "reportedCurrency": "USD", "retainedEarnings": "944285000", "totalLiabilities": "5024308000", "otherCurrentAssets": "248629000", "totalCurrentAssets": "839769000", "currentLongTermDebt": "185060000", "longTermInvestments": "114405000", "shortTermInvestments": "1752000", "currentNetReceivables": "505779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6517960000", "currentAccountsPayable": "248993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5602384000", "shortLongTermDebtTotal": "2292318000", "totalShareholderEquity": "2252042000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "459949000", "totalCurrentLiabilities": "938645000", "otherNonCurrentLiabilities": "383000000", "totalNonCurrentLiabilities": "4085663000", "cashAndShortTermInvestments": "85361000", "commonStockSharesOutstanding": "49476000", "intangibleAssetsExcludingGoodwill": "159821000", "cashAndCashEquivalentsAtCarryingValue": "85361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181652000", "profitLoss": "None", "dividendPayout": "100240000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-10955000", "operatingCashflow": "528856000", "capitalExpenditures": "765914000", "changeInReceivables": "-14862000", "changeInExchangeRate": "None", "cashflowFromFinancing": "512574000", "cashflowFromInvestment": "-999483000", "stockBasedCompensation": "6111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100240000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "41947000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "502672000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249212000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 585119000, "cost_of_revenue": 241155000, "gross_profit": 343964000, "ebit": 230337000, "ebitda": 329940000, "pretax_income": 184594000, "tax_provision": 46220000, "net_income": 138374000, "net_income_to_common": 138374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 484752000, "total_current_assets": 1057674000, "total_assets": 10406646000, "short_term_debt": 75000000, "long_term_debt": 3433929000, "total_debt": 3508929000, "total_liabilities": 6304968000, "total_equity": 4101678000, "shares_outstanding": 72566000, "goodwill_and_intangibles": 11155000 }, "cash_flow": { "operating_cash_flow": 162135000, "capital_expenditure": 208720000, "free_cash_flow": 370855000, "dividends_paid": 44807000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336124, "ticker_id": 3843, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "230337000", "ebitda": "329940000", "netIncome": "138374000", "grossProfit": "343964000", "depreciation": "None", "totalRevenue": "585119000", "costOfRevenue": "241155000", "interestIncome": "6784000", "incomeBeforeTax": "184594000", "interestExpense": "45743000", "operatingIncome": "219346000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "46220000", "reportedCurrency": "USD", "netInterestIncome": "-38959000", "nonInterestIncome": "None", "operatingExpenses": "124618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99603000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "138374000" }, "balance": { "goodwill": "11155000", "inventory": "93656000", "commonStock": "74003000", "currentDebt": "None", "investments": "None", "totalAssets": "10406646000", "longTermDebt": "3433929000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1160327000", "totalLiabilities": "6304968000", "otherCurrentAssets": "238259000", "totalCurrentAssets": "1057674000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "167558000", "currentNetReceivables": "241007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9348972000", "currentAccountsPayable": "122008000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3508929000", "totalShareholderEquity": "4101678000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "460957000", "totalCurrentLiabilities": "729958000", "otherNonCurrentLiabilities": "1118547000", "totalNonCurrentLiabilities": "5575010000", "cashAndShortTermInvestments": "484752000", "commonStockSharesOutstanding": "72566000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "484752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138374000", "profitLoss": "None", "dividendPayout": "44807000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "162135000", "capitalExpenditures": "208720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50403000", "cashflowFromInvestment": "-203625000", "stockBasedCompensation": "4471000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44807000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99603000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 585119000, "cost_of_revenue": 241155000, "gross_profit": 343964000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 230337000, "depreciation_amortisation": 99603000, "ebitda": 329940000, "interest_expense": 45743000, "interest_income": null, "other_non_operating": null, "pretax_income": 184594000, "tax_provision": 46220000, "effective_tax_rate": null, "net_income": 138374000, "net_income_continuing_ops": 138374000, "net_income_to_common": 138374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 484752000, "short_term_investments": 167558000, "net_receivables": 241007000, "inventory": 93656000, "other_current_assets": null, "total_current_assets": 1057674000, "net_ppe": null, "goodwill": 11155000, "intangible_assets": null, "goodwill_and_intangibles": 11155000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9348972000, "total_assets": 10406646000, "short_term_debt": 75000000, "accounts_payable": 122008000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 729958000, "long_term_debt": 3433929000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5575010000, "total_liabilities": 6304968000, "total_debt": 3508929000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1160327000, "total_equity": 4101678000, "shares_outstanding": 72566000, "operating_cash_flow": 162135000, "stock_based_compensation": 4471000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 208720000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203625000, "dividends_paid": 44807000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50403000, "free_cash_flow": 370855000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "230337000", "ebitda": "329940000", "netIncome": "138374000", "grossProfit": "343964000", "depreciation": "None", "totalRevenue": "585119000", "costOfRevenue": "241155000", "interestIncome": "6784000", "incomeBeforeTax": "184594000", "interestExpense": "45743000", "operatingIncome": "219346000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "46220000", "reportedCurrency": "USD", "netInterestIncome": "-38959000", "nonInterestIncome": "None", "operatingExpenses": "124618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99603000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "138374000" }, "balance": { "goodwill": "11155000", "inventory": "93656000", "commonStock": "74003000", "currentDebt": "None", "investments": "None", "totalAssets": "10406646000", "longTermDebt": "3433929000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1160327000", "totalLiabilities": "6304968000", "otherCurrentAssets": "238259000", "totalCurrentAssets": "1057674000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "167558000", "currentNetReceivables": "241007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9348972000", "currentAccountsPayable": "122008000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3508929000", "totalShareholderEquity": "4101678000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "460957000", "totalCurrentLiabilities": "729958000", "otherNonCurrentLiabilities": "1118547000", "totalNonCurrentLiabilities": "5575010000", "cashAndShortTermInvestments": "484752000", "commonStockSharesOutstanding": "72566000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "484752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138374000", "profitLoss": "None", "dividendPayout": "44807000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "162135000", "capitalExpenditures": "208720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50403000", "cashflowFromInvestment": "-203625000", "stockBasedCompensation": "4471000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44807000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99603000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 480735000, "cost_of_revenue": 298378000, "gross_profit": 182357000, "ebit": 176105000, "ebitda": 265126000, "pretax_income": 129811000, "tax_provision": 59978000, "net_income": 68363000, "net_income_to_common": 68363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 576645000, "total_current_assets": 1186878000, "total_assets": 10429477000, "short_term_debt": 75000000, "long_term_debt": 3433012000, "total_debt": 3508012000, "total_liabilities": 6468358000, "total_equity": 3961119000, "shares_outstanding": 72550000, "goodwill_and_intangibles": 11155000 }, "cash_flow": { "operating_cash_flow": 92456000, "capital_expenditure": 595115000, "free_cash_flow": 687571000, "dividends_paid": 44654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336125, "ticker_id": 3843, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176105000", "ebitda": "265126000", "netIncome": "68363000", "grossProfit": "182357000", "depreciation": "None", "totalRevenue": "480735000", "costOfRevenue": "298378000", "interestIncome": "3629000", "incomeBeforeTax": "129811000", "interestExpense": "46294000", "operatingIncome": "158666000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59978000", "reportedCurrency": "USD", "netInterestIncome": "-42665000", "nonInterestIncome": "None", "operatingExpenses": "23691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "298378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89021000", "sellingGeneralAndAdministrative": "5422000", "netIncomeFromContinuingOperations": "69833000" }, "balance": { "goodwill": "11155000", "inventory": "93823000", "commonStock": "73854000", "currentDebt": "None", "investments": "None", "totalAssets": "10429477000", "longTermDebt": "3433012000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1022846000", "totalLiabilities": "6468358000", "otherCurrentAssets": "234598000", "totalCurrentAssets": "1186878000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "169947000", "currentNetReceivables": "281812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9242599000", "currentAccountsPayable": "225732000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13275000", "shortLongTermDebtTotal": "3508012000", "totalShareholderEquity": "3961119000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "629166000", "totalCurrentLiabilities": "929898000", "otherNonCurrentLiabilities": "1128136000", "totalNonCurrentLiabilities": "5538460000", "cashAndShortTermInvestments": "576645000", "commonStockSharesOutstanding": "72550000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "576645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118169000", "profitLoss": "None", "dividendPayout": "44654000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92456000", "capitalExpenditures": "595115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19435000", "cashflowFromInvestment": "-237479000", "stockBasedCompensation": "4110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19727000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89021000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 480735000, "cost_of_revenue": 298378000, "gross_profit": 182357000, "research_and_development": null, "selling_general_admin": 5422000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176105000, "depreciation_amortisation": 89021000, "ebitda": 265126000, "interest_expense": 46294000, "interest_income": null, "other_non_operating": null, "pretax_income": 129811000, "tax_provision": 59978000, "effective_tax_rate": null, "net_income": 68363000, "net_income_continuing_ops": 69833000, "net_income_to_common": 68363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 576645000, "short_term_investments": 169947000, "net_receivables": 281812000, "inventory": 93823000, "other_current_assets": null, "total_current_assets": 1186878000, "net_ppe": null, "goodwill": 11155000, "intangible_assets": null, "goodwill_and_intangibles": 11155000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9242599000, "total_assets": 10429477000, "short_term_debt": 75000000, "accounts_payable": 225732000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 929898000, "long_term_debt": 3433012000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5538460000, "total_liabilities": 6468358000, "total_debt": 3508012000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1022846000, "total_equity": 3961119000, "shares_outstanding": 72550000, "operating_cash_flow": 92456000, "stock_based_compensation": 4110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 595115000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -237479000, "dividends_paid": 44654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19435000, "free_cash_flow": 687571000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176105000", "ebitda": "265126000", "netIncome": "68363000", "grossProfit": "182357000", "depreciation": "None", "totalRevenue": "480735000", "costOfRevenue": "298378000", "interestIncome": "3629000", "incomeBeforeTax": "129811000", "interestExpense": "46294000", "operatingIncome": "158666000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59978000", "reportedCurrency": "USD", "netInterestIncome": "-42665000", "nonInterestIncome": "None", "operatingExpenses": "23691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "298378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89021000", "sellingGeneralAndAdministrative": "5422000", "netIncomeFromContinuingOperations": "69833000" }, "balance": { "goodwill": "11155000", "inventory": "93823000", "commonStock": "73854000", "currentDebt": "None", "investments": "None", "totalAssets": "10429477000", "longTermDebt": "3433012000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1022846000", "totalLiabilities": "6468358000", "otherCurrentAssets": "234598000", "totalCurrentAssets": "1186878000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "169947000", "currentNetReceivables": "281812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9242599000", "currentAccountsPayable": "225732000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13275000", "shortLongTermDebtTotal": "3508012000", "totalShareholderEquity": "3961119000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "629166000", "totalCurrentLiabilities": "929898000", "otherNonCurrentLiabilities": "1128136000", "totalNonCurrentLiabilities": "5538460000", "cashAndShortTermInvestments": "576645000", "commonStockSharesOutstanding": "72550000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "576645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118169000", "profitLoss": "None", "dividendPayout": "44654000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92456000", "capitalExpenditures": "595115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19435000", "cashflowFromInvestment": "-237479000", "stockBasedCompensation": "4110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19727000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89021000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 316911000, "cost_of_revenue": 177462000, "gross_profit": 139449000, "ebit": 52375000, "ebitda": 131448000, "pretax_income": 3372000, "tax_provision": -803000, "net_income": 270476000, "net_income_to_common": 270476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 778631000, "total_current_assets": 1243493000, "total_assets": 10328579000, "short_term_debt": 0, "long_term_debt": 3507120000, "total_debt": 3507120000, "total_liabilities": 6399900000, "total_equity": 3928679000, "shares_outstanding": 72405000, "goodwill_and_intangibles": 11155000 }, "cash_flow": { "operating_cash_flow": 56897000, "capital_expenditure": 162732000, "free_cash_flow": 219629000, "dividends_paid": 44716000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336127, "ticker_id": 3843, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52375000", "ebitda": "131448000", "netIncome": "270476000", "grossProfit": "139449000", "depreciation": "None", "totalRevenue": "316911000", "costOfRevenue": "177462000", "interestIncome": "5688000", "incomeBeforeTax": "3372000", "interestExpense": "49003000", "operatingIncome": "37008000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-803000", "reportedCurrency": "USD", "netInterestIncome": "-43315000", "nonInterestIncome": "None", "operatingExpenses": "102441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79073000", "sellingGeneralAndAdministrative": "2090000", "netIncomeFromContinuingOperations": "4175000" }, "balance": { "goodwill": "11155000", "inventory": "91154000", "commonStock": "73811000", "currentDebt": "None", "investments": "None", "totalAssets": "10328579000", "longTermDebt": "3507120000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "999399000", "totalLiabilities": "6399900000", "otherCurrentAssets": "211433000", "totalCurrentAssets": "1243493000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "166135000", "currentNetReceivables": "162275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9085086000", "currentAccountsPayable": "118932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10777000", "shortLongTermDebtTotal": "3507120000", "totalShareholderEquity": "3928679000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "560151000", "totalCurrentLiabilities": "804703000", "otherNonCurrentLiabilities": "1182473000", "totalNonCurrentLiabilities": "5595197000", "cashAndShortTermInvestments": "778631000", "commonStockSharesOutstanding": "72405000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "778631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66145000", "profitLoss": "None", "dividendPayout": "44716000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56897000", "capitalExpenditures": "162732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-244717000", "cashflowFromInvestment": "611201000", "stockBasedCompensation": "-1011000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44716000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "17682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10627000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 316911000, "cost_of_revenue": 177462000, "gross_profit": 139449000, "research_and_development": null, "selling_general_admin": 2090000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52375000, "depreciation_amortisation": 79073000, "ebitda": 131448000, "interest_expense": 49003000, "interest_income": null, "other_non_operating": null, "pretax_income": 3372000, "tax_provision": -803000, "effective_tax_rate": null, "net_income": 270476000, "net_income_continuing_ops": 4175000, "net_income_to_common": 270476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 778631000, "short_term_investments": 166135000, "net_receivables": 162275000, "inventory": 91154000, "other_current_assets": null, "total_current_assets": 1243493000, "net_ppe": null, "goodwill": 11155000, "intangible_assets": null, "goodwill_and_intangibles": 11155000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9085086000, "total_assets": 10328579000, "short_term_debt": 0, "accounts_payable": 118932000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 804703000, "long_term_debt": 3507120000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5595197000, "total_liabilities": 6399900000, "total_debt": 3507120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 999399000, "total_equity": 3928679000, "shares_outstanding": 72405000, "operating_cash_flow": 56897000, "stock_based_compensation": -1011000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162732000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 611201000, "dividends_paid": 44716000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -244717000, "free_cash_flow": 219629000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52375000", "ebitda": "131448000", "netIncome": "270476000", "grossProfit": "139449000", "depreciation": "None", "totalRevenue": "316911000", "costOfRevenue": "177462000", "interestIncome": "5688000", "incomeBeforeTax": "3372000", "interestExpense": "49003000", "operatingIncome": "37008000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-803000", "reportedCurrency": "USD", "netInterestIncome": "-43315000", "nonInterestIncome": "None", "operatingExpenses": "102441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79073000", "sellingGeneralAndAdministrative": "2090000", "netIncomeFromContinuingOperations": "4175000" }, "balance": { "goodwill": "11155000", "inventory": "91154000", "commonStock": "73811000", "currentDebt": "None", "investments": "None", "totalAssets": "10328579000", "longTermDebt": "3507120000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "999399000", "totalLiabilities": "6399900000", "otherCurrentAssets": "211433000", "totalCurrentAssets": "1243493000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "166135000", "currentNetReceivables": "162275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9085086000", "currentAccountsPayable": "118932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10777000", "shortLongTermDebtTotal": "3507120000", "totalShareholderEquity": "3928679000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "560151000", "totalCurrentLiabilities": "804703000", "otherNonCurrentLiabilities": "1182473000", "totalNonCurrentLiabilities": "5595197000", "cashAndShortTermInvestments": "778631000", "commonStockSharesOutstanding": "72405000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "778631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66145000", "profitLoss": "None", "dividendPayout": "44716000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56897000", "capitalExpenditures": "162732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-244717000", "cashflowFromInvestment": "611201000", "stockBasedCompensation": "-1011000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44716000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "17682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10627000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 1120370000, "cost_of_revenue": 898501000, "gross_profit": 221869000, "ebit": 113877000, "ebitda": 217040000, "pretax_income": 42265000, "tax_provision": 52594000, "net_income": -12883000, "net_income_to_common": -12883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355627000, "total_current_assets": 1425081000, "total_assets": 12213945000, "short_term_debt": 288101000, "long_term_debt": 4396867000, "total_debt": 4684968000, "total_liabilities": 8090441000, "total_equity": 3674657000, "shares_outstanding": 72088000, "goodwill_and_intangibles": 786504000 }, "cash_flow": { "operating_cash_flow": 126343000, "capital_expenditure": 220123000, "free_cash_flow": 346466000, "dividends_paid": 44609000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336128, "ticker_id": 3843, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113877000", "ebitda": "217040000", "netIncome": "-12883000", "grossProfit": "221869000", "depreciation": "None", "totalRevenue": "1120370000", "costOfRevenue": "898501000", "interestIncome": "5817000", "incomeBeforeTax": "42265000", "interestExpense": "71612000", "operatingIncome": "95456000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "52594000", "reportedCurrency": "USD", "netInterestIncome": "-65795000", "nonInterestIncome": "None", "operatingExpenses": "126413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "898501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103163000", "sellingGeneralAndAdministrative": "260000", "netIncomeFromContinuingOperations": "-10329000" }, "balance": { "goodwill": "786504000", "inventory": "90776000", "commonStock": "73608000", "currentDebt": "None", "investments": "None", "totalAssets": "12213945000", "longTermDebt": "4396867000", "shortTermDebt": "288101000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "769723000", "totalLiabilities": "8090441000", "otherCurrentAssets": "216651000", "totalCurrentAssets": "1425081000", "currentLongTermDebt": "288101000", "longTermInvestments": "None", "shortTermInvestments": "1169351000", "currentNetReceivables": "762027000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10788864000", "currentAccountsPayable": "254570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1010477000", "shortLongTermDebtTotal": "4684968000", "totalShareholderEquity": "3674657000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "750095000", "totalCurrentLiabilities": "1414505000", "otherNonCurrentLiabilities": "1351583000", "totalNonCurrentLiabilities": "6675936000", "cashAndShortTermInvestments": "355627000", "commonStockSharesOutstanding": "72088000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "355627000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10329000", "profitLoss": "None", "dividendPayout": "44609000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126343000", "capitalExpenditures": "220123000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32120000", "cashflowFromInvestment": "-209370000", "stockBasedCompensation": "4667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44609000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "453177000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1120370000, "cost_of_revenue": 898501000, "gross_profit": 221869000, "research_and_development": null, "selling_general_admin": 260000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113877000, "depreciation_amortisation": 103163000, "ebitda": 217040000, "interest_expense": 71612000, "interest_income": null, "other_non_operating": null, "pretax_income": 42265000, "tax_provision": 52594000, "effective_tax_rate": null, "net_income": -12883000, "net_income_continuing_ops": -10329000, "net_income_to_common": -12883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 355627000, "short_term_investments": 1169351000, "net_receivables": 762027000, "inventory": 90776000, "other_current_assets": null, "total_current_assets": 1425081000, "net_ppe": null, "goodwill": 786504000, "intangible_assets": null, "goodwill_and_intangibles": 786504000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10788864000, "total_assets": 12213945000, "short_term_debt": 288101000, "accounts_payable": 254570000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1414505000, "long_term_debt": 4396867000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6675936000, "total_liabilities": 8090441000, "total_debt": 4684968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 769723000, "total_equity": 3674657000, "shares_outstanding": 72088000, "operating_cash_flow": 126343000, "stock_based_compensation": 4667000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 220123000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209370000, "dividends_paid": 44609000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32120000, "free_cash_flow": 346466000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113877000", "ebitda": "217040000", "netIncome": "-12883000", "grossProfit": "221869000", "depreciation": "None", "totalRevenue": "1120370000", "costOfRevenue": "898501000", "interestIncome": "5817000", "incomeBeforeTax": "42265000", "interestExpense": "71612000", "operatingIncome": "95456000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "52594000", "reportedCurrency": "USD", "netInterestIncome": "-65795000", "nonInterestIncome": "None", "operatingExpenses": "126413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "898501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103163000", "sellingGeneralAndAdministrative": "260000", "netIncomeFromContinuingOperations": "-10329000" }, "balance": { "goodwill": "786504000", "inventory": "90776000", "commonStock": "73608000", "currentDebt": "None", "investments": "None", "totalAssets": "12213945000", "longTermDebt": "4396867000", "shortTermDebt": "288101000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "769723000", "totalLiabilities": "8090441000", "otherCurrentAssets": "216651000", "totalCurrentAssets": "1425081000", "currentLongTermDebt": "288101000", "longTermInvestments": "None", "shortTermInvestments": "1169351000", "currentNetReceivables": "762027000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10788864000", "currentAccountsPayable": "254570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1010477000", "shortLongTermDebtTotal": "4684968000", "totalShareholderEquity": "3674657000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "750095000", "totalCurrentLiabilities": "1414505000", "otherNonCurrentLiabilities": "1351583000", "totalNonCurrentLiabilities": "6675936000", "cashAndShortTermInvestments": "355627000", "commonStockSharesOutstanding": "72088000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "355627000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10329000", "profitLoss": "None", "dividendPayout": "44609000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126343000", "capitalExpenditures": "220123000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32120000", "cashflowFromInvestment": "-209370000", "stockBasedCompensation": "4667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44609000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "453177000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103163000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 1296497000, "cost_of_revenue": 944401000, "gross_profit": 352096000, "ebit": 209137000, "ebitda": 337050000, "pretax_income": 136856000, "tax_provision": 27669000, "net_income": 113870000, "net_income_to_common": 113870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 406295000, "total_current_assets": 1431881000, "total_assets": 12075804000, "short_term_debt": 718932000, "long_term_debt": 4327895000, "total_debt": 5046827000, "total_liabilities": 8316686000, "total_equity": 3578886000, "shares_outstanding": 72138000, "goodwill_and_intangibles": 781287000 }, "cash_flow": { "operating_cash_flow": 291268000, "capital_expenditure": 187496000, "free_cash_flow": 478764000, "dividends_paid": 44530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336129, "ticker_id": 3843, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "209137000", "ebitda": "337050000", "netIncome": "113870000", "grossProfit": "352096000", "depreciation": "None", "totalRevenue": "1296497000", "costOfRevenue": "944401000", "interestIncome": "5810000", "incomeBeforeTax": "136856000", "interestExpense": "72281000", "operatingIncome": "200422000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "27669000", "reportedCurrency": "USD", "netInterestIncome": "-66471000", "nonInterestIncome": "None", "operatingExpenses": "151674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "944401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127913000", "sellingGeneralAndAdministrative": "107000", "netIncomeFromContinuingOperations": "109187000" }, "balance": { "goodwill": "781287000", "inventory": "None", "commonStock": "73541000", "currentDebt": "None", "investments": "None", "totalAssets": "12075804000", "longTermDebt": "4327895000", "shortTermDebt": "718932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "827453000", "totalLiabilities": "8316686000", "otherCurrentAssets": "263822000", "totalCurrentAssets": "1431881000", "currentLongTermDebt": "718932000", "longTermInvestments": "None", "shortTermInvestments": "1172072000", "currentNetReceivables": "761764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10643923000", "currentAccountsPayable": "253316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1018537000", "shortLongTermDebtTotal": "5046827000", "totalShareholderEquity": "3578886000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "675683000", "totalCurrentLiabilities": "1806505000", "otherNonCurrentLiabilities": "1344702000", "totalNonCurrentLiabilities": "6510181000", "cashAndShortTermInvestments": "406295000", "commonStockSharesOutstanding": "72138000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "406295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109187000", "profitLoss": "None", "dividendPayout": "44530000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "291268000", "capitalExpenditures": "187496000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62128000", "cashflowFromInvestment": "-186645000", "stockBasedCompensation": "6336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127913000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1296497000, "cost_of_revenue": 944401000, "gross_profit": 352096000, "research_and_development": null, "selling_general_admin": 107000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 209137000, "depreciation_amortisation": 127913000, "ebitda": 337050000, "interest_expense": 72281000, "interest_income": null, "other_non_operating": null, "pretax_income": 136856000, "tax_provision": 27669000, "effective_tax_rate": null, "net_income": 113870000, "net_income_continuing_ops": 109187000, "net_income_to_common": 113870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 406295000, "short_term_investments": 1172072000, "net_receivables": 761764000, "inventory": null, "other_current_assets": null, "total_current_assets": 1431881000, "net_ppe": null, "goodwill": 781287000, "intangible_assets": null, "goodwill_and_intangibles": 781287000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10643923000, "total_assets": 12075804000, "short_term_debt": 718932000, "accounts_payable": 253316000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1806505000, "long_term_debt": 4327895000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6510181000, "total_liabilities": 8316686000, "total_debt": 5046827000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 827453000, "total_equity": 3578886000, "shares_outstanding": 72138000, "operating_cash_flow": 291268000, "stock_based_compensation": 6336000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187496000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -186645000, "dividends_paid": 44530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62128000, "free_cash_flow": 478764000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "209137000", "ebitda": "337050000", "netIncome": "113870000", "grossProfit": "352096000", "depreciation": "None", "totalRevenue": "1296497000", "costOfRevenue": "944401000", "interestIncome": "5810000", "incomeBeforeTax": "136856000", "interestExpense": "72281000", "operatingIncome": "200422000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "27669000", "reportedCurrency": "USD", "netInterestIncome": "-66471000", "nonInterestIncome": "None", "operatingExpenses": "151674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "944401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127913000", "sellingGeneralAndAdministrative": "107000", "netIncomeFromContinuingOperations": "109187000" }, "balance": { "goodwill": "781287000", "inventory": "None", "commonStock": "73541000", "currentDebt": "None", "investments": "None", "totalAssets": "12075804000", "longTermDebt": "4327895000", "shortTermDebt": "718932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "827453000", "totalLiabilities": "8316686000", "otherCurrentAssets": "263822000", "totalCurrentAssets": "1431881000", "currentLongTermDebt": "718932000", "longTermInvestments": "None", "shortTermInvestments": "1172072000", "currentNetReceivables": "761764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10643923000", "currentAccountsPayable": "253316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1018537000", "shortLongTermDebtTotal": "5046827000", "totalShareholderEquity": "3578886000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "675683000", "totalCurrentLiabilities": "1806505000", "otherNonCurrentLiabilities": "1344702000", "totalNonCurrentLiabilities": "6510181000", "cashAndShortTermInvestments": "406295000", "commonStockSharesOutstanding": "72138000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "406295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109187000", "profitLoss": "None", "dividendPayout": "44530000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "291268000", "capitalExpenditures": "187496000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62128000", "cashflowFromInvestment": "-186645000", "stockBasedCompensation": "6336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127913000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 1270137000, "cost_of_revenue": 950780000, "gross_profit": 319357000, "ebit": 185691000, "ebitda": 301556000, "pretax_income": 111753000, "tax_provision": 17352000, "net_income": 92456000, "net_income_to_common": 92456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 363789000, "total_current_assets": 1464475000, "total_assets": 12023836000, "short_term_debt": 710018000, "long_term_debt": 4348340000, "total_debt": 5058358000, "total_liabilities": 8334754000, "total_equity": 3504187000, "shares_outstanding": 72231000, "goodwill_and_intangibles": 781201000 }, "cash_flow": { "operating_cash_flow": 201444000, "capital_expenditure": 236110000, "free_cash_flow": 437554000, "dividends_paid": 44483000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336130, "ticker_id": 3843, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "185691000", "ebitda": "301556000", "netIncome": "92456000", "grossProfit": "319357000", "depreciation": "None", "totalRevenue": "1270137000", "costOfRevenue": "950780000", "interestIncome": "5932000", "incomeBeforeTax": "111753000", "interestExpense": "73938000", "operatingIncome": "180941000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17352000", "reportedCurrency": "USD", "netInterestIncome": "-68006000", "nonInterestIncome": "None", "operatingExpenses": "138416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "950780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115865000", "sellingGeneralAndAdministrative": "27000", "netIncomeFromContinuingOperations": "94401000" }, "balance": { "goodwill": "781201000", "inventory": "93755000", "commonStock": "73413000", "currentDebt": "None", "investments": "None", "totalAssets": "12023836000", "longTermDebt": "4348340000", "shortTermDebt": "710018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "758649000", "totalLiabilities": "8334754000", "otherCurrentAssets": "279050000", "totalCurrentAssets": "1464475000", "currentLongTermDebt": "710018000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "821636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10559361000", "currentAccountsPayable": "331807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1035949000", "shortLongTermDebtTotal": "5058358000", "totalShareholderEquity": "3504187000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "665561000", "totalCurrentLiabilities": "1832097000", "otherNonCurrentLiabilities": "1345535000", "totalNonCurrentLiabilities": "6502657000", "cashAndShortTermInvestments": "363789000", "commonStockSharesOutstanding": "72231000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "363789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94401000", "profitLoss": "None", "dividendPayout": "44483000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "201444000", "capitalExpenditures": "236110000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59570000", "cashflowFromInvestment": "-234246000", "stockBasedCompensation": "4879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44483000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8884000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1270137000, "cost_of_revenue": 950780000, "gross_profit": 319357000, "research_and_development": null, "selling_general_admin": 27000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185691000, "depreciation_amortisation": 115865000, "ebitda": 301556000, "interest_expense": 73938000, "interest_income": null, "other_non_operating": null, "pretax_income": 111753000, "tax_provision": 17352000, "effective_tax_rate": null, "net_income": 92456000, "net_income_continuing_ops": 94401000, "net_income_to_common": 92456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 363789000, "short_term_investments": null, "net_receivables": 821636000, "inventory": 93755000, "other_current_assets": null, "total_current_assets": 1464475000, "net_ppe": null, "goodwill": 781201000, "intangible_assets": null, "goodwill_and_intangibles": 781201000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10559361000, "total_assets": 12023836000, "short_term_debt": 710018000, "accounts_payable": 331807000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1832097000, "long_term_debt": 4348340000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6502657000, "total_liabilities": 8334754000, "total_debt": 5058358000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 758649000, "total_equity": 3504187000, "shares_outstanding": 72231000, "operating_cash_flow": 201444000, "stock_based_compensation": 4879000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 236110000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234246000, "dividends_paid": 44483000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59570000, "free_cash_flow": 437554000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "185691000", "ebitda": "301556000", "netIncome": "92456000", "grossProfit": "319357000", "depreciation": "None", "totalRevenue": "1270137000", "costOfRevenue": "950780000", "interestIncome": "5932000", "incomeBeforeTax": "111753000", "interestExpense": "73938000", "operatingIncome": "180941000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17352000", "reportedCurrency": "USD", "netInterestIncome": "-68006000", "nonInterestIncome": "None", "operatingExpenses": "138416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "950780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115865000", "sellingGeneralAndAdministrative": "27000", "netIncomeFromContinuingOperations": "94401000" }, "balance": { "goodwill": "781201000", "inventory": "93755000", "commonStock": "73413000", "currentDebt": "None", "investments": "None", "totalAssets": "12023836000", "longTermDebt": "4348340000", "shortTermDebt": "710018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "758649000", "totalLiabilities": "8334754000", "otherCurrentAssets": "279050000", "totalCurrentAssets": "1464475000", "currentLongTermDebt": "710018000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "821636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10559361000", "currentAccountsPayable": "331807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1035949000", "shortLongTermDebtTotal": "5058358000", "totalShareholderEquity": "3504187000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "665561000", "totalCurrentLiabilities": "1832097000", "otherNonCurrentLiabilities": "1345535000", "totalNonCurrentLiabilities": "6502657000", "cashAndShortTermInvestments": "363789000", "commonStockSharesOutstanding": "72231000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "363789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94401000", "profitLoss": "None", "dividendPayout": "44483000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "201444000", "capitalExpenditures": "236110000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59570000", "cashflowFromInvestment": "-234246000", "stockBasedCompensation": "4879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44483000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8884000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115865000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 359131000, "cost_of_revenue": 242573000, "gross_profit": 116558000, "ebit": 36721000, "ebitda": 110874000, "pretax_income": -17085000, "tax_provision": -7858000, "net_income": 289000, "net_income_to_common": 289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 456643000, "total_current_assets": 1455396000, "total_assets": 11874950000, "short_term_debt": 693264000, "long_term_debt": 4382146000, "total_debt": 5075410000, "total_liabilities": 8234994000, "total_equity": 3455393000, "shares_outstanding": 72086000, "goodwill_and_intangibles": 787595000 }, "cash_flow": { "operating_cash_flow": 304051000, "capital_expenditure": 265311000, "free_cash_flow": 569362000, "dividends_paid": 44460000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336132, "ticker_id": 3843, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36721000", "ebitda": "110874000", "netIncome": "289000", "grossProfit": "116558000", "depreciation": "None", "totalRevenue": "359131000", "costOfRevenue": "242573000", "interestIncome": "8736000", "incomeBeforeTax": "-17085000", "interestExpense": "53806000", "operatingIncome": "20122000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-7858000", "reportedCurrency": "USD", "netInterestIncome": "-68995000", "nonInterestIncome": "None", "operatingExpenses": "96436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74153000", "sellingGeneralAndAdministrative": "66000", "netIncomeFromContinuingOperations": "2663000" }, "balance": { "goodwill": "787595000", "inventory": "None", "commonStock": "73370000", "currentDebt": "None", "investments": "None", "totalAssets": "11874950000", "longTermDebt": "4382146000", "shortTermDebt": "693264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "710940000", "totalLiabilities": "8234994000", "otherCurrentAssets": "270333000", "totalCurrentAssets": "1455396000", "currentLongTermDebt": "693264000", "longTermInvestments": "None", "shortTermInvestments": "1193062000", "currentNetReceivables": "728420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10419554000", "currentAccountsPayable": "226960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1038389000", "shortLongTermDebtTotal": "5075410000", "totalShareholderEquity": "3455393000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "655744000", "totalCurrentLiabilities": "1702742000", "otherNonCurrentLiabilities": "1359281000", "totalNonCurrentLiabilities": "6532252000", "cashAndShortTermInvestments": "456643000", "commonStockSharesOutstanding": "72086000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "456643000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2663000", "profitLoss": "None", "dividendPayout": "44460000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "304051000", "capitalExpenditures": "265311000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-185709000", "cashflowFromInvestment": "-261435000", "stockBasedCompensation": "3226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44460000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2452000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107361000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 359131000, "cost_of_revenue": 242573000, "gross_profit": 116558000, "research_and_development": null, "selling_general_admin": 66000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36721000, "depreciation_amortisation": 74153000, "ebitda": 110874000, "interest_expense": 53806000, "interest_income": null, "other_non_operating": null, "pretax_income": -17085000, "tax_provision": -7858000, "effective_tax_rate": null, "net_income": 289000, "net_income_continuing_ops": 2663000, "net_income_to_common": 289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 456643000, "short_term_investments": 1193062000, "net_receivables": 728420000, "inventory": null, "other_current_assets": null, "total_current_assets": 1455396000, "net_ppe": null, "goodwill": 787595000, "intangible_assets": null, "goodwill_and_intangibles": 787595000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10419554000, "total_assets": 11874950000, "short_term_debt": 693264000, "accounts_payable": 226960000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1702742000, "long_term_debt": 4382146000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6532252000, "total_liabilities": 8234994000, "total_debt": 5075410000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 710940000, "total_equity": 3455393000, "shares_outstanding": 72086000, "operating_cash_flow": 304051000, "stock_based_compensation": 3226000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 265311000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -261435000, "dividends_paid": 44460000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -185709000, "free_cash_flow": 569362000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36721000", "ebitda": "110874000", "netIncome": "289000", "grossProfit": "116558000", "depreciation": "None", "totalRevenue": "359131000", "costOfRevenue": "242573000", "interestIncome": "8736000", "incomeBeforeTax": "-17085000", "interestExpense": "53806000", "operatingIncome": "20122000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-7858000", "reportedCurrency": "USD", "netInterestIncome": "-68995000", "nonInterestIncome": "None", "operatingExpenses": "96436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74153000", "sellingGeneralAndAdministrative": "66000", "netIncomeFromContinuingOperations": "2663000" }, "balance": { "goodwill": "787595000", "inventory": "None", "commonStock": "73370000", "currentDebt": "None", "investments": "None", "totalAssets": "11874950000", "longTermDebt": "4382146000", "shortTermDebt": "693264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "710940000", "totalLiabilities": "8234994000", "otherCurrentAssets": "270333000", "totalCurrentAssets": "1455396000", "currentLongTermDebt": "693264000", "longTermInvestments": "None", "shortTermInvestments": "1193062000", "currentNetReceivables": "728420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10419554000", "currentAccountsPayable": "226960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1038389000", "shortLongTermDebtTotal": "5075410000", "totalShareholderEquity": "3455393000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "655744000", "totalCurrentLiabilities": "1702742000", "otherNonCurrentLiabilities": "1359281000", "totalNonCurrentLiabilities": "6532252000", "cashAndShortTermInvestments": "456643000", "commonStockSharesOutstanding": "72086000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "456643000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2663000", "profitLoss": "None", "dividendPayout": "44460000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "304051000", "capitalExpenditures": "265311000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-185709000", "cashflowFromInvestment": "-261435000", "stockBasedCompensation": "3226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44460000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2452000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107361000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 1182168000, "cost_of_revenue": 981647000, "gross_profit": 200521000, "ebit": 98160000, "ebitda": 194232000, "pretax_income": 24391000, "tax_provision": 4181000, "net_income": 18333000, "net_income_to_common": 18333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 599639000, "total_current_assets": 1731602000, "total_assets": 11985344000, "short_term_debt": 142194000, "long_term_debt": 5063577000, "total_debt": 5205771000, "total_liabilities": 8310709000, "total_equity": 3492765000, "shares_outstanding": 72015000, "goodwill_and_intangibles": 786175000 }, "cash_flow": { "operating_cash_flow": 306576000, "capital_expenditure": 223304000, "free_cash_flow": 529880000, "dividends_paid": 44436000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336133, "ticker_id": 3843, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98160000", "ebitda": "194232000", "netIncome": "18333000", "grossProfit": "200521000", "depreciation": "None", "totalRevenue": "1182168000", "costOfRevenue": "981647000", "interestIncome": "9137000", "incomeBeforeTax": "24391000", "interestExpense": "73769000", "operatingIncome": "83221000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4181000", "reportedCurrency": "USD", "netInterestIncome": "-64632000", "nonInterestIncome": "None", "operatingExpenses": "117300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "981647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96072000", "sellingGeneralAndAdministrative": "20000", "netIncomeFromContinuingOperations": "20210000" }, "balance": { "goodwill": "786175000", "inventory": "82700000", "commonStock": "73339000", "currentDebt": "None", "investments": "None", "totalAssets": "11985344000", "longTermDebt": "5063577000", "shortTermDebt": "142194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "755367000", "totalLiabilities": "8310709000", "otherCurrentAssets": "279664000", "totalCurrentAssets": "1731602000", "currentLongTermDebt": "142194000", "longTermInvestments": "None", "shortTermInvestments": "1234942000", "currentNetReceivables": "852299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10253742000", "currentAccountsPayable": "264289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5205771000", "totalShareholderEquity": "3492765000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "566262000", "totalCurrentLiabilities": "1096154000", "otherNonCurrentLiabilities": "1358734000", "totalNonCurrentLiabilities": "7214555000", "cashAndShortTermInvestments": "599639000", "commonStockSharesOutstanding": "72015000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "599639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20210000", "profitLoss": "None", "dividendPayout": "44436000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "306576000", "capitalExpenditures": "223304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61250000", "cashflowFromInvestment": "-226097000", "stockBasedCompensation": "5833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44436000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-481000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96072000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1182168000, "cost_of_revenue": 981647000, "gross_profit": 200521000, "research_and_development": null, "selling_general_admin": 20000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98160000, "depreciation_amortisation": 96072000, "ebitda": 194232000, "interest_expense": 73769000, "interest_income": null, "other_non_operating": null, "pretax_income": 24391000, "tax_provision": 4181000, "effective_tax_rate": null, "net_income": 18333000, "net_income_continuing_ops": 20210000, "net_income_to_common": 18333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 599639000, "short_term_investments": 1234942000, "net_receivables": 852299000, "inventory": 82700000, "other_current_assets": null, "total_current_assets": 1731602000, "net_ppe": null, "goodwill": 786175000, "intangible_assets": null, "goodwill_and_intangibles": 786175000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10253742000, "total_assets": 11985344000, "short_term_debt": 142194000, "accounts_payable": 264289000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1096154000, "long_term_debt": 5063577000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7214555000, "total_liabilities": 8310709000, "total_debt": 5205771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 755367000, "total_equity": 3492765000, "shares_outstanding": 72015000, "operating_cash_flow": 306576000, "stock_based_compensation": 5833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 223304000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226097000, "dividends_paid": 44436000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 61250000, "free_cash_flow": 529880000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98160000", "ebitda": "194232000", "netIncome": "18333000", "grossProfit": "200521000", "depreciation": "None", "totalRevenue": "1182168000", "costOfRevenue": "981647000", "interestIncome": "9137000", "incomeBeforeTax": "24391000", "interestExpense": "73769000", "operatingIncome": "83221000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4181000", "reportedCurrency": "USD", "netInterestIncome": "-64632000", "nonInterestIncome": "None", "operatingExpenses": "117300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "981647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96072000", "sellingGeneralAndAdministrative": "20000", "netIncomeFromContinuingOperations": "20210000" }, "balance": { "goodwill": "786175000", "inventory": "82700000", "commonStock": "73339000", "currentDebt": "None", "investments": "None", "totalAssets": "11985344000", "longTermDebt": "5063577000", "shortTermDebt": "142194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "755367000", "totalLiabilities": "8310709000", "otherCurrentAssets": "279664000", "totalCurrentAssets": "1731602000", "currentLongTermDebt": "142194000", "longTermInvestments": "None", "shortTermInvestments": "1234942000", "currentNetReceivables": "852299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10253742000", "currentAccountsPayable": "264289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5205771000", "totalShareholderEquity": "3492765000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "566262000", "totalCurrentLiabilities": "1096154000", "otherNonCurrentLiabilities": "1358734000", "totalNonCurrentLiabilities": "7214555000", "cashAndShortTermInvestments": "599639000", "commonStockSharesOutstanding": "72015000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "599639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20210000", "profitLoss": "None", "dividendPayout": "44436000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "306576000", "capitalExpenditures": "223304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61250000", "cashflowFromInvestment": "-226097000", "stockBasedCompensation": "5833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44436000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-481000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96072000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 1580956000, "cost_of_revenue": 1280786000, "gross_profit": 300170000, "ebit": 176246000, "ebitda": 295388000, "pretax_income": 104641000, "tax_provision": 17079000, "net_income": 87737000, "net_income_to_common": 87737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 457952000, "total_current_assets": 1779957000, "total_assets": 11887994000, "short_term_debt": 686770000, "long_term_debt": 4648958000, "total_debt": 5335728000, "total_liabilities": 8524092000, "total_equity": 3356241000, "shares_outstanding": 71882000, "goodwill_and_intangibles": 787206000 }, "cash_flow": { "operating_cash_flow": 543709000, "capital_expenditure": 221198000, "free_cash_flow": 764907000, "dividends_paid": 44389000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336134, "ticker_id": 3843, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176246000", "ebitda": "295388000", "netIncome": "87737000", "grossProfit": "300170000", "depreciation": "None", "totalRevenue": "1580956000", "costOfRevenue": "1280786000", "interestIncome": "9776000", "incomeBeforeTax": "104641000", "interestExpense": "71605000", "operatingIncome": "158125000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "17079000", "reportedCurrency": "USD", "netInterestIncome": "-61829000", "nonInterestIncome": "None", "operatingExpenses": "142045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1280786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119142000", "sellingGeneralAndAdministrative": "11000", "netIncomeFromContinuingOperations": "87562000" }, "balance": { "goodwill": "787206000", "inventory": "198682000", "commonStock": "73295000", "currentDebt": "None", "investments": "None", "totalAssets": "11887994000", "longTermDebt": "4648958000", "shortTermDebt": "686770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "781683000", "totalLiabilities": "8524092000", "otherCurrentAssets": "413198000", "totalCurrentAssets": "1779957000", "currentLongTermDebt": "686770000", "longTermInvestments": "None", "shortTermInvestments": "1252861000", "currentNetReceivables": "908807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10108037000", "currentAccountsPayable": "264620000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5335728000", "totalShareholderEquity": "3356241000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "617222000", "totalCurrentLiabilities": "1718664000", "otherNonCurrentLiabilities": "1371979000", "totalNonCurrentLiabilities": "6805428000", "cashAndShortTermInvestments": "457952000", "commonStockSharesOutstanding": "71882000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "457952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87562000", "profitLoss": "None", "dividendPayout": "44389000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "543709000", "capitalExpenditures": "221198000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7694000", "cashflowFromInvestment": "-199790000", "stockBasedCompensation": "961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44389000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1971000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1580956000, "cost_of_revenue": 1280786000, "gross_profit": 300170000, "research_and_development": null, "selling_general_admin": 11000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176246000, "depreciation_amortisation": 119142000, "ebitda": 295388000, "interest_expense": 71605000, "interest_income": null, "other_non_operating": null, "pretax_income": 104641000, "tax_provision": 17079000, "effective_tax_rate": null, "net_income": 87737000, "net_income_continuing_ops": 87562000, "net_income_to_common": 87737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 457952000, "short_term_investments": 1252861000, "net_receivables": 908807000, "inventory": 198682000, "other_current_assets": null, "total_current_assets": 1779957000, "net_ppe": null, "goodwill": 787206000, "intangible_assets": null, "goodwill_and_intangibles": 787206000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10108037000, "total_assets": 11887994000, "short_term_debt": 686770000, "accounts_payable": 264620000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1718664000, "long_term_debt": 4648958000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6805428000, "total_liabilities": 8524092000, "total_debt": 5335728000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 781683000, "total_equity": 3356241000, "shares_outstanding": 71882000, "operating_cash_flow": 543709000, "stock_based_compensation": 961000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221198000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -199790000, "dividends_paid": 44389000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7694000, "free_cash_flow": 764907000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176246000", "ebitda": "295388000", "netIncome": "87737000", "grossProfit": "300170000", "depreciation": "None", "totalRevenue": "1580956000", "costOfRevenue": "1280786000", "interestIncome": "9776000", "incomeBeforeTax": "104641000", "interestExpense": "71605000", "operatingIncome": "158125000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "17079000", "reportedCurrency": "USD", "netInterestIncome": "-61829000", "nonInterestIncome": "None", "operatingExpenses": "142045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1280786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119142000", "sellingGeneralAndAdministrative": "11000", "netIncomeFromContinuingOperations": "87562000" }, "balance": { "goodwill": "787206000", "inventory": "198682000", "commonStock": "73295000", "currentDebt": "None", "investments": "None", "totalAssets": "11887994000", "longTermDebt": "4648958000", "shortTermDebt": "686770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "781683000", "totalLiabilities": "8524092000", "otherCurrentAssets": "413198000", "totalCurrentAssets": "1779957000", "currentLongTermDebt": "686770000", "longTermInvestments": "None", "shortTermInvestments": "1252861000", "currentNetReceivables": "908807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10108037000", "currentAccountsPayable": "264620000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5335728000", "totalShareholderEquity": "3356241000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "617222000", "totalCurrentLiabilities": "1718664000", "otherNonCurrentLiabilities": "1371979000", "totalNonCurrentLiabilities": "6805428000", "cashAndShortTermInvestments": "457952000", "commonStockSharesOutstanding": "71882000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "457952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87562000", "profitLoss": "None", "dividendPayout": "44389000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "543709000", "capitalExpenditures": "221198000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7694000", "cashflowFromInvestment": "-199790000", "stockBasedCompensation": "961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44389000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1971000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119142000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 1367531000, "cost_of_revenue": 1096469000, "gross_profit": 271062000, "ebit": 156906000, "ebitda": 268069000, "pretax_income": 83299000, "tax_provision": 9658000, "net_income": 72869000, "net_income_to_common": 72869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106536000, "total_current_assets": 1881114000, "total_assets": 11869896000, "short_term_debt": 671052000, "long_term_debt": 4609838000, "total_debt": 5280890000, "total_liabilities": 8455193000, "total_equity": 3310036000, "shares_outstanding": 71916000, "goodwill_and_intangibles": 789729000 }, "cash_flow": { "operating_cash_flow": 310777000, "capital_expenditure": 207931000, "free_cash_flow": 518708000, "dividends_paid": 44342000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336135, "ticker_id": 3843, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "156906000", "ebitda": "268069000", "netIncome": "72869000", "grossProfit": "271062000", "depreciation": "None", "totalRevenue": "1367531000", "costOfRevenue": "1096469000", "interestIncome": "10522000", "incomeBeforeTax": "83299000", "interestExpense": "73607000", "operatingIncome": "138129000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9658000", "reportedCurrency": "USD", "netInterestIncome": "-63085000", "nonInterestIncome": "None", "operatingExpenses": "132933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1096469000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111163000", "sellingGeneralAndAdministrative": "85000", "netIncomeFromContinuingOperations": "73641000" }, "balance": { "goodwill": "789729000", "inventory": "83400000", "commonStock": "73194000", "currentDebt": "None", "investments": "None", "totalAssets": "11869896000", "longTermDebt": "4609838000", "shortTermDebt": "671052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "738839000", "totalLiabilities": "8455193000", "otherCurrentAssets": "793094000", "totalCurrentAssets": "1881114000", "currentLongTermDebt": "671052000", "longTermInvestments": "None", "shortTermInvestments": "1266340000", "currentNetReceivables": "981484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9988782000", "currentAccountsPayable": "346907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5280890000", "totalShareholderEquity": "3310036000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "559558000", "totalCurrentLiabilities": "1684847000", "otherNonCurrentLiabilities": "1407511000", "totalNonCurrentLiabilities": "6770346000", "cashAndShortTermInvestments": "106536000", "commonStockSharesOutstanding": "71916000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "106536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73641000", "profitLoss": "None", "dividendPayout": "44342000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "9963000", "operatingCashflow": "310777000", "capitalExpenditures": "207931000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103251000", "cashflowFromInvestment": "-206100000", "stockBasedCompensation": "-478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44342000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-248000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1367531000, "cost_of_revenue": 1096469000, "gross_profit": 271062000, "research_and_development": null, "selling_general_admin": 85000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 156906000, "depreciation_amortisation": 111163000, "ebitda": 268069000, "interest_expense": 73607000, "interest_income": null, "other_non_operating": null, "pretax_income": 83299000, "tax_provision": 9658000, "effective_tax_rate": null, "net_income": 72869000, "net_income_continuing_ops": 73641000, "net_income_to_common": 72869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106536000, "short_term_investments": 1266340000, "net_receivables": 981484000, "inventory": 83400000, "other_current_assets": null, "total_current_assets": 1881114000, "net_ppe": null, "goodwill": 789729000, "intangible_assets": null, "goodwill_and_intangibles": 789729000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9988782000, "total_assets": 11869896000, "short_term_debt": 671052000, "accounts_payable": 346907000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1684847000, "long_term_debt": 4609838000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6770346000, "total_liabilities": 8455193000, "total_debt": 5280890000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 738839000, "total_equity": 3310036000, "shares_outstanding": 71916000, "operating_cash_flow": 310777000, "stock_based_compensation": -478000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 207931000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206100000, "dividends_paid": 44342000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103251000, "free_cash_flow": 518708000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "156906000", "ebitda": "268069000", "netIncome": "72869000", "grossProfit": "271062000", "depreciation": "None", "totalRevenue": "1367531000", "costOfRevenue": "1096469000", "interestIncome": "10522000", "incomeBeforeTax": "83299000", "interestExpense": "73607000", "operatingIncome": "138129000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9658000", "reportedCurrency": "USD", "netInterestIncome": "-63085000", "nonInterestIncome": "None", "operatingExpenses": "132933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1096469000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111163000", "sellingGeneralAndAdministrative": "85000", "netIncomeFromContinuingOperations": "73641000" }, "balance": { "goodwill": "789729000", "inventory": "83400000", "commonStock": "73194000", "currentDebt": "None", "investments": "None", "totalAssets": "11869896000", "longTermDebt": "4609838000", "shortTermDebt": "671052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "738839000", "totalLiabilities": "8455193000", "otherCurrentAssets": "793094000", "totalCurrentAssets": "1881114000", "currentLongTermDebt": "671052000", "longTermInvestments": "None", "shortTermInvestments": "1266340000", "currentNetReceivables": "981484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9988782000", "currentAccountsPayable": "346907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5280890000", "totalShareholderEquity": "3310036000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "559558000", "totalCurrentLiabilities": "1684847000", "otherNonCurrentLiabilities": "1407511000", "totalNonCurrentLiabilities": "6770346000", "cashAndShortTermInvestments": "106536000", "commonStockSharesOutstanding": "71916000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "106536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73641000", "profitLoss": "None", "dividendPayout": "44342000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "9963000", "operatingCashflow": "310777000", "capitalExpenditures": "207931000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103251000", "cashflowFromInvestment": "-206100000", "stockBasedCompensation": "-478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44342000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-248000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111163000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 1169492000, "cost_of_revenue": 982594000, "gross_profit": 186898000, "ebit": 74695000, "ebitda": 180215000, "pretax_income": 2697000, "tax_provision": -1270000, "net_income": 3231000, "net_income_to_common": 3231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104939000, "total_current_assets": 1998485000, "total_assets": 11836282000, "short_term_debt": 99835000, "long_term_debt": 5235539000, "total_debt": 5335374000, "total_liabilities": 8452380000, "total_equity": 3238745000, "shares_outstanding": 71851000, "goodwill_and_intangibles": 787433000 }, "cash_flow": { "operating_cash_flow": 186248000, "capital_expenditure": 225855000, "free_cash_flow": 412103000, "dividends_paid": 44316000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336137, "ticker_id": 3843, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74695000", "ebitda": "180215000", "netIncome": "3231000", "grossProfit": "186898000", "depreciation": "None", "totalRevenue": "1169492000", "costOfRevenue": "982594000", "interestIncome": "13249000", "incomeBeforeTax": "2697000", "interestExpense": "71998000", "operatingIncome": "60231000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1270000", "reportedCurrency": "USD", "netInterestIncome": "-58749000", "nonInterestIncome": "None", "operatingExpenses": "126667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "982594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105520000", "sellingGeneralAndAdministrative": "183000", "netIncomeFromContinuingOperations": "3967000" }, "balance": { "goodwill": "787433000", "inventory": "711617000", "commonStock": "73145000", "currentDebt": "None", "investments": "None", "totalAssets": "11836282000", "longTermDebt": "5235539000", "shortTermDebt": "99835000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "669364000", "totalLiabilities": "8452380000", "otherCurrentAssets": "941313000", "totalCurrentAssets": "1998485000", "currentLongTermDebt": "99835000", "longTermInvestments": "None", "shortTermInvestments": "1254065000", "currentNetReceivables": "952233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9837797000", "currentAccountsPayable": "255251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1112744000", "shortLongTermDebtTotal": "5335374000", "totalShareholderEquity": "3238745000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "574038000", "totalCurrentLiabilities": "1052529000", "otherNonCurrentLiabilities": "1422234000", "totalNonCurrentLiabilities": "7399851000", "cashAndShortTermInvestments": "104939000", "commonStockSharesOutstanding": "71851000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "104939000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3967000", "profitLoss": "None", "dividendPayout": "44316000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "13200000", "operatingCashflow": "186248000", "capitalExpenditures": "225855000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52113000", "cashflowFromInvestment": "-250367000", "stockBasedCompensation": "2861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44316000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1169492000, "cost_of_revenue": 982594000, "gross_profit": 186898000, "research_and_development": null, "selling_general_admin": 183000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74695000, "depreciation_amortisation": 105520000, "ebitda": 180215000, "interest_expense": 71998000, "interest_income": null, "other_non_operating": null, "pretax_income": 2697000, "tax_provision": -1270000, "effective_tax_rate": null, "net_income": 3231000, "net_income_continuing_ops": 3967000, "net_income_to_common": 3231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104939000, "short_term_investments": 1254065000, "net_receivables": 952233000, "inventory": 711617000, "other_current_assets": null, "total_current_assets": 1998485000, "net_ppe": null, "goodwill": 787433000, "intangible_assets": null, "goodwill_and_intangibles": 787433000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9837797000, "total_assets": 11836282000, "short_term_debt": 99835000, "accounts_payable": 255251000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1052529000, "long_term_debt": 5235539000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7399851000, "total_liabilities": 8452380000, "total_debt": 5335374000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 669364000, "total_equity": 3238745000, "shares_outstanding": 71851000, "operating_cash_flow": 186248000, "stock_based_compensation": 2861000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 225855000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -250367000, "dividends_paid": 44316000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52113000, "free_cash_flow": 412103000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74695000", "ebitda": "180215000", "netIncome": "3231000", "grossProfit": "186898000", "depreciation": "None", "totalRevenue": "1169492000", "costOfRevenue": "982594000", "interestIncome": "13249000", "incomeBeforeTax": "2697000", "interestExpense": "71998000", "operatingIncome": "60231000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1270000", "reportedCurrency": "USD", "netInterestIncome": "-58749000", "nonInterestIncome": "None", "operatingExpenses": "126667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "982594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105520000", "sellingGeneralAndAdministrative": "183000", "netIncomeFromContinuingOperations": "3967000" }, "balance": { "goodwill": "787433000", "inventory": "711617000", "commonStock": "73145000", "currentDebt": "None", "investments": "None", "totalAssets": "11836282000", "longTermDebt": "5235539000", "shortTermDebt": "99835000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "669364000", "totalLiabilities": "8452380000", "otherCurrentAssets": "941313000", "totalCurrentAssets": "1998485000", "currentLongTermDebt": "99835000", "longTermInvestments": "None", "shortTermInvestments": "1254065000", "currentNetReceivables": "952233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9837797000", "currentAccountsPayable": "255251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1112744000", "shortLongTermDebtTotal": "5335374000", "totalShareholderEquity": "3238745000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "574038000", "totalCurrentLiabilities": "1052529000", "otherNonCurrentLiabilities": "1422234000", "totalNonCurrentLiabilities": "7399851000", "cashAndShortTermInvestments": "104939000", "commonStockSharesOutstanding": "71851000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "104939000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3967000", "profitLoss": "None", "dividendPayout": "44316000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "13200000", "operatingCashflow": "186248000", "capitalExpenditures": "225855000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52113000", "cashflowFromInvestment": "-250367000", "stockBasedCompensation": "2861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44316000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105520000", "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": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "income_statement": { "revenue": 1293645000, "cost_of_revenue": 1075565000, "gross_profit": 218080000, "ebit": 104375000, "ebitda": 216080000, "pretax_income": 35028000, "tax_provision": 4769000, "net_income": 28878000, "net_income_to_common": 28878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221367000, "total_current_assets": 2240213000, "total_assets": 11950922000, "short_term_debt": 57620000, "long_term_debt": 5284844000, "total_debt": 5342464000, "total_liabilities": 8529916000, "total_equity": 3262826000, "shares_outstanding": 71722000, "goodwill_and_intangibles": 789617000 }, "cash_flow": { "operating_cash_flow": 197928000, "capital_expenditure": 219611000, "free_cash_flow": 417539000, "dividends_paid": 44285000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336138, "ticker_id": 3843, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:59.424324+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104375000", "ebitda": "216080000", "netIncome": "28878000", "grossProfit": "218080000", "depreciation": "None", "totalRevenue": "1293645000", "costOfRevenue": "1075565000", "interestIncome": "14515000", "incomeBeforeTax": "35028000", "interestExpense": "69347000", "operatingIncome": "84771000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4769000", "reportedCurrency": "USD", "netInterestIncome": "-54832000", "nonInterestIncome": "None", "operatingExpenses": "133309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "19604000", "costofGoodsAndServicesSold": "1075565000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111705000", "sellingGeneralAndAdministrative": "21000", "netIncomeFromContinuingOperations": "30259000" }, "balance": { "goodwill": "789617000", "inventory": "812390000", "commonStock": "73103000", "currentDebt": "None", "investments": "None", "totalAssets": "11950922000", "longTermDebt": "5284844000", "shortTermDebt": "57620000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "696958000", "totalLiabilities": "8529916000", "otherCurrentAssets": "1032681000", "totalCurrentAssets": "2240213000", "currentLongTermDebt": "57620000", "longTermInvestments": "None", "shortTermInvestments": "1267762000", "currentNetReceivables": "986165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9710709000", "currentAccountsPayable": "273950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1125138000", "shortLongTermDebtTotal": "5342464000", "totalShareholderEquity": "3262826000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "613299000", "totalCurrentLiabilities": "1057408000", "otherNonCurrentLiabilities": "1446778000", "totalNonCurrentLiabilities": "7472508000", "cashAndShortTermInvestments": "221367000", "commonStockSharesOutstanding": "71722000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "221367000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30259000", "profitLoss": "None", "dividendPayout": "44285000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-23163000", "operatingCashflow": "197928000", "capitalExpenditures": "219611000", "changeInReceivables": "-31021000", "changeInExchangeRate": "None", "cashflowFromFinancing": "169392000", "cashflowFromInvestment": "-228232000", "stockBasedCompensation": "2260000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44285000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "139088000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1293645000, "cost_of_revenue": 1075565000, "gross_profit": 218080000, "research_and_development": null, "selling_general_admin": 21000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104375000, "depreciation_amortisation": 111705000, "ebitda": 216080000, "interest_expense": 69347000, "interest_income": null, "other_non_operating": null, "pretax_income": 35028000, "tax_provision": 4769000, "effective_tax_rate": null, "net_income": 28878000, "net_income_continuing_ops": 30259000, "net_income_to_common": 28878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221367000, "short_term_investments": 1267762000, "net_receivables": 986165000, "inventory": 812390000, "other_current_assets": null, "total_current_assets": 2240213000, "net_ppe": null, "goodwill": 789617000, "intangible_assets": null, "goodwill_and_intangibles": 789617000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9710709000, "total_assets": 11950922000, "short_term_debt": 57620000, "accounts_payable": 273950000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1057408000, "long_term_debt": 5284844000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7472508000, "total_liabilities": 8529916000, "total_debt": 5342464000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 696958000, "total_equity": 3262826000, "shares_outstanding": 71722000, "operating_cash_flow": 197928000, "stock_based_compensation": 2260000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 219611000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -228232000, "dividends_paid": 44285000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 169392000, "free_cash_flow": 417539000, "net_change_in_cash": 139088000 }, "raw_data": { "income": { "ebit": "104375000", "ebitda": "216080000", "netIncome": "28878000", "grossProfit": "218080000", "depreciation": "None", "totalRevenue": "1293645000", "costOfRevenue": "1075565000", "interestIncome": "14515000", "incomeBeforeTax": "35028000", "interestExpense": "69347000", "operatingIncome": "84771000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4769000", "reportedCurrency": "USD", "netInterestIncome": "-54832000", "nonInterestIncome": "None", "operatingExpenses": "133309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "19604000", "costofGoodsAndServicesSold": "1075565000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111705000", "sellingGeneralAndAdministrative": "21000", "netIncomeFromContinuingOperations": "30259000" }, "balance": { "goodwill": "789617000", "inventory": "812390000", "commonStock": "73103000", "currentDebt": "None", "investments": "None", "totalAssets": "11950922000", "longTermDebt": "5284844000", "shortTermDebt": "57620000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "696958000", "totalLiabilities": "8529916000", "otherCurrentAssets": "1032681000", "totalCurrentAssets": "2240213000", "currentLongTermDebt": "57620000", "longTermInvestments": "None", "shortTermInvestments": "1267762000", "currentNetReceivables": "986165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9710709000", "currentAccountsPayable": "273950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1125138000", "shortLongTermDebtTotal": "5342464000", "totalShareholderEquity": "3262826000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "613299000", "totalCurrentLiabilities": "1057408000", "otherNonCurrentLiabilities": "1446778000", "totalNonCurrentLiabilities": "7472508000", "cashAndShortTermInvestments": "221367000", "commonStockSharesOutstanding": "71722000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "221367000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30259000", "profitLoss": "None", "dividendPayout": "44285000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-23163000", "operatingCashflow": "197928000", "capitalExpenditures": "219611000", "changeInReceivables": "-31021000", "changeInExchangeRate": "None", "cashflowFromFinancing": "169392000", "cashflowFromInvestment": "-228232000", "stockBasedCompensation": "2260000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44285000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "139088000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111705000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }