{ "ticker": { "uuid": "1b531c99-95f9-49db-b72f-6638960e4333", "symbol": "AM", "name": "Antero Midstream Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/1b531c99-95f9-49db-b72f-6638960e4333/", "api_url": "https://sharemaestro.com/factors/api/tickers/1b531c99-95f9-49db-b72f-6638960e4333/" }, "ticker_metadata": { "id": 176, "uuid": "1b531c99-95f9-49db-b72f-6638960e4333", "symbol": "AM", "name": "Antero Midstream Partners LP", "asset_type": "equity", "market_cap": 10121823000, "stock_exchange_id": 3, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "Antero Midstream Corporation owns, operates and develops midstream energy infrastructure. The company is headquartered in Denver, Colorado.", "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": "1b531c99-95f9-49db-b72f-6638960e4333", "symbol": "AM", "name": "Antero Midstream Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/1b531c99-95f9-49db-b72f-6638960e4333/", "api_url": "https://sharemaestro.com/factors/api/tickers/1b531c99-95f9-49db-b72f-6638960e4333/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.51, "value": 0.13, "quality": 0.98, "momentum": 0.7, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 21.52, "market_cap": 10285763760, "pe_ratio": 25.045, "earnings_yield": 0.0399, "ebitda_to_ev": 0.0722, "shareholder_yield": 0.0425, "roe": 0.2121, "piotroski_f_score": 8, "momentum_12_1": 0.1698, "volatility_252d": 0.2479 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "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": "2026-06-07T06:51:59.729969+00:00", "batch_id": "" }, "size": { "price_close": 21.52, "market_cap": 10285763760, "market_cap_usd": 10285763760, "enterprise_value": 13964876760, "shares_outstanding": 477963000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 25.045, "pb_ratio": 5.3117, "ptbv_ratio": 40.4719, "ps_ratio": 8.0, "pcf_ratio": 10.5805, "pfcf_ratio": 8.8452, "ev_ebitda": 13.8422, "ev_ebit": 17.49, "ev_sales": 10.8615, "ev_fcf": 12.009, "earnings_yield": 0.0399, "fcf_yield": 0.0833, "price_to_sales": 8.0, "price_to_book": 5.3117, "price_to_cashflow": 10.5805, "ebitda_to_ev": 0.0722, "sales_yield": 0.0921 }, "yield": { "dividend_yield": 0.0425, "buyback_yield": 0, "shareholder_yield": 0.0425, "debt_paydown_yield": null, "total_yield": 0.0425 }, "quality": { "gross_margin": 0.6452, "operating_margin": 0.621, "net_margin": 0.3194, "ebitda_margin": 0.7847, "fcf_margin": 0.9044, "roe": 0.2121, "roa": 0.0641, "roic": 0.1037, "roc_greenblatt": null, "asset_turnover": 0.2007, "cash_conversion": 2.8315, "accruals_ratio": -0.0876, "sbc_to_revenue": 0.0343, "piotroski_f_score": 8, "altman_z_score": 2.0152, "earnings_stability_5y": 0.2351, "revenue_stability_5y": 0.1351, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1295, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.308, "net_debt_to_ebitda": 3.6468, "debt_to_assets": 0.5743, "interest_coverage": 4.0732, "current_ratio": 0.9853, "quick_ratio": 0.9853, "net_debt": 3679113000, "local_beta": -0.0005, "volatility_252d": 0.2479, "volatility_60d": 0.5447, "max_drawdown_12m": -0.108, "risk_adjusted_momentum": 0.6849 }, "growth": { "revenue_growth_1y": 0.0814, "revenue_growth_3y_cagr": 0.0832, "revenue_growth_5y_cagr": 0.0533, "eps_growth_1y": -0.0168, "eps_growth_3y_cagr": 0.0819, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0624, "book_value_growth_1y": -0.0617, "revenue_growth": 0.0814, "earnings_growth": -0.0168 }, "momentum": { "price_return_1m": 0.0287, "price_return_3m": -0.0535, "price_return_6m": 0.1913, "price_return_9m": 0.2207, "price_return_12m": 0.2033, "price_return_12m_ex1m": 0.1698, "momentum_6m": 0.1913, "momentum_12m": 0.2033, "momentum_12_1": 0.1698, "distance_from_52w_high": -0.0625, "distance_from_52w_low": 0.3051, "relative_strength": 0.1033 }, "raw_ttm": { "revenue_ttm": 1285722000, "gross_profit_ttm": 829534000, "ebit_ttm": 798450000, "ebitda_ttm": 1008861000, "net_income_ttm": 410692000, "eps_diluted_ttm": 0.8593, "operating_cash_flow_ttm": 972146000, "capital_expenditure_ttm": 190720000, "fcf_ttm": 1162866000, "dividends_paid_ttm": 437487000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 196023000, "cash_and_equivalents": 0, "total_current_assets": 154942000, "total_current_liabilities": 157250000, "net_ppe": null, "total_assets": 6405864000, "total_debt": 3679113000, "total_equity": 1936449000, "net_working_capital": 10868000, "book_value_per_share": 4.0515, "retained_earnings": 104203000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 254146000, "tangible_book_per_share": 0.5317 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 63, "rank_pb": 79, "rank_ptbv": 96, "rank_ps": 87, "rank_pcf": 46, "rank_ev_ebitda": 59, "rank_ev_ebit": 63, "rank_earnings_yield": 63, "rank_fcf_yield": 48, "rank_dividend_yield": 18, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 18, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 28, "rank_fcf_margin": 6, "rank_piotroski": 5, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 66, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 43 }, "composites": { "value_composite": 87, "quality_composite": 2, "momentum_composite": 30, "growth_composite": 72, "yield_composite": 12, "svqf_composite": 82, "vc1_composite": 85, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 49, "quality_value_composite": 0.3569, "os_score": 0.51, "value_percentile": 0.13, "quality_percentile": 0.98, "momentum_percentile": 0.7, "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": 3, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3518, "ticker_id": 176, "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": "2026-06-07T06:51:59.729969+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.52, "market_cap": 10285763760, "market_cap_usd": 10285763760, "enterprise_value": 13964876760, "shares_outstanding": 477963000, "fx_rate_to_usd": null, "pe_ratio": 25.04495768, "pb_ratio": 5.31166262, "ptbv_ratio": 40.47186956, "ps_ratio": 7.99999048, "pcf_ratio": 10.58047223, "pfcf_ratio": 8.84518402, "ev_ebitda": 13.84222084, "ev_ebit": 17.48998279, "ev_sales": 10.86150564, "ev_fcf": 12.00901631, "earnings_yield": 0.0399282, "fcf_yield": 0.08327077, "dividend_yield": 0.04253325, "buyback_yield": 0, "shareholder_yield": 0.04253325, "debt_paydown_yield": null, "total_yield": 0.04253325, "gross_margin": 0.64518924, "operating_margin": 0.62101294, "net_margin": 0.31942519, "ebitda_margin": 0.78466496, "fcf_margin": 0.90444591, "roe": 0.21208511, "roa": 0.06411188, "roic": 0.10367061, "roc_greenblatt": null, "asset_turnover": 0.20071016, "cash_conversion": 2.83147955, "accruals_ratio": -0.08764688, "sbc_to_revenue": 0.03432702, "debt_to_equity": 2.30804684, "net_debt_to_ebitda": 3.64679872, "debt_to_assets": 0.57433517, "interest_coverage": 4.07324651, "current_ratio": 0.98532273, "quick_ratio": 0.98532273, "net_debt": 3679113000, "revenue_growth_1y": 0.08139919, "revenue_growth_3y_cagr": 0.08320854, "revenue_growth_5y_cagr": 0.05325394, "eps_growth_1y": -0.01678465, "eps_growth_3y_cagr": 0.08191676, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06240498, "book_value_growth_1y": -0.06173217, "piotroski_f_score": 8, "altman_z_score": 2.0151954, "earnings_stability_5y": 0.235149, "revenue_stability_5y": 0.135128, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02868069, "price_return_3m": -0.05349179, "price_return_6m": 0.19131975, "price_return_9m": 0.22072972, "price_return_12m": 0.20331022, "price_return_12m_ex1m": 0.16976068, "distance_from_52w_high": -0.06247277, "distance_from_52w_low": 0.3051125, "relative_strength": 0.10334664, "local_beta": -0.0005, "volatility_252d": 0.247878, "volatility_60d": 0.544711, "max_drawdown_12m": -0.10800222, "revenue_ttm": 1285722000, "gross_profit_ttm": 829534000, "ebit_ttm": 798450000, "ebitda_ttm": 1008861000, "net_income_ttm": 410692000, "eps_diluted_ttm": 0.8592548, "operating_cash_flow_ttm": 972146000, "capital_expenditure_ttm": 190720000, "fcf_ttm": 1162866000, "dividends_paid_ttm": 437487000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 196023000, "cash_and_equivalents": 0, "total_current_assets": 154942000, "total_current_liabilities": 157250000, "net_ppe": null, "total_assets": 6405864000, "total_debt": 3679113000, "total_equity": 1936449000, "net_working_capital": 10868000, "book_value_per_share": 4.05146214, "retained_earnings": 104203000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 254146000, "tangible_book_per_share": 0.53172735, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 63, "rank_pb": 79, "rank_ptbv": 96, "rank_ps": 87, "rank_pcf": 46, "rank_ev_ebitda": 59, "rank_ev_ebit": 63, "rank_earnings_yield": 63, "rank_fcf_yield": 48, "rank_dividend_yield": 18, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 18, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 28, "rank_fcf_margin": 6, "rank_piotroski": 5, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 66, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 43, "value_composite": 87, "quality_composite": 2, "momentum_composite": 30, "growth_composite": 72, "yield_composite": 12, "svqf_composite": 82, "vc1_composite": 85, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 49, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 21.52, "os": 0.51, "value": 0.13, "quality": 0.98, "momentum": 0.7, "confidence": 1, "coverage": 1, "pe_ratio": 25.045, "earnings_yield": 0.0399, "shareholder_yield": 0.0425, "roe": 0.2121, "momentum_12_1": 0.1698, "complete_fields": { "id": 3518, "ticker_id": 176, "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": "2026-06-07T06:51:59.729969+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.52, "market_cap": 10285763760, "market_cap_usd": 10285763760, "enterprise_value": 13964876760, "shares_outstanding": 477963000, "fx_rate_to_usd": null, "pe_ratio": 25.04495768, "pb_ratio": 5.31166262, "ptbv_ratio": 40.47186956, "ps_ratio": 7.99999048, "pcf_ratio": 10.58047223, "pfcf_ratio": 8.84518402, "ev_ebitda": 13.84222084, "ev_ebit": 17.48998279, "ev_sales": 10.86150564, "ev_fcf": 12.00901631, "earnings_yield": 0.0399282, "fcf_yield": 0.08327077, "dividend_yield": 0.04253325, "buyback_yield": 0, "shareholder_yield": 0.04253325, "debt_paydown_yield": null, "total_yield": 0.04253325, "gross_margin": 0.64518924, "operating_margin": 0.62101294, "net_margin": 0.31942519, "ebitda_margin": 0.78466496, "fcf_margin": 0.90444591, "roe": 0.21208511, "roa": 0.06411188, "roic": 0.10367061, "roc_greenblatt": null, "asset_turnover": 0.20071016, "cash_conversion": 2.83147955, "accruals_ratio": -0.08764688, "sbc_to_revenue": 0.03432702, "debt_to_equity": 2.30804684, "net_debt_to_ebitda": 3.64679872, "debt_to_assets": 0.57433517, "interest_coverage": 4.07324651, "current_ratio": 0.98532273, "quick_ratio": 0.98532273, "net_debt": 3679113000, "revenue_growth_1y": 0.08139919, "revenue_growth_3y_cagr": 0.08320854, "revenue_growth_5y_cagr": 0.05325394, "eps_growth_1y": -0.01678465, "eps_growth_3y_cagr": 0.08191676, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06240498, "book_value_growth_1y": -0.06173217, "piotroski_f_score": 8, "altman_z_score": 2.0151954, "earnings_stability_5y": 0.235149, "revenue_stability_5y": 0.135128, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02868069, "price_return_3m": -0.05349179, "price_return_6m": 0.19131975, "price_return_9m": 0.22072972, "price_return_12m": 0.20331022, "price_return_12m_ex1m": 0.16976068, "distance_from_52w_high": -0.06247277, "distance_from_52w_low": 0.3051125, "relative_strength": 0.10334664, "local_beta": -0.0005, "volatility_252d": 0.247878, "volatility_60d": 0.544711, "max_drawdown_12m": -0.10800222, "revenue_ttm": 1285722000, "gross_profit_ttm": 829534000, "ebit_ttm": 798450000, "ebitda_ttm": 1008861000, "net_income_ttm": 410692000, "eps_diluted_ttm": 0.8592548, "operating_cash_flow_ttm": 972146000, "capital_expenditure_ttm": 190720000, "fcf_ttm": 1162866000, "dividends_paid_ttm": 437487000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 196023000, "cash_and_equivalents": 0, "total_current_assets": 154942000, "total_current_liabilities": 157250000, "net_ppe": null, "total_assets": 6405864000, "total_debt": 3679113000, "total_equity": 1936449000, "net_working_capital": 10868000, "book_value_per_share": 4.05146214, "retained_earnings": 104203000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 254146000, "tangible_book_per_share": 0.53172735, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 63, "rank_pb": 79, "rank_ptbv": 96, "rank_ps": 87, "rank_pcf": 46, "rank_ev_ebitda": 59, "rank_ev_ebit": 63, "rank_earnings_yield": 63, "rank_fcf_yield": 48, "rank_dividend_yield": 18, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 18, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 28, "rank_fcf_margin": 6, "rank_piotroski": 5, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 66, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 43, "value_composite": 87, "quality_composite": 2, "momentum_composite": 30, "growth_composite": 72, "yield_composite": 12, "svqf_composite": 82, "vc1_composite": 85, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 49, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 1259098000, "cost_of_revenue": 436892000, "gross_profit": 822206000, "ebit": 732279000, "ebitda": 937261000, "pretax_income": 564196000, "tax_provision": 151033000, "net_income": 413163000, "net_income_to_common": 413163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180435000, "total_current_assets": 379864000, "total_assets": 5884116000, "short_term_debt": 0, "long_term_debt": 3222530000, "total_debt": 3222530000, "total_liabilities": 3912075000, "total_equity": 1972041000, "shares_outstanding": 482177000, "goodwill_and_intangibles": 1074087000 }, "cash_flow": { "operating_cash_flow": 932464000, "capital_expenditure": 162255000, "free_cash_flow": 1094719000, "dividends_paid": 439007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214106, "ticker_id": 176, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "732279000", "ebitda": "937261000", "netIncome": "413163000", "grossProfit": "822206000", "depreciation": "None", "totalRevenue": "1259098000", "costOfRevenue": "436892000", "interestIncome": "73965000", "incomeBeforeTax": "564196000", "interestExpense": "190404000", "operatingIncome": "644669000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "151033000", "reportedCurrency": "USD", "netInterestIncome": "-190404000", "nonInterestIncome": "None", "operatingExpenses": "177537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "204982000", "sellingGeneralAndAdministrative": "87934000", "netIncomeFromContinuingOperations": "413163000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4741000", "currentDebt": "None", "investments": "None", "totalAssets": "5884116000", "longTermDebt": "3222530000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1074087000", "reportedCurrency": "USD", "retainedEarnings": "14776000", "totalLiabilities": "3912075000", "otherCurrentAssets": "89769000", "totalCurrentAssets": "379864000", "currentLongTermDebt": "None", "longTermInvestments": "585778000", "shortTermInvestments": "None", "currentNetReceivables": "109660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5504252000", "currentAccountsPayable": "15734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3454572000", "shortLongTermDebtTotal": "3222530000", "totalShareholderEquity": "1972041000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "95748000", "totalCurrentLiabilities": "111482000", "otherNonCurrentLiabilities": "12046000", "totalNonCurrentLiabilities": "3800593000", "cashAndShortTermInvestments": "180435000", "commonStockSharesOutstanding": "482177000", "intangibleAssetsExcludingGoodwill": "1074087000", "cashAndCashEquivalentsAtCarryingValue": "180435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413163000", "profitLoss": "None", "dividendPayout": "439007000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "932464000", "capitalExpenditures": "162255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-500317000", "cashflowFromInvestment": "-169212000", "stockBasedCompensation": "45958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "439007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134981000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134310000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1259098000, "cost_of_revenue": 436892000, "gross_profit": 822206000, "research_and_development": null, "selling_general_admin": 87934000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 732279000, "depreciation_amortisation": 204982000, "ebitda": 937261000, "interest_expense": 190404000, "interest_income": null, "other_non_operating": null, "pretax_income": 564196000, "tax_provision": 151033000, "effective_tax_rate": null, "net_income": 413163000, "net_income_continuing_ops": 413163000, "net_income_to_common": 413163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180435000, "short_term_investments": null, "net_receivables": 109660000, "inventory": null, "other_current_assets": null, "total_current_assets": 379864000, "net_ppe": null, "goodwill": null, "intangible_assets": 1074087000, "goodwill_and_intangibles": 1074087000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5504252000, "total_assets": 5884116000, "short_term_debt": 0, "accounts_payable": 15734000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111482000, "long_term_debt": 3222530000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3800593000, "total_liabilities": 3912075000, "total_debt": 3222530000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14776000, "total_equity": 1972041000, "shares_outstanding": 482177000, "operating_cash_flow": 932464000, "stock_based_compensation": 45958000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162255000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169212000, "dividends_paid": 439007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -500317000, "free_cash_flow": 1094719000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "732279000", "ebitda": "937261000", "netIncome": "413163000", "grossProfit": "822206000", "depreciation": "None", "totalRevenue": "1259098000", "costOfRevenue": "436892000", "interestIncome": "73965000", "incomeBeforeTax": "564196000", "interestExpense": "190404000", "operatingIncome": "644669000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "151033000", "reportedCurrency": "USD", "netInterestIncome": "-190404000", "nonInterestIncome": "None", "operatingExpenses": "177537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "204982000", "sellingGeneralAndAdministrative": "87934000", "netIncomeFromContinuingOperations": "413163000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4741000", "currentDebt": "None", "investments": "None", "totalAssets": "5884116000", "longTermDebt": "3222530000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1074087000", "reportedCurrency": "USD", "retainedEarnings": "14776000", "totalLiabilities": "3912075000", "otherCurrentAssets": "89769000", "totalCurrentAssets": "379864000", "currentLongTermDebt": "None", "longTermInvestments": "585778000", "shortTermInvestments": "None", "currentNetReceivables": "109660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5504252000", "currentAccountsPayable": "15734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3454572000", "shortLongTermDebtTotal": "3222530000", "totalShareholderEquity": "1972041000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "95748000", "totalCurrentLiabilities": "111482000", "otherNonCurrentLiabilities": "12046000", "totalNonCurrentLiabilities": "3800593000", "cashAndShortTermInvestments": "180435000", "commonStockSharesOutstanding": "482177000", "intangibleAssetsExcludingGoodwill": "1074087000", "cashAndCashEquivalentsAtCarryingValue": "180435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413163000", "profitLoss": "None", "dividendPayout": "439007000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "932464000", "capitalExpenditures": "162255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-500317000", "cashflowFromInvestment": "-169212000", "stockBasedCompensation": "45958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "439007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134981000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134310000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 1176865000, "cost_of_revenue": 428648000, "gross_profit": 748217000, "ebit": 755648000, "ebitda": 966320000, "pretax_income": 548621000, "tax_provision": 147729000, "net_income": 400892000, "net_income_to_common": 400892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 118064000, "total_assets": 5882961000, "short_term_debt": 0, "long_term_debt": 3116958000, "total_debt": 3116958000, "total_liabilities": 3767790000, "total_equity": 2115171000, "shares_outstanding": 485247000, "goodwill_and_intangibles": 1144759000 }, "cash_flow": { "operating_cash_flow": 843994000, "capital_expenditure": 242339000, "free_cash_flow": 1086333000, "dividends_paid": 438184000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214111, "ticker_id": 176, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "755648000", "ebitda": "966320000", "netIncome": "400892000", "grossProfit": "748217000", "depreciation": "None", "totalRevenue": "1176865000", "costOfRevenue": "428648000", "interestIncome": "96454000", "incomeBeforeTax": "548621000", "interestExpense": "207027000", "operatingIncome": "659166000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "147729000", "reportedCurrency": "USD", "netInterestIncome": "-207027000", "nonInterestIncome": "None", "operatingExpenses": "89051000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "428648000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210672000", "sellingGeneralAndAdministrative": "86086000", "netIncomeFromContinuingOperations": "400892000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4794000", "currentDebt": "None", "investments": "None", "totalAssets": "5882961000", "longTermDebt": "3116958000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1144759000", "reportedCurrency": "USD", "retainedEarnings": "90547000", "totalLiabilities": "3767790000", "otherCurrentAssets": "2884000", "totalCurrentAssets": "118064000", "currentLongTermDebt": "None", "longTermInvestments": "603956000", "shortTermInvestments": "None", "currentNetReceivables": "115180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5764897000", "currentAccountsPayable": "16422000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3881621000", "shortLongTermDebtTotal": "3116958000", "totalShareholderEquity": "2115171000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "77932000", "totalCurrentLiabilities": "100612000", "otherNonCurrentLiabilities": "15399000", "totalNonCurrentLiabilities": "3667178000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "485247000", "intangibleAssetsExcludingGoodwill": "1144759000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "400892000", "profitLoss": "None", "dividendPayout": "438184000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "843994000", "capitalExpenditures": "242339000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-601327000", "cashflowFromInvestment": "-242733000", "stockBasedCompensation": "44332000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "438184000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28690000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1176865000, "cost_of_revenue": 428648000, "gross_profit": 748217000, "research_and_development": null, "selling_general_admin": 86086000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 755648000, "depreciation_amortisation": 210672000, "ebitda": 966320000, "interest_expense": 207027000, "interest_income": null, "other_non_operating": null, "pretax_income": 548621000, "tax_provision": 147729000, "effective_tax_rate": null, "net_income": 400892000, "net_income_continuing_ops": 400892000, "net_income_to_common": 400892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 115180000, "inventory": null, "other_current_assets": null, "total_current_assets": 118064000, "net_ppe": null, "goodwill": null, "intangible_assets": 1144759000, "goodwill_and_intangibles": 1144759000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5764897000, "total_assets": 5882961000, "short_term_debt": 0, "accounts_payable": 16422000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100612000, "long_term_debt": 3116958000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3667178000, "total_liabilities": 3767790000, "total_debt": 3116958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 90547000, "total_equity": 2115171000, "shares_outstanding": 485247000, "operating_cash_flow": 843994000, "stock_based_compensation": 44332000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 242339000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -242733000, "dividends_paid": 438184000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -601327000, "free_cash_flow": 1086333000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "755648000", "ebitda": "966320000", "netIncome": "400892000", "grossProfit": "748217000", "depreciation": "None", "totalRevenue": "1176865000", "costOfRevenue": "428648000", "interestIncome": "96454000", "incomeBeforeTax": "548621000", "interestExpense": "207027000", "operatingIncome": "659166000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "147729000", "reportedCurrency": "USD", "netInterestIncome": "-207027000", "nonInterestIncome": "None", "operatingExpenses": "89051000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "428648000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210672000", "sellingGeneralAndAdministrative": "86086000", "netIncomeFromContinuingOperations": "400892000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4794000", "currentDebt": "None", "investments": "None", "totalAssets": "5882961000", "longTermDebt": "3116958000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1144759000", "reportedCurrency": "USD", "retainedEarnings": "90547000", "totalLiabilities": "3767790000", "otherCurrentAssets": "2884000", "totalCurrentAssets": "118064000", "currentLongTermDebt": "None", "longTermInvestments": "603956000", "shortTermInvestments": "None", "currentNetReceivables": "115180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5764897000", "currentAccountsPayable": "16422000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3881621000", "shortLongTermDebtTotal": "3116958000", "totalShareholderEquity": "2115171000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "77932000", "totalCurrentLiabilities": "100612000", "otherNonCurrentLiabilities": "15399000", "totalNonCurrentLiabilities": "3667178000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "485247000", "intangibleAssetsExcludingGoodwill": "1144759000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "400892000", "profitLoss": "None", "dividendPayout": "438184000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "843994000", "capitalExpenditures": "242339000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-601327000", "cashflowFromInvestment": "-242733000", "stockBasedCompensation": "44332000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "438184000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28690000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210861000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 1112443000, "cost_of_revenue": 419896000, "gross_profit": 692547000, "ebit": 717318000, "ebitda": 924049000, "pretax_income": 500073000, "tax_provision": 128287000, "net_income": 371786000, "net_income_to_common": 371786000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66000, "total_current_assets": 91128000, "total_assets": 5737618000, "short_term_debt": 0, "long_term_debt": 3213216000, "total_debt": 3213216000, "total_liabilities": 3585887000, "total_equity": 2151731000, "shares_outstanding": 482372000, "goodwill_and_intangibles": 1215431000 }, "cash_flow": { "operating_cash_flow": 779063000, "capital_expenditure": 183999000, "free_cash_flow": 963062000, "dividends_paid": 435396000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214116, "ticker_id": 176, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "717318000", "ebitda": "924049000", "netIncome": "371786000", "grossProfit": "692547000", "depreciation": "None", "totalRevenue": "1112443000", "costOfRevenue": "419896000", "interestIncome": "111789000", "incomeBeforeTax": "500073000", "interestExpense": "217245000", "operatingIncome": "611862000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "128287000", "reportedCurrency": "USD", "netInterestIncome": "-217653000", "nonInterestIncome": "None", "operatingExpenses": "80685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206731000", "sellingGeneralAndAdministrative": "71068000", "netIncomeFromContinuingOperations": "354132000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4797000", "currentDebt": "None", "investments": "None", "totalAssets": "5737618000", "longTermDebt": "3213216000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1215431000", "reportedCurrency": "USD", "retainedEarnings": "100447000", "totalLiabilities": "3585887000", "otherCurrentAssets": "1500000", "totalCurrentAssets": "91128000", "currentLongTermDebt": "None", "longTermInvestments": "626650000", "shortTermInvestments": "None", "currentNetReceivables": "89562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5646490000", "currentAccountsPayable": "10499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3793523000", "shortLongTermDebtTotal": "3213216000", "totalShareholderEquity": "2151731000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85918000", "totalCurrentLiabilities": "96417000", "otherNonCurrentLiabilities": "10375000", "totalNonCurrentLiabilities": "3489470000", "cashAndShortTermInvestments": "66000", "commonStockSharesOutstanding": "482372000", "intangibleAssetsExcludingGoodwill": "1215431000", "cashAndCashEquivalentsAtCarryingValue": "66000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "371786000", "profitLoss": "None", "dividendPayout": "435396000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1", "operatingCashflow": "779063000", "capitalExpenditures": "183999000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-595791000", "cashflowFromInvestment": "-183206000", "stockBasedCompensation": "31606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "435396000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1112443000, "cost_of_revenue": 419896000, "gross_profit": 692547000, "research_and_development": null, "selling_general_admin": 71068000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 717318000, "depreciation_amortisation": 206731000, "ebitda": 924049000, "interest_expense": 217245000, "interest_income": null, "other_non_operating": null, "pretax_income": 500073000, "tax_provision": 128287000, "effective_tax_rate": null, "net_income": 371786000, "net_income_continuing_ops": 354132000, "net_income_to_common": 371786000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66000, "short_term_investments": null, "net_receivables": 89562000, "inventory": null, "other_current_assets": null, "total_current_assets": 91128000, "net_ppe": null, "goodwill": null, "intangible_assets": 1215431000, "goodwill_and_intangibles": 1215431000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5646490000, "total_assets": 5737618000, "short_term_debt": 0, "accounts_payable": 10499000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96417000, "long_term_debt": 3213216000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3489470000, "total_liabilities": 3585887000, "total_debt": 3213216000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 100447000, "total_equity": 2151731000, "shares_outstanding": 482372000, "operating_cash_flow": 779063000, "stock_based_compensation": 31606000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 183999000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -183206000, "dividends_paid": 435396000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -595791000, "free_cash_flow": 963062000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "717318000", "ebitda": "924049000", "netIncome": "371786000", "grossProfit": "692547000", "depreciation": "None", "totalRevenue": "1112443000", "costOfRevenue": "419896000", "interestIncome": "111789000", "incomeBeforeTax": "500073000", "interestExpense": "217245000", "operatingIncome": "611862000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "128287000", "reportedCurrency": "USD", "netInterestIncome": "-217653000", "nonInterestIncome": "None", "operatingExpenses": "80685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206731000", "sellingGeneralAndAdministrative": "71068000", "netIncomeFromContinuingOperations": "354132000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4797000", "currentDebt": "None", "investments": "None", "totalAssets": "5737618000", "longTermDebt": "3213216000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1215431000", "reportedCurrency": "USD", "retainedEarnings": "100447000", "totalLiabilities": "3585887000", "otherCurrentAssets": "1500000", "totalCurrentAssets": "91128000", "currentLongTermDebt": "None", "longTermInvestments": "626650000", "shortTermInvestments": "None", "currentNetReceivables": "89562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5646490000", "currentAccountsPayable": "10499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3793523000", "shortLongTermDebtTotal": "3213216000", "totalShareholderEquity": "2151731000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85918000", "totalCurrentLiabilities": "96417000", "otherNonCurrentLiabilities": "10375000", "totalNonCurrentLiabilities": "3489470000", "cashAndShortTermInvestments": "66000", "commonStockSharesOutstanding": "482372000", "intangibleAssetsExcludingGoodwill": "1215431000", "cashAndCashEquivalentsAtCarryingValue": "66000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "371786000", "profitLoss": "None", "dividendPayout": "435396000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1", "operatingCashflow": "779063000", "capitalExpenditures": "183999000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-595791000", "cashflowFromInvestment": "-183206000", "stockBasedCompensation": "31606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "435396000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206908000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 990657000, "cost_of_revenue": 382688000, "gross_profit": 607969000, "ebit": 633684000, "ebitda": 836118000, "pretax_income": 443736000, "tax_provision": 117494000, "net_income": 326242000, "net_income_to_common": 326242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 88993000, "total_assets": 5791320000, "short_term_debt": 0, "long_term_debt": 3361282000, "total_debt": 3361282000, "total_liabilities": 3599002000, "total_equity": 2192318000, "shares_outstanding": 480300000, "goodwill_and_intangibles": 1286103000 }, "cash_flow": { "operating_cash_flow": 699604000, "capital_expenditure": 515650000, "free_cash_flow": 1215254000, "dividends_paid": 433375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214121, "ticker_id": 176, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "633684000", "ebitda": "836118000", "netIncome": "326242000", "grossProfit": "607969000", "depreciation": "None", "totalRevenue": "990657000", "costOfRevenue": "382688000", "interestIncome": "95730000", "incomeBeforeTax": "443736000", "interestExpense": "189948000", "operatingIncome": "539466000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "117494000", "reportedCurrency": "USD", "netInterestIncome": "-189948000", "nonInterestIncome": "None", "operatingExpenses": "68503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-95730000", "costofGoodsAndServicesSold": "382688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202434000", "sellingGeneralAndAdministrative": "62125000", "netIncomeFromContinuingOperations": "326242000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4785000", "currentDebt": "None", "investments": "None", "totalAssets": "5791320000", "longTermDebt": "3361282000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1286103000", "reportedCurrency": "USD", "retainedEarnings": "82793000", "totalLiabilities": "3599002000", "otherCurrentAssets": "1326000", "totalCurrentAssets": "88993000", "currentLongTermDebt": "None", "longTermInvestments": "652767000", "shortTermInvestments": "None", "currentNetReceivables": "87667000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5702327000", "currentAccountsPayable": "22865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3751431000", "shortLongTermDebtTotal": "3361282000", "totalShareholderEquity": "2192318000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "73551000", "totalCurrentLiabilities": "102077000", "otherNonCurrentLiabilities": "4428000", "totalNonCurrentLiabilities": "3496925000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "480300000", "intangibleAssetsExcludingGoodwill": "1286103000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "326242000", "profitLoss": "None", "dividendPayout": "433375000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "699604000", "capitalExpenditures": "515650000", "changeInReceivables": "-2631000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205778000", "cashflowFromInvestment": "-493826000", "stockBasedCompensation": "19654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "433375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6901000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 990657000, "cost_of_revenue": 382688000, "gross_profit": 607969000, "research_and_development": null, "selling_general_admin": 62125000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 633684000, "depreciation_amortisation": 202434000, "ebitda": 836118000, "interest_expense": 189948000, "interest_income": null, "other_non_operating": null, "pretax_income": 443736000, "tax_provision": 117494000, "effective_tax_rate": null, "net_income": 326242000, "net_income_continuing_ops": 326242000, "net_income_to_common": 326242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 87667000, "inventory": null, "other_current_assets": null, "total_current_assets": 88993000, "net_ppe": null, "goodwill": null, "intangible_assets": 1286103000, "goodwill_and_intangibles": 1286103000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5702327000, "total_assets": 5791320000, "short_term_debt": 0, "accounts_payable": 22865000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102077000, "long_term_debt": 3361282000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3496925000, "total_liabilities": 3599002000, "total_debt": 3361282000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 82793000, "total_equity": 2192318000, "shares_outstanding": 480300000, "operating_cash_flow": 699604000, "stock_based_compensation": 19654000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 515650000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -493826000, "dividends_paid": 433375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -205778000, "free_cash_flow": 1215254000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "633684000", "ebitda": "836118000", "netIncome": "326242000", "grossProfit": "607969000", "depreciation": "None", "totalRevenue": "990657000", "costOfRevenue": "382688000", "interestIncome": "95730000", "incomeBeforeTax": "443736000", "interestExpense": "189948000", "operatingIncome": "539466000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "117494000", "reportedCurrency": "USD", "netInterestIncome": "-189948000", "nonInterestIncome": "None", "operatingExpenses": "68503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-95730000", "costofGoodsAndServicesSold": "382688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202434000", "sellingGeneralAndAdministrative": "62125000", "netIncomeFromContinuingOperations": "326242000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4785000", "currentDebt": "None", "investments": "None", "totalAssets": "5791320000", "longTermDebt": "3361282000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1286103000", "reportedCurrency": "USD", "retainedEarnings": "82793000", "totalLiabilities": "3599002000", "otherCurrentAssets": "1326000", "totalCurrentAssets": "88993000", "currentLongTermDebt": "None", "longTermInvestments": "652767000", "shortTermInvestments": "None", "currentNetReceivables": "87667000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5702327000", "currentAccountsPayable": "22865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3751431000", "shortLongTermDebtTotal": "3361282000", "totalShareholderEquity": "2192318000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "73551000", "totalCurrentLiabilities": "102077000", "otherNonCurrentLiabilities": "4428000", "totalNonCurrentLiabilities": "3496925000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "480300000", "intangibleAssetsExcludingGoodwill": "1286103000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "326242000", "profitLoss": "None", "dividendPayout": "433375000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "699604000", "capitalExpenditures": "515650000", "changeInReceivables": "-2631000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205778000", "cashflowFromInvestment": "-493826000", "stockBasedCompensation": "19654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "433375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6901000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202434000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 968874000, "cost_of_revenue": 336582000, "gross_profit": 632292000, "ebit": 624021000, "ebitda": 803483000, "pretax_income": 448740000, "tax_provision": 117123000, "net_income": 331617000, "net_income_to_common": 331617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 83804000, "total_assets": 5544001000, "short_term_debt": 0, "long_term_debt": 3122910000, "total_debt": 3122910000, "total_liabilities": 3257303000, "total_equity": 2286698000, "shares_outstanding": 480150000, "goodwill_and_intangibles": 1356775000 }, "cash_flow": { "operating_cash_flow": 709752000, "capital_expenditure": 232825000, "free_cash_flow": 942577000, "dividends_paid": 471721000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214126, "ticker_id": 176, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "624021000", "ebitda": "803483000", "netIncome": "331617000", "grossProfit": "632292000", "depreciation": "None", "totalRevenue": "968874000", "costOfRevenue": "336582000", "interestIncome": "84830000", "incomeBeforeTax": "448740000", "interestExpense": "175281000", "operatingIncome": "555327000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "117123000", "reportedCurrency": "USD", "netInterestIncome": "-175281000", "nonInterestIncome": "None", "operatingExpenses": "76965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-106587000", "costofGoodsAndServicesSold": "336582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179462000", "sellingGeneralAndAdministrative": "63838000", "netIncomeFromContinuingOperations": "331617000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4775000", "currentDebt": "None", "investments": "None", "totalAssets": "5544001000", "longTermDebt": "3122910000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1356775000", "reportedCurrency": "USD", "retainedEarnings": "-132475000", "totalLiabilities": "3257303000", "otherCurrentAssets": "920000", "totalCurrentAssets": "83804000", "currentLongTermDebt": "None", "longTermInvestments": "696009000", "shortTermInvestments": "None", "currentNetReceivables": "82884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5460197000", "currentAccountsPayable": "23592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3394746000", "shortLongTermDebtTotal": "3122910000", "totalShareholderEquity": "2286698000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85017000", "totalCurrentLiabilities": "114009000", "otherNonCurrentLiabilities": "6663000", "totalNonCurrentLiabilities": "3143294000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "480150000", "intangibleAssetsExcludingGoodwill": "1356775000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "331617000", "profitLoss": "None", "dividendPayout": "471721000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "709752000", "capitalExpenditures": "232825000", "changeInReceivables": "-6571000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-477150000", "cashflowFromInvestment": "-233242000", "stockBasedCompensation": "13529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "471721000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-640000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 968874000, "cost_of_revenue": 336582000, "gross_profit": 632292000, "research_and_development": null, "selling_general_admin": 63838000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 624021000, "depreciation_amortisation": 179462000, "ebitda": 803483000, "interest_expense": 175281000, "interest_income": null, "other_non_operating": null, "pretax_income": 448740000, "tax_provision": 117123000, "effective_tax_rate": null, "net_income": 331617000, "net_income_continuing_ops": 331617000, "net_income_to_common": 331617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 82884000, "inventory": null, "other_current_assets": null, "total_current_assets": 83804000, "net_ppe": null, "goodwill": null, "intangible_assets": 1356775000, "goodwill_and_intangibles": 1356775000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5460197000, "total_assets": 5544001000, "short_term_debt": 0, "accounts_payable": 23592000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114009000, "long_term_debt": 3122910000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3143294000, "total_liabilities": 3257303000, "total_debt": 3122910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -132475000, "total_equity": 2286698000, "shares_outstanding": 480150000, "operating_cash_flow": 709752000, "stock_based_compensation": 13529000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 232825000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233242000, "dividends_paid": 471721000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -477150000, "free_cash_flow": 942577000, "net_change_in_cash": -640000 }, "raw_data": { "income": { "ebit": "624021000", "ebitda": "803483000", "netIncome": "331617000", "grossProfit": "632292000", "depreciation": "None", "totalRevenue": "968874000", "costOfRevenue": "336582000", "interestIncome": "84830000", "incomeBeforeTax": "448740000", "interestExpense": "175281000", "operatingIncome": "555327000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "117123000", "reportedCurrency": "USD", "netInterestIncome": "-175281000", "nonInterestIncome": "None", "operatingExpenses": "76965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-106587000", "costofGoodsAndServicesSold": "336582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179462000", "sellingGeneralAndAdministrative": "63838000", "netIncomeFromContinuingOperations": "331617000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4775000", "currentDebt": "None", "investments": "None", "totalAssets": "5544001000", "longTermDebt": "3122910000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1356775000", "reportedCurrency": "USD", "retainedEarnings": "-132475000", "totalLiabilities": "3257303000", "otherCurrentAssets": "920000", "totalCurrentAssets": "83804000", "currentLongTermDebt": "None", "longTermInvestments": "696009000", "shortTermInvestments": "None", "currentNetReceivables": "82884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5460197000", "currentAccountsPayable": "23592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3394746000", "shortLongTermDebtTotal": "3122910000", "totalShareholderEquity": "2286698000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85017000", "totalCurrentLiabilities": "114009000", "otherNonCurrentLiabilities": "6663000", "totalNonCurrentLiabilities": "3143294000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "480150000", "intangibleAssetsExcludingGoodwill": "1356775000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "331617000", "profitLoss": "None", "dividendPayout": "471721000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "709752000", "capitalExpenditures": "232825000", "changeInReceivables": "-6571000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-477150000", "cashflowFromInvestment": "-233242000", "stockBasedCompensation": "13529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "471721000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-640000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179462000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 971391000, "cost_of_revenue": 344848000, "gross_profit": 626543000, "ebit": -31208000, "ebitda": 148254000, "pretax_income": -178215000, "tax_provision": -55688000, "net_income": -122527000, "net_income_to_common": -122527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 640000, "total_current_assets": 93931000, "total_assets": 5610912000, "short_term_debt": 3091626000, "long_term_debt": 3091626000, "total_debt": 6183252000, "total_liabilities": 3192626000, "total_equity": 2418286000, "shares_outstanding": 478278000, "goodwill_and_intangibles": 1427447000 }, "cash_flow": { "operating_cash_flow": 753382000, "capital_expenditure": 157931000, "free_cash_flow": 911313000, "dividends_paid": 590190000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214131, "ticker_id": 176, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31208000", "ebitda": "148254000", "netIncome": "-122527000", "grossProfit": "626543000", "depreciation": "None", "totalRevenue": "971391000", "costOfRevenue": "344848000", "interestIncome": "60577000", "incomeBeforeTax": "-178215000", "interestExpense": "147007000", "operatingIncome": "-117638000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-55688000", "reportedCurrency": "USD", "netInterestIncome": "-147007000", "nonInterestIncome": "None", "operatingExpenses": "744181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "86430000", "costofGoodsAndServicesSold": "344848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179462000", "sellingGeneralAndAdministrative": "52213000", "netIncomeFromContinuingOperations": "-122527000" }, "balance": { "goodwill": "0", "inventory": "1", "commonStock": "4766000", "currentDebt": "None", "investments": "None", "totalAssets": "5610912000", "longTermDebt": "3091626000", "shortTermDebt": "3091626000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1427447000", "reportedCurrency": "USD", "retainedEarnings": "-464092000", "totalLiabilities": "3192626000", "otherCurrentAssets": "1479000", "totalCurrentAssets": "93931000", "currentLongTermDebt": "None", "longTermInvestments": "722478000", "shortTermInvestments": "722478000", "currentNetReceivables": "91812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5516981000", "currentAccountsPayable": "13357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3254044000", "shortLongTermDebtTotal": "3091626000", "totalShareholderEquity": "2418286000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80648000", "totalCurrentLiabilities": "94005000", "otherNonCurrentLiabilities": "6995000", "totalNonCurrentLiabilities": "3098621000", "cashAndShortTermInvestments": "640000", "commonStockSharesOutstanding": "478278000", "intangibleAssetsExcludingGoodwill": "1427447000", "cashAndCashEquivalentsAtCarryingValue": "640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122527000", "profitLoss": "None", "dividendPayout": "590190000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "753382000", "capitalExpenditures": "157931000", "changeInReceivables": "28740000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-534746000", "cashflowFromInvestment": "-219231000", "stockBasedCompensation": "12778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "590190000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-595000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 971391000, "cost_of_revenue": 344848000, "gross_profit": 626543000, "research_and_development": null, "selling_general_admin": 52213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31208000, "depreciation_amortisation": 179462000, "ebitda": 148254000, "interest_expense": 147007000, "interest_income": null, "other_non_operating": null, "pretax_income": -178215000, "tax_provision": -55688000, "effective_tax_rate": null, "net_income": -122527000, "net_income_continuing_ops": -122527000, "net_income_to_common": -122527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 640000, "short_term_investments": 722478000, "net_receivables": 91812000, "inventory": 1, "other_current_assets": null, "total_current_assets": 93931000, "net_ppe": null, "goodwill": 0, "intangible_assets": 1427447000, "goodwill_and_intangibles": 1427447000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5516981000, "total_assets": 5610912000, "short_term_debt": 3091626000, "accounts_payable": 13357000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94005000, "long_term_debt": 3091626000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3098621000, "total_liabilities": 3192626000, "total_debt": 6183252000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -464092000, "total_equity": 2418286000, "shares_outstanding": 478278000, "operating_cash_flow": 753382000, "stock_based_compensation": 12778000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157931000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -219231000, "dividends_paid": 590190000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -534746000, "free_cash_flow": 911313000, "net_change_in_cash": -595000 }, "raw_data": { "income": { "ebit": "-31208000", "ebitda": "148254000", "netIncome": "-122527000", "grossProfit": "626543000", "depreciation": "None", "totalRevenue": "971391000", "costOfRevenue": "344848000", "interestIncome": "60577000", "incomeBeforeTax": "-178215000", "interestExpense": "147007000", "operatingIncome": "-117638000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-55688000", "reportedCurrency": "USD", "netInterestIncome": "-147007000", "nonInterestIncome": "None", "operatingExpenses": "744181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "86430000", "costofGoodsAndServicesSold": "344848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179462000", "sellingGeneralAndAdministrative": "52213000", "netIncomeFromContinuingOperations": "-122527000" }, "balance": { "goodwill": "0", "inventory": "1", "commonStock": "4766000", "currentDebt": "None", "investments": "None", "totalAssets": "5610912000", "longTermDebt": "3091626000", "shortTermDebt": "3091626000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1427447000", "reportedCurrency": "USD", "retainedEarnings": "-464092000", "totalLiabilities": "3192626000", "otherCurrentAssets": "1479000", "totalCurrentAssets": "93931000", "currentLongTermDebt": "None", "longTermInvestments": "722478000", "shortTermInvestments": "722478000", "currentNetReceivables": "91812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5516981000", "currentAccountsPayable": "13357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3254044000", "shortLongTermDebtTotal": "3091626000", "totalShareholderEquity": "2418286000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80648000", "totalCurrentLiabilities": "94005000", "otherNonCurrentLiabilities": "6995000", "totalNonCurrentLiabilities": "3098621000", "cashAndShortTermInvestments": "640000", "commonStockSharesOutstanding": "478278000", "intangibleAssetsExcludingGoodwill": "1427447000", "cashAndCashEquivalentsAtCarryingValue": "640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122527000", "profitLoss": "None", "dividendPayout": "590190000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "753382000", "capitalExpenditures": "157931000", "changeInReceivables": "28740000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-534746000", "cashflowFromInvestment": "-219231000", "stockBasedCompensation": "12778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "590190000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-595000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179462000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 849598000, "cost_of_revenue": 348354000, "gross_profit": 501244000, "ebit": -347178000, "ebitda": -194642000, "pretax_income": -457580000, "tax_provision": -102466000, "net_income": -355114000, "net_income_to_common": -355114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1235000, "total_current_assets": 108558000, "total_assets": 6282878000, "short_term_debt": 0, "long_term_debt": 2892249000, "total_debt": 2892249000, "total_liabilities": 3139464000, "total_equity": 3143414000, "shares_outstanding": 442640000, "goodwill_and_intangibles": 2073580000 }, "cash_flow": { "operating_cash_flow": 622387000, "capital_expenditure": 267383000, "free_cash_flow": 889770000, "dividends_paid": 496197000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214136, "ticker_id": 176, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-347178000", "ebitda": "-194642000", "netIncome": "-355114000", "grossProfit": "501244000", "depreciation": "None", "totalRevenue": "849598000", "costOfRevenue": "348354000", "interestIncome": "59087000", "incomeBeforeTax": "-457580000", "interestExpense": "110402000", "operatingIncome": "-398493000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-102466000", "reportedCurrency": "USD", "netInterestIncome": "-110402000", "nonInterestIncome": "None", "operatingExpenses": "899737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "51315000", "costofGoodsAndServicesSold": "348354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152536000", "sellingGeneralAndAdministrative": "118113000", "netIncomeFromContinuingOperations": "-355114000" }, "balance": { "goodwill": "575461000", "inventory": "None", "commonStock": "4840000", "currentDebt": "None", "investments": "None", "totalAssets": "6282878000", "longTermDebt": "2892249000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1498119000", "reportedCurrency": "USD", "retainedEarnings": "-341565000", "totalLiabilities": "3139464000", "otherCurrentAssets": "1720000", "totalCurrentAssets": "108558000", "currentLongTermDebt": "None", "longTermInvestments": "709639000", "shortTermInvestments": "None", "currentNetReceivables": "105603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6174320000", "currentAccountsPayable": "6645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3273410000", "shortLongTermDebtTotal": "2892249000", "totalShareholderEquity": "3143414000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "233086000", "totalCurrentLiabilities": "242084000", "otherNonCurrentLiabilities": "5131000", "totalNonCurrentLiabilities": "2897380000", "cashAndShortTermInvestments": "1235000", "commonStockSharesOutstanding": "442640000", "intangibleAssetsExcludingGoodwill": "1498119000", "cashAndCashEquivalentsAtCarryingValue": "1235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-355114000", "profitLoss": "None", "dividendPayout": "496197000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "622387000", "capitalExpenditures": "267383000", "changeInReceivables": "42669000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98299000", "cashflowFromInvestment": "-525675000", "stockBasedCompensation": "73517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "496197000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1587000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152536000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 849598000, "cost_of_revenue": 348354000, "gross_profit": 501244000, "research_and_development": null, "selling_general_admin": 118113000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -347178000, "depreciation_amortisation": 152536000, "ebitda": -194642000, "interest_expense": 110402000, "interest_income": null, "other_non_operating": null, "pretax_income": -457580000, "tax_provision": -102466000, "effective_tax_rate": null, "net_income": -355114000, "net_income_continuing_ops": -355114000, "net_income_to_common": -355114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1235000, "short_term_investments": null, "net_receivables": 105603000, "inventory": null, "other_current_assets": null, "total_current_assets": 108558000, "net_ppe": null, "goodwill": 575461000, "intangible_assets": 1498119000, "goodwill_and_intangibles": 2073580000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6174320000, "total_assets": 6282878000, "short_term_debt": 0, "accounts_payable": 6645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 242084000, "long_term_debt": 2892249000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2897380000, "total_liabilities": 3139464000, "total_debt": 2892249000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -341565000, "total_equity": 3143414000, "shares_outstanding": 442640000, "operating_cash_flow": 622387000, "stock_based_compensation": 73517000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267383000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -525675000, "dividends_paid": 496197000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98299000, "free_cash_flow": 889770000, "net_change_in_cash": -1587000 }, "raw_data": { "income": { "ebit": "-347178000", "ebitda": "-194642000", "netIncome": "-355114000", "grossProfit": "501244000", "depreciation": "None", "totalRevenue": "849598000", "costOfRevenue": "348354000", "interestIncome": "59087000", "incomeBeforeTax": "-457580000", "interestExpense": "110402000", "operatingIncome": "-398493000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-102466000", "reportedCurrency": "USD", "netInterestIncome": "-110402000", "nonInterestIncome": "None", "operatingExpenses": "899737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "51315000", "costofGoodsAndServicesSold": "348354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152536000", "sellingGeneralAndAdministrative": "118113000", "netIncomeFromContinuingOperations": "-355114000" }, "balance": { "goodwill": "575461000", "inventory": "None", "commonStock": "4840000", "currentDebt": "None", "investments": "None", "totalAssets": "6282878000", "longTermDebt": "2892249000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1498119000", "reportedCurrency": "USD", "retainedEarnings": "-341565000", "totalLiabilities": "3139464000", "otherCurrentAssets": "1720000", "totalCurrentAssets": "108558000", "currentLongTermDebt": "None", "longTermInvestments": "709639000", "shortTermInvestments": "None", "currentNetReceivables": "105603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6174320000", "currentAccountsPayable": "6645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3273410000", "shortLongTermDebtTotal": "2892249000", "totalShareholderEquity": "3143414000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "233086000", "totalCurrentLiabilities": "242084000", "otherNonCurrentLiabilities": "5131000", "totalNonCurrentLiabilities": "2897380000", "cashAndShortTermInvestments": "1235000", "commonStockSharesOutstanding": "442640000", "intangibleAssetsExcludingGoodwill": "1498119000", "cashAndCashEquivalentsAtCarryingValue": "1235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-355114000", "profitLoss": "None", "dividendPayout": "496197000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "622387000", "capitalExpenditures": "267383000", "changeInReceivables": "42669000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98299000", "cashflowFromInvestment": "-525675000", "stockBasedCompensation": "73517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "496197000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1587000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152536000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 1028522000, "cost_of_revenue": 446436000, "gross_profit": 582086000, "ebit": 55204000, "ebitda": 560602000, "pretax_income": 98919000, "tax_provision": 32311000, "net_income": 443038000, "net_income_to_common": 443038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2822000, "total_current_assets": 2909000, "total_assets": 47705000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 16844000, "total_equity": 30861000, "shares_outstanding": 187398000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 83531000, "capital_expenditure": 391990000, "free_cash_flow": 475521000, "dividends_paid": 86466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214141, "ticker_id": 176, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55204000", "ebitda": "560602000", "netIncome": "443038000", "grossProfit": "582086000", "depreciation": "None", "totalRevenue": "1028522000", "costOfRevenue": "446436000", "interestIncome": "14000", "incomeBeforeTax": "98919000", "interestExpense": "61906000", "operatingIncome": "607570000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "32311000", "reportedCurrency": "USD", "netInterestIncome": "-136000", "nonInterestIncome": "None", "operatingExpenses": "61764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43851000", "sellingGeneralAndAdministrative": "61629000", "netIncomeFromContinuingOperations": "66608000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "-41969000", "currentDebt": "None", "investments": "None", "totalAssets": "47705000", "longTermDebt": "None", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "16844000", "otherCurrentAssets": "87000", "totalCurrentAssets": "2909000", "currentLongTermDebt": "None", "longTermInvestments": "43492000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44796000", "currentAccountsPayable": "759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "30861000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "407000", "totalCurrentLiabilities": "16844000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "2822000", "commonStockSharesOutstanding": "187398000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66608000", "profitLoss": "None", "dividendPayout": "86466000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83531000", "capitalExpenditures": "391990000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86696000", "cashflowFromInvestment": "-525675000", "stockBasedCompensation": "35111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3165000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1028522000, "cost_of_revenue": 446436000, "gross_profit": 582086000, "research_and_development": 0, "selling_general_admin": 61629000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55204000, "depreciation_amortisation": 43851000, "ebitda": 560602000, "interest_expense": 61906000, "interest_income": null, "other_non_operating": null, "pretax_income": 98919000, "tax_provision": 32311000, "effective_tax_rate": null, "net_income": 443038000, "net_income_continuing_ops": 66608000, "net_income_to_common": 443038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2822000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2909000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44796000, "total_assets": 47705000, "short_term_debt": 0, "accounts_payable": 759000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16844000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 16844000, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 30861000, "shares_outstanding": 187398000, "operating_cash_flow": 83531000, "stock_based_compensation": 35111000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 391990000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -525675000, "dividends_paid": 86466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86696000, "free_cash_flow": 475521000, "net_change_in_cash": -3165000 }, "raw_data": { "income": { "ebit": "55204000", "ebitda": "560602000", "netIncome": "443038000", "grossProfit": "582086000", "depreciation": "None", "totalRevenue": "1028522000", "costOfRevenue": "446436000", "interestIncome": "14000", "incomeBeforeTax": "98919000", "interestExpense": "61906000", "operatingIncome": "607570000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "32311000", "reportedCurrency": "USD", "netInterestIncome": "-136000", "nonInterestIncome": "None", "operatingExpenses": "61764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43851000", "sellingGeneralAndAdministrative": "61629000", "netIncomeFromContinuingOperations": "66608000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "-41969000", "currentDebt": "None", "investments": "None", "totalAssets": "47705000", "longTermDebt": "None", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "16844000", "otherCurrentAssets": "87000", "totalCurrentAssets": "2909000", "currentLongTermDebt": "None", "longTermInvestments": "43492000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44796000", "currentAccountsPayable": "759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "30861000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "407000", "totalCurrentLiabilities": "16844000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "2822000", "commonStockSharesOutstanding": "187398000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66608000", "profitLoss": "None", "dividendPayout": "86466000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83531000", "capitalExpenditures": "391990000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86696000", "cashflowFromInvestment": "-525675000", "stockBasedCompensation": "35111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3165000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 335421000, "cost_of_revenue": 126542000, "gross_profit": 208879000, "ebit": 185987000, "ebitda": 241832000, "pretax_income": 155905000, "tax_provision": 37639000, "net_income": 118266000, "net_income_to_common": 118266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 154942000, "total_assets": 6405864000, "short_term_debt": 13176000, "long_term_debt": 3665937000, "total_debt": 3679113000, "total_liabilities": 4469415000, "total_equity": 1936449000, "shares_outstanding": 477963000, "goodwill_and_intangibles": 1682303000 }, "cash_flow": { "operating_cash_flow": 238624000, "capital_expenditure": 37906000, "free_cash_flow": 276530000, "dividends_paid": 111096000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214104, "ticker_id": 176, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "185987000", "ebitda": "241832000", "netIncome": "118266000", "grossProfit": "208879000", "depreciation": "None", "totalRevenue": "335421000", "costOfRevenue": "126542000", "interestIncome": "None", "incomeBeforeTax": "155905000", "interestExpense": "54029000", "operatingIncome": "185987000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "37639000", "reportedCurrency": "USD", "netInterestIncome": "-54029000", "nonInterestIncome": "None", "operatingExpenses": "22892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126542000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55845000", "sellingGeneralAndAdministrative": "22347000", "netIncomeFromContinuingOperations": "118266000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4750000", "currentDebt": "None", "investments": "None", "totalAssets": "6405864000", "longTermDebt": "3665937000", "shortTermDebt": "13176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1682303000", "reportedCurrency": "USD", "retainedEarnings": "104203000", "totalLiabilities": "4469415000", "otherCurrentAssets": "7856000", "totalCurrentAssets": "154942000", "currentLongTermDebt": "None", "longTermInvestments": "580970000", "shortTermInvestments": "None", "currentNetReceivables": "147086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6250922000", "currentAccountsPayable": "9003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3712528000", "totalShareholderEquity": "1936449000", "capitalLeaseObligations": "46591000", "otherCurrentLiabilities": "135071000", "totalCurrentLiabilities": "157250000", "otherNonCurrentLiabilities": "12179000", "totalNonCurrentLiabilities": "4312165000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "477963000", "intangibleAssetsExcludingGoodwill": "1682303000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118266000", "profitLoss": "None", "dividendPayout": "111096000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "238624000", "capitalExpenditures": "37906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "279212000", "cashflowFromInvestment": "-780771000", "stockBasedCompensation": "10579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111096000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34635000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 335421000, "cost_of_revenue": 126542000, "gross_profit": 208879000, "research_and_development": null, "selling_general_admin": 22347000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185987000, "depreciation_amortisation": 55845000, "ebitda": 241832000, "interest_expense": 54029000, "interest_income": null, "other_non_operating": null, "pretax_income": 155905000, "tax_provision": 37639000, "effective_tax_rate": null, "net_income": 118266000, "net_income_continuing_ops": 118266000, "net_income_to_common": 118266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 147086000, "inventory": null, "other_current_assets": null, "total_current_assets": 154942000, "net_ppe": null, "goodwill": null, "intangible_assets": 1682303000, "goodwill_and_intangibles": 1682303000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6250922000, "total_assets": 6405864000, "short_term_debt": 13176000, "accounts_payable": 9003000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157250000, "long_term_debt": 3665937000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4312165000, "total_liabilities": 4469415000, "total_debt": 3679113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 104203000, "total_equity": 1936449000, "shares_outstanding": 477963000, "operating_cash_flow": 238624000, "stock_based_compensation": 10579000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37906000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -780771000, "dividends_paid": 111096000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 279212000, "free_cash_flow": 276530000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "185987000", "ebitda": "241832000", "netIncome": "118266000", "grossProfit": "208879000", "depreciation": "None", "totalRevenue": "335421000", "costOfRevenue": "126542000", "interestIncome": "None", "incomeBeforeTax": "155905000", "interestExpense": "54029000", "operatingIncome": "185987000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "37639000", "reportedCurrency": "USD", "netInterestIncome": "-54029000", "nonInterestIncome": "None", "operatingExpenses": "22892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126542000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55845000", "sellingGeneralAndAdministrative": "22347000", "netIncomeFromContinuingOperations": "118266000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4750000", "currentDebt": "None", "investments": "None", "totalAssets": "6405864000", "longTermDebt": "3665937000", "shortTermDebt": "13176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1682303000", "reportedCurrency": "USD", "retainedEarnings": "104203000", "totalLiabilities": "4469415000", "otherCurrentAssets": "7856000", "totalCurrentAssets": "154942000", "currentLongTermDebt": "None", "longTermInvestments": "580970000", "shortTermInvestments": "None", "currentNetReceivables": "147086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6250922000", "currentAccountsPayable": "9003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3712528000", "totalShareholderEquity": "1936449000", "capitalLeaseObligations": "46591000", "otherCurrentLiabilities": "135071000", "totalCurrentLiabilities": "157250000", "otherNonCurrentLiabilities": "12179000", "totalNonCurrentLiabilities": "4312165000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "477963000", "intangibleAssetsExcludingGoodwill": "1682303000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118266000", "profitLoss": "None", "dividendPayout": "111096000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "238624000", "capitalExpenditures": "37906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "279212000", "cashflowFromInvestment": "-780771000", "stockBasedCompensation": "10579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111096000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34635000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 314672000, "cost_of_revenue": 105481000, "gross_profit": 209191000, "ebit": 187135000, "ebitda": 238536000, "pretax_income": 77193000, "tax_provision": 25264000, "net_income": 51929000, "net_income_to_common": 51929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180435000, "total_current_assets": 379864000, "total_assets": 5884116000, "short_term_debt": 0, "long_term_debt": 3222530000, "total_debt": 3222530000, "total_liabilities": 3912075000, "total_equity": 1972041000, "shares_outstanding": 482177000, "goodwill_and_intangibles": 1074087000 }, "cash_flow": { "operating_cash_flow": 255503000, "capital_expenditure": 48818000, "free_cash_flow": 304321000, "dividends_paid": 107324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214105, "ticker_id": 176, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187135000", "ebitda": "238536000", "netIncome": "51929000", "grossProfit": "209191000", "depreciation": "None", "totalRevenue": "314672000", "costOfRevenue": "105481000", "interestIncome": "18121000", "incomeBeforeTax": "77193000", "interestExpense": "46836000", "operatingIncome": "187184000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25264000", "reportedCurrency": "USD", "netInterestIncome": "-46836000", "nonInterestIncome": "None", "operatingExpenses": "22007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51401000", "sellingGeneralAndAdministrative": "21469000", "netIncomeFromContinuingOperations": "51929000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4741000", "currentDebt": "None", "investments": "None", "totalAssets": "5884116000", "longTermDebt": "3222530000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1074087000", "reportedCurrency": "USD", "retainedEarnings": "14776000", "totalLiabilities": "3912075000", "otherCurrentAssets": "89769000", "totalCurrentAssets": "379864000", "currentLongTermDebt": "None", "longTermInvestments": "585778000", "shortTermInvestments": "None", "currentNetReceivables": "109660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5504252000", "currentAccountsPayable": "15734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3454572000", "shortLongTermDebtTotal": "3222530000", "totalShareholderEquity": "1972041000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "89526000", "totalCurrentLiabilities": "111482000", "otherNonCurrentLiabilities": "12046000", "totalNonCurrentLiabilities": "3800593000", "cashAndShortTermInvestments": "180435000", "commonStockSharesOutstanding": "482177000", "intangibleAssetsExcludingGoodwill": "1074087000", "cashAndCashEquivalentsAtCarryingValue": "180435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51929000", "profitLoss": "None", "dividendPayout": "107324000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "255503000", "capitalExpenditures": "48818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57404000", "cashflowFromInvestment": "-49972000", "stockBasedCompensation": "11123000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107324000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48312000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51401000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 314672000, "cost_of_revenue": 105481000, "gross_profit": 209191000, "research_and_development": null, "selling_general_admin": 21469000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187135000, "depreciation_amortisation": 51401000, "ebitda": 238536000, "interest_expense": 46836000, "interest_income": null, "other_non_operating": null, "pretax_income": 77193000, "tax_provision": 25264000, "effective_tax_rate": null, "net_income": 51929000, "net_income_continuing_ops": 51929000, "net_income_to_common": 51929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180435000, "short_term_investments": null, "net_receivables": 109660000, "inventory": null, "other_current_assets": null, "total_current_assets": 379864000, "net_ppe": null, "goodwill": null, "intangible_assets": 1074087000, "goodwill_and_intangibles": 1074087000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5504252000, "total_assets": 5884116000, "short_term_debt": 0, "accounts_payable": 15734000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111482000, "long_term_debt": 3222530000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3800593000, "total_liabilities": 3912075000, "total_debt": 3222530000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14776000, "total_equity": 1972041000, "shares_outstanding": 482177000, "operating_cash_flow": 255503000, "stock_based_compensation": 11123000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48818000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49972000, "dividends_paid": 107324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57404000, "free_cash_flow": 304321000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "187135000", "ebitda": "238536000", "netIncome": "51929000", "grossProfit": "209191000", "depreciation": "None", "totalRevenue": "314672000", "costOfRevenue": "105481000", "interestIncome": "18121000", "incomeBeforeTax": "77193000", "interestExpense": "46836000", "operatingIncome": "187184000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25264000", "reportedCurrency": "USD", "netInterestIncome": "-46836000", "nonInterestIncome": "None", "operatingExpenses": "22007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51401000", "sellingGeneralAndAdministrative": "21469000", "netIncomeFromContinuingOperations": "51929000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4741000", "currentDebt": "None", "investments": "None", "totalAssets": "5884116000", "longTermDebt": "3222530000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1074087000", "reportedCurrency": "USD", "retainedEarnings": "14776000", "totalLiabilities": "3912075000", "otherCurrentAssets": "89769000", "totalCurrentAssets": "379864000", "currentLongTermDebt": "None", "longTermInvestments": "585778000", "shortTermInvestments": "None", "currentNetReceivables": "109660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5504252000", "currentAccountsPayable": "15734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3454572000", "shortLongTermDebtTotal": "3222530000", "totalShareholderEquity": "1972041000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "89526000", "totalCurrentLiabilities": "111482000", "otherNonCurrentLiabilities": "12046000", "totalNonCurrentLiabilities": "3800593000", "cashAndShortTermInvestments": "180435000", "commonStockSharesOutstanding": "482177000", "intangibleAssetsExcludingGoodwill": "1074087000", "cashAndCashEquivalentsAtCarryingValue": "180435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51929000", "profitLoss": "None", "dividendPayout": "107324000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "255503000", "capitalExpenditures": "48818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57404000", "cashflowFromInvestment": "-49972000", "stockBasedCompensation": "11123000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107324000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48312000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51401000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 312489000, "cost_of_revenue": 110019000, "gross_profit": 202470000, "ebit": 208868000, "ebitda": 261001000, "pretax_income": 161672000, "tax_provision": 45688000, "net_income": 115984000, "net_income_to_common": 115984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 113373000, "total_assets": 5717088000, "short_term_debt": 0, "long_term_debt": 3008694000, "total_debt": 3008694000, "total_liabilities": 3651839000, "total_equity": 2065249000, "shares_outstanding": 481814000, "goodwill_and_intangibles": 1091755000 }, "cash_flow": { "operating_cash_flow": 212836000, "capital_expenditure": 67262000, "free_cash_flow": 280098000, "dividends_paid": 107411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214107, "ticker_id": 176, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "208868000", "ebitda": "261001000", "netIncome": "115984000", "grossProfit": "202470000", "depreciation": "None", "totalRevenue": "312489000", "costOfRevenue": "110019000", "interestIncome": "17508000", "incomeBeforeTax": "161672000", "interestExpense": "47196000", "operatingIncome": "180493000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "45688000", "reportedCurrency": "USD", "netInterestIncome": "-47196000", "nonInterestIncome": "None", "operatingExpenses": "21761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52133000", "sellingGeneralAndAdministrative": "21316000", "netIncomeFromContinuingOperations": "115984000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4767000", "currentDebt": "None", "investments": "None", "totalAssets": "5717088000", "longTermDebt": "3008694000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1091755000", "reportedCurrency": "USD", "retainedEarnings": "88264000", "totalLiabilities": "3651839000", "otherCurrentAssets": "2107000", "totalCurrentAssets": "113373000", "currentLongTermDebt": "None", "longTermInvestments": "592238000", "shortTermInvestments": "None", "currentNetReceivables": "111266000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5603715000", "currentAccountsPayable": "21722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3907852000", "shortLongTermDebtTotal": "3008694000", "totalShareholderEquity": "2065249000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "68299000", "totalCurrentLiabilities": "90021000", "otherNonCurrentLiabilities": "15045000", "totalNonCurrentLiabilities": "3561818000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "481814000", "intangibleAssetsExcludingGoodwill": "1091755000", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115984000", "profitLoss": "None", "dividendPayout": "107411000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "212836000", "capitalExpenditures": "67262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165930000", "cashflowFromInvestment": "-46906000", "stockBasedCompensation": "11026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41329000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-871000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 312489000, "cost_of_revenue": 110019000, "gross_profit": 202470000, "research_and_development": null, "selling_general_admin": 21316000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 208868000, "depreciation_amortisation": 52133000, "ebitda": 261001000, "interest_expense": 47196000, "interest_income": null, "other_non_operating": null, "pretax_income": 161672000, "tax_provision": 45688000, "effective_tax_rate": null, "net_income": 115984000, "net_income_continuing_ops": 115984000, "net_income_to_common": 115984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 111266000, "inventory": null, "other_current_assets": null, "total_current_assets": 113373000, "net_ppe": null, "goodwill": null, "intangible_assets": 1091755000, "goodwill_and_intangibles": 1091755000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5603715000, "total_assets": 5717088000, "short_term_debt": 0, "accounts_payable": 21722000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90021000, "long_term_debt": 3008694000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3561818000, "total_liabilities": 3651839000, "total_debt": 3008694000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 88264000, "total_equity": 2065249000, "shares_outstanding": 481814000, "operating_cash_flow": 212836000, "stock_based_compensation": 11026000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46906000, "dividends_paid": 107411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165930000, "free_cash_flow": 280098000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "208868000", "ebitda": "261001000", "netIncome": "115984000", "grossProfit": "202470000", "depreciation": "None", "totalRevenue": "312489000", "costOfRevenue": "110019000", "interestIncome": "17508000", "incomeBeforeTax": "161672000", "interestExpense": "47196000", "operatingIncome": "180493000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "45688000", "reportedCurrency": "USD", "netInterestIncome": "-47196000", "nonInterestIncome": "None", "operatingExpenses": "21761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52133000", "sellingGeneralAndAdministrative": "21316000", "netIncomeFromContinuingOperations": "115984000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4767000", "currentDebt": "None", "investments": "None", "totalAssets": "5717088000", "longTermDebt": "3008694000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1091755000", "reportedCurrency": "USD", "retainedEarnings": "88264000", "totalLiabilities": "3651839000", "otherCurrentAssets": "2107000", "totalCurrentAssets": "113373000", "currentLongTermDebt": "None", "longTermInvestments": "592238000", "shortTermInvestments": "None", "currentNetReceivables": "111266000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5603715000", "currentAccountsPayable": "21722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3907852000", "shortLongTermDebtTotal": "3008694000", "totalShareholderEquity": "2065249000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "68299000", "totalCurrentLiabilities": "90021000", "otherNonCurrentLiabilities": "15045000", "totalNonCurrentLiabilities": "3561818000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "481814000", "intangibleAssetsExcludingGoodwill": "1091755000", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115984000", "profitLoss": "None", "dividendPayout": "107411000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "212836000", "capitalExpenditures": "67262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165930000", "cashflowFromInvestment": "-46906000", "stockBasedCompensation": "11026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41329000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-871000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 323140000, "cost_of_revenue": 114146000, "gross_profit": 208994000, "ebit": 216460000, "ebitda": 267492000, "pretax_income": 168498000, "tax_provision": 43985000, "net_income": 124513000, "net_income_to_common": 124513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 114477000, "total_assets": 5727002000, "short_term_debt": 0, "long_term_debt": 3023800000, "total_debt": 3023800000, "total_liabilities": 3639613000, "total_equity": 2087389000, "shares_outstanding": 482451000, "goodwill_and_intangibles": 1109423000 }, "cash_flow": { "operating_cash_flow": 265183000, "capital_expenditure": 36734000, "free_cash_flow": 301917000, "dividends_paid": 111656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214108, "ticker_id": 176, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216460000", "ebitda": "267492000", "netIncome": "124513000", "grossProfit": "208994000", "depreciation": "None", "totalRevenue": "323140000", "costOfRevenue": "114146000", "interestIncome": "17946000", "incomeBeforeTax": "168498000", "interestExpense": "47962000", "operatingIncome": "186444000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "43985000", "reportedCurrency": "USD", "netInterestIncome": "-47962000", "nonInterestIncome": "None", "operatingExpenses": "22550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51032000", "sellingGeneralAndAdministrative": "22125000", "netIncomeFromContinuingOperations": "124513000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4790000", "currentDebt": "None", "investments": "None", "totalAssets": "5727002000", "longTermDebt": "3023800000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1109423000", "reportedCurrency": "USD", "retainedEarnings": "111830000", "totalLiabilities": "3639613000", "otherCurrentAssets": "2080000", "totalCurrentAssets": "114477000", "currentLongTermDebt": "None", "longTermInvestments": "598340000", "shortTermInvestments": "None", "currentNetReceivables": "112397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5612525000", "currentAccountsPayable": "19128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3892547000", "shortLongTermDebtTotal": "3023800000", "totalShareholderEquity": "2087389000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92040000", "totalCurrentLiabilities": "111168000", "otherNonCurrentLiabilities": "14544000", "totalNonCurrentLiabilities": "3528444999", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "482451000", "intangibleAssetsExcludingGoodwill": "1109423000", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124513000", "profitLoss": "None", "dividendPayout": "111656000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "265183000", "capitalExpenditures": "36734000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-225120000", "cashflowFromInvestment": "-40063000", "stockBasedCompensation": "11407000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16771000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 323140000, "cost_of_revenue": 114146000, "gross_profit": 208994000, "research_and_development": null, "selling_general_admin": 22125000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216460000, "depreciation_amortisation": 51032000, "ebitda": 267492000, "interest_expense": 47962000, "interest_income": null, "other_non_operating": null, "pretax_income": 168498000, "tax_provision": 43985000, "effective_tax_rate": null, "net_income": 124513000, "net_income_continuing_ops": 124513000, "net_income_to_common": 124513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 112397000, "inventory": null, "other_current_assets": null, "total_current_assets": 114477000, "net_ppe": null, "goodwill": null, "intangible_assets": 1109423000, "goodwill_and_intangibles": 1109423000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5612525000, "total_assets": 5727002000, "short_term_debt": 0, "accounts_payable": 19128000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111168000, "long_term_debt": 3023800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3528444999, "total_liabilities": 3639613000, "total_debt": 3023800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 111830000, "total_equity": 2087389000, "shares_outstanding": 482451000, "operating_cash_flow": 265183000, "stock_based_compensation": 11407000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36734000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40063000, "dividends_paid": 111656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -225120000, "free_cash_flow": 301917000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "216460000", "ebitda": "267492000", "netIncome": "124513000", "grossProfit": "208994000", "depreciation": "None", "totalRevenue": "323140000", "costOfRevenue": "114146000", "interestIncome": "17946000", "incomeBeforeTax": "168498000", "interestExpense": "47962000", "operatingIncome": "186444000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "43985000", "reportedCurrency": "USD", "netInterestIncome": "-47962000", "nonInterestIncome": "None", "operatingExpenses": "22550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51032000", "sellingGeneralAndAdministrative": "22125000", "netIncomeFromContinuingOperations": "124513000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4790000", "currentDebt": "None", "investments": "None", "totalAssets": "5727002000", "longTermDebt": "3023800000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1109423000", "reportedCurrency": "USD", "retainedEarnings": "111830000", "totalLiabilities": "3639613000", "otherCurrentAssets": "2080000", "totalCurrentAssets": "114477000", "currentLongTermDebt": "None", "longTermInvestments": "598340000", "shortTermInvestments": "None", "currentNetReceivables": "112397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5612525000", "currentAccountsPayable": "19128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3892547000", "shortLongTermDebtTotal": "3023800000", "totalShareholderEquity": "2087389000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92040000", "totalCurrentLiabilities": "111168000", "otherNonCurrentLiabilities": "14544000", "totalNonCurrentLiabilities": "3528444999", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "482451000", "intangibleAssetsExcludingGoodwill": "1109423000", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124513000", "profitLoss": "None", "dividendPayout": "111656000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "265183000", "capitalExpenditures": "36734000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-225120000", "cashflowFromInvestment": "-40063000", "stockBasedCompensation": "11407000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16771000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51032000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 308797000, "cost_of_revenue": 107246000, "gross_profit": 201551000, "ebit": 205243000, "ebitda": 255659000, "pretax_income": 156833000, "tax_provision": 36096000, "net_income": 120737000, "net_income_to_common": 120737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 127652000, "total_assets": 5752118000, "short_term_debt": 0, "long_term_debt": 3110975000, "total_debt": 3110975000, "total_liabilities": 3663579000, "total_equity": 2088539000, "shares_outstanding": 484378000, "goodwill_and_intangibles": 1127091000 }, "cash_flow": { "operating_cash_flow": 198942000, "capital_expenditure": 30528000, "free_cash_flow": 229470000, "dividends_paid": 112753000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214109, "ticker_id": 176, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "205243000", "ebitda": "255659000", "netIncome": "120737000", "grossProfit": "201551000", "depreciation": "None", "totalRevenue": "308797000", "costOfRevenue": "107246000", "interestIncome": "20390000", "incomeBeforeTax": "156833000", "interestExpense": "48410000", "operatingIncome": "177223000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "36096000", "reportedCurrency": "USD", "netInterestIncome": "-48410000", "nonInterestIncome": "None", "operatingExpenses": "24328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50416000", "sellingGeneralAndAdministrative": "23024000", "netIncomeFromContinuingOperations": "120737000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4793000", "currentDebt": "None", "investments": "None", "totalAssets": "5752118000", "longTermDebt": "3110975000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1127091000", "reportedCurrency": "USD", "retainedEarnings": "99374000", "totalLiabilities": "3663579000", "otherCurrentAssets": "2770000", "totalCurrentAssets": "127652000", "currentLongTermDebt": "None", "longTermInvestments": "600349000", "shortTermInvestments": "None", "currentNetReceivables": "124882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5624466000", "currentAccountsPayable": "20814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3884394000", "shortLongTermDebtTotal": "3110975000", "totalShareholderEquity": "2088539000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "69383000", "totalCurrentLiabilities": "90197000", "otherNonCurrentLiabilities": "14383000", "totalNonCurrentLiabilities": "3573382000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "484378000", "intangibleAssetsExcludingGoodwill": "1127091000", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120737000", "profitLoss": "None", "dividendPayout": "112753000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198942000", "capitalExpenditures": "30528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166671000", "cashflowFromInvestment": "-32271000", "stockBasedCompensation": "12402000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112753000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28569000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50416000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 308797000, "cost_of_revenue": 107246000, "gross_profit": 201551000, "research_and_development": null, "selling_general_admin": 23024000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 205243000, "depreciation_amortisation": 50416000, "ebitda": 255659000, "interest_expense": 48410000, "interest_income": null, "other_non_operating": null, "pretax_income": 156833000, "tax_provision": 36096000, "effective_tax_rate": null, "net_income": 120737000, "net_income_continuing_ops": 120737000, "net_income_to_common": 120737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 124882000, "inventory": null, "other_current_assets": null, "total_current_assets": 127652000, "net_ppe": null, "goodwill": null, "intangible_assets": 1127091000, "goodwill_and_intangibles": 1127091000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5624466000, "total_assets": 5752118000, "short_term_debt": 0, "accounts_payable": 20814000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90197000, "long_term_debt": 3110975000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3573382000, "total_liabilities": 3663579000, "total_debt": 3110975000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 99374000, "total_equity": 2088539000, "shares_outstanding": 484378000, "operating_cash_flow": 198942000, "stock_based_compensation": 12402000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30528000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32271000, "dividends_paid": 112753000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -166671000, "free_cash_flow": 229470000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "205243000", "ebitda": "255659000", "netIncome": "120737000", "grossProfit": "201551000", "depreciation": "None", "totalRevenue": "308797000", "costOfRevenue": "107246000", "interestIncome": "20390000", "incomeBeforeTax": "156833000", "interestExpense": "48410000", "operatingIncome": "177223000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "36096000", "reportedCurrency": "USD", "netInterestIncome": "-48410000", "nonInterestIncome": "None", "operatingExpenses": "24328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50416000", "sellingGeneralAndAdministrative": "23024000", "netIncomeFromContinuingOperations": "120737000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4793000", "currentDebt": "None", "investments": "None", "totalAssets": "5752118000", "longTermDebt": "3110975000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1127091000", "reportedCurrency": "USD", "retainedEarnings": "99374000", "totalLiabilities": "3663579000", "otherCurrentAssets": "2770000", "totalCurrentAssets": "127652000", "currentLongTermDebt": "None", "longTermInvestments": "600349000", "shortTermInvestments": "None", "currentNetReceivables": "124882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5624466000", "currentAccountsPayable": "20814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3884394000", "shortLongTermDebtTotal": "3110975000", "totalShareholderEquity": "2088539000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "69383000", "totalCurrentLiabilities": "90197000", "otherNonCurrentLiabilities": "14383000", "totalNonCurrentLiabilities": "3573382000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "484378000", "intangibleAssetsExcludingGoodwill": "1127091000", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120737000", "profitLoss": "None", "dividendPayout": "112753000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198942000", "capitalExpenditures": "30528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166671000", "cashflowFromInvestment": "-32271000", "stockBasedCompensation": "12402000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112753000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28569000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50416000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 305145000, "cost_of_revenue": 106388000, "gross_profit": 198757000, "ebit": 205513000, "ebitda": 255976000, "pretax_income": 155792000, "tax_provision": 44603000, "net_income": 111189000, "net_income_to_common": 111189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 118064000, "total_assets": 5882961000, "short_term_debt": 0, "long_term_debt": 3116958000, "total_debt": 3116958000, "total_liabilities": 3767790000, "total_equity": 2115171000, "shares_outstanding": 486133000, "goodwill_and_intangibles": 1144759000 }, "cash_flow": { "operating_cash_flow": 232691000, "capital_expenditure": 133365000, "free_cash_flow": 366056000, "dividends_paid": 108519000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214110, "ticker_id": 176, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "205513000", "ebitda": "255976000", "netIncome": "111189000", "grossProfit": "198757000", "depreciation": "None", "totalRevenue": "305145000", "costOfRevenue": "106388000", "interestIncome": "21943000", "incomeBeforeTax": "155792000", "interestExpense": "49721000", "operatingIncome": "177735000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "44603000", "reportedCurrency": "USD", "netInterestIncome": "-49721000", "nonInterestIncome": "None", "operatingExpenses": "21022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50463000", "sellingGeneralAndAdministrative": "20774000", "netIncomeFromContinuingOperations": "111189000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4794000", "currentDebt": "None", "investments": "None", "totalAssets": "5882961000", "longTermDebt": "3116958000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1144759000", "reportedCurrency": "USD", "retainedEarnings": "90547000", "totalLiabilities": "3767790000", "otherCurrentAssets": "2884000", "totalCurrentAssets": "118064000", "currentLongTermDebt": "None", "longTermInvestments": "603956000", "shortTermInvestments": "None", "currentNetReceivables": "115180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5764897000", "currentAccountsPayable": "16422000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3881621000", "shortLongTermDebtTotal": "3116958000", "totalShareholderEquity": "2115171000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "77932000", "totalCurrentLiabilities": "100612000", "otherNonCurrentLiabilities": "15399000", "totalNonCurrentLiabilities": "3667178000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "486133000", "intangibleAssetsExcludingGoodwill": "1144759000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111189000", "profitLoss": "None", "dividendPayout": "108519000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "232691000", "capitalExpenditures": "133365000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193034000", "cashflowFromInvestment": "-39657000", "stockBasedCompensation": "11461000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108519000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28690000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 305145000, "cost_of_revenue": 106388000, "gross_profit": 198757000, "research_and_development": null, "selling_general_admin": 20774000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 205513000, "depreciation_amortisation": 50463000, "ebitda": 255976000, "interest_expense": 49721000, "interest_income": null, "other_non_operating": null, "pretax_income": 155792000, "tax_provision": 44603000, "effective_tax_rate": null, "net_income": 111189000, "net_income_continuing_ops": 111189000, "net_income_to_common": 111189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 115180000, "inventory": null, "other_current_assets": null, "total_current_assets": 118064000, "net_ppe": null, "goodwill": null, "intangible_assets": 1144759000, "goodwill_and_intangibles": 1144759000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5764897000, "total_assets": 5882961000, "short_term_debt": 0, "accounts_payable": 16422000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100612000, "long_term_debt": 3116958000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3667178000, "total_liabilities": 3767790000, "total_debt": 3116958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 90547000, "total_equity": 2115171000, "shares_outstanding": 486133000, "operating_cash_flow": 232691000, "stock_based_compensation": 11461000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133365000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39657000, "dividends_paid": 108519000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -193034000, "free_cash_flow": 366056000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "205513000", "ebitda": "255976000", "netIncome": "111189000", "grossProfit": "198757000", "depreciation": "None", "totalRevenue": "305145000", "costOfRevenue": "106388000", "interestIncome": "21943000", "incomeBeforeTax": "155792000", "interestExpense": "49721000", "operatingIncome": "177735000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "44603000", "reportedCurrency": "USD", "netInterestIncome": "-49721000", "nonInterestIncome": "None", "operatingExpenses": "21022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50463000", "sellingGeneralAndAdministrative": "20774000", "netIncomeFromContinuingOperations": "111189000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4794000", "currentDebt": "None", "investments": "None", "totalAssets": "5882961000", "longTermDebt": "3116958000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1144759000", "reportedCurrency": "USD", "retainedEarnings": "90547000", "totalLiabilities": "3767790000", "otherCurrentAssets": "2884000", "totalCurrentAssets": "118064000", "currentLongTermDebt": "None", "longTermInvestments": "603956000", "shortTermInvestments": "None", "currentNetReceivables": "115180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5764897000", "currentAccountsPayable": "16422000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3881621000", "shortLongTermDebtTotal": "3116958000", "totalShareholderEquity": "2115171000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "77932000", "totalCurrentLiabilities": "100612000", "otherNonCurrentLiabilities": "15399000", "totalNonCurrentLiabilities": "3667178000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "486133000", "intangibleAssetsExcludingGoodwill": "1144759000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111189000", "profitLoss": "None", "dividendPayout": "108519000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "232691000", "capitalExpenditures": "133365000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193034000", "cashflowFromInvestment": "-39657000", "stockBasedCompensation": "11461000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108519000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28690000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50463000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 287538000, "cost_of_revenue": 101926000, "gross_profit": 185612000, "ebit": 189754000, "ebitda": 239956000, "pretax_income": 137942000, "tax_provision": 38202000, "net_income": 99740000, "net_income_to_common": 99740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 99876000, "total_assets": 5777451000, "short_term_debt": 0, "long_term_debt": 3171664000, "total_debt": 3171664000, "total_liabilities": 3647550000, "total_equity": 2129901000, "shares_outstanding": 485532000, "goodwill_and_intangibles": 1162427000 }, "cash_flow": { "operating_cash_flow": 184936000, "capital_expenditure": 54893000, "free_cash_flow": 239829000, "dividends_paid": 108654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214112, "ticker_id": 176, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189754000", "ebitda": "239956000", "netIncome": "99740000", "grossProfit": "185612000", "depreciation": "None", "totalRevenue": "287538000", "costOfRevenue": "101926000", "interestIncome": "24144000", "incomeBeforeTax": "137942000", "interestExpense": "51812000", "operatingIncome": "162427000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "38202000", "reportedCurrency": "USD", "netInterestIncome": "-51812000", "nonInterestIncome": "None", "operatingExpenses": "23185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50202000", "sellingGeneralAndAdministrative": "22872000", "netIncomeFromContinuingOperations": "99740000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4813000", "currentDebt": "None", "investments": "None", "totalAssets": "5777451000", "longTermDebt": "3171664000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1162427000", "reportedCurrency": "USD", "retainedEarnings": "99740000", "totalLiabilities": "3647550000", "otherCurrentAssets": "1303000", "totalCurrentAssets": "99876000", "currentLongTermDebt": "None", "longTermInvestments": "609427000", "shortTermInvestments": "None", "currentNetReceivables": "98573000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5677575000", "currentAccountsPayable": "5317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3892154000", "shortLongTermDebtTotal": "3171664000", "totalShareholderEquity": "2129901000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82993000", "totalCurrentLiabilities": "91520000", "otherNonCurrentLiabilities": "15362000", "totalNonCurrentLiabilities": "3556030000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "485532000", "intangibleAssetsExcludingGoodwill": "1162427000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99740000", "profitLoss": "None", "dividendPayout": "108654000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "184936000", "capitalExpenditures": "54893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130282000", "cashflowFromInvestment": "-54654000", "stockBasedCompensation": "11945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-364000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 287538000, "cost_of_revenue": 101926000, "gross_profit": 185612000, "research_and_development": null, "selling_general_admin": 22872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189754000, "depreciation_amortisation": 50202000, "ebitda": 239956000, "interest_expense": 51812000, "interest_income": null, "other_non_operating": null, "pretax_income": 137942000, "tax_provision": 38202000, "effective_tax_rate": null, "net_income": 99740000, "net_income_continuing_ops": 99740000, "net_income_to_common": 99740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 98573000, "inventory": null, "other_current_assets": null, "total_current_assets": 99876000, "net_ppe": null, "goodwill": null, "intangible_assets": 1162427000, "goodwill_and_intangibles": 1162427000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5677575000, "total_assets": 5777451000, "short_term_debt": 0, "accounts_payable": 5317000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91520000, "long_term_debt": 3171664000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3556030000, "total_liabilities": 3647550000, "total_debt": 3171664000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 99740000, "total_equity": 2129901000, "shares_outstanding": 485532000, "operating_cash_flow": 184936000, "stock_based_compensation": 11945000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54893000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54654000, "dividends_paid": 108654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130282000, "free_cash_flow": 239829000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189754000", "ebitda": "239956000", "netIncome": "99740000", "grossProfit": "185612000", "depreciation": "None", "totalRevenue": "287538000", "costOfRevenue": "101926000", "interestIncome": "24144000", "incomeBeforeTax": "137942000", "interestExpense": "51812000", "operatingIncome": "162427000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "38202000", "reportedCurrency": "USD", "netInterestIncome": "-51812000", "nonInterestIncome": "None", "operatingExpenses": "23185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50202000", "sellingGeneralAndAdministrative": "22872000", "netIncomeFromContinuingOperations": "99740000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4813000", "currentDebt": "None", "investments": "None", "totalAssets": "5777451000", "longTermDebt": "3171664000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1162427000", "reportedCurrency": "USD", "retainedEarnings": "99740000", "totalLiabilities": "3647550000", "otherCurrentAssets": "1303000", "totalCurrentAssets": "99876000", "currentLongTermDebt": "None", "longTermInvestments": "609427000", "shortTermInvestments": "None", "currentNetReceivables": "98573000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5677575000", "currentAccountsPayable": "5317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3892154000", "shortLongTermDebtTotal": "3171664000", "totalShareholderEquity": "2129901000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82993000", "totalCurrentLiabilities": "91520000", "otherNonCurrentLiabilities": "15362000", "totalNonCurrentLiabilities": "3556030000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "485532000", "intangibleAssetsExcludingGoodwill": "1162427000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99740000", "profitLoss": "None", "dividendPayout": "108654000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "184936000", "capitalExpenditures": "54893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130282000", "cashflowFromInvestment": "-54654000", "stockBasedCompensation": "11945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-364000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50202000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 287463000, "cost_of_revenue": 111653000, "gross_profit": 175810000, "ebit": 166659000, "ebitda": 221903000, "pretax_income": 114473000, "tax_provision": 28436000, "net_income": 86037000, "net_income_to_common": 86037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 103598000, "total_assets": 5774967000, "short_term_debt": 0, "long_term_debt": 3186577000, "total_debt": 3186577000, "total_liabilities": 3647879000, "total_equity": 2127088000, "shares_outstanding": 484778000, "goodwill_and_intangibles": 1180095000 }, "cash_flow": { "operating_cash_flow": 215806000, "capital_expenditure": 43399000, "free_cash_flow": 259205000, "dividends_paid": 112955000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214113, "ticker_id": 176, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166659000", "ebitda": "221903000", "netIncome": "86037000", "grossProfit": "175810000", "depreciation": "None", "totalRevenue": "287463000", "costOfRevenue": "111653000", "interestIncome": "None", "incomeBeforeTax": "114473000", "interestExpense": "52186000", "operatingIncome": "152753000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "28436000", "reportedCurrency": "USD", "netInterestIncome": "-52186000", "nonInterestIncome": "None", "operatingExpenses": "23057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55244000", "sellingGeneralAndAdministrative": "21219000", "netIncomeFromContinuingOperations": "86037000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4812000", "currentDebt": "None", "investments": "None", "totalAssets": "5774967000", "longTermDebt": "3186577000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1180095000", "reportedCurrency": "USD", "retainedEarnings": "86037000", "totalLiabilities": "3647879000", "otherCurrentAssets": "963000", "totalCurrentAssets": "103598000", "currentLongTermDebt": "None", "longTermInvestments": "612847000", "shortTermInvestments": "None", "currentNetReceivables": "102635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5671369000", "currentAccountsPayable": "15058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3868885000", "shortLongTermDebtTotal": "3186577000", "totalShareholderEquity": "2127088000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "93646000", "totalCurrentLiabilities": "115969000", "otherNonCurrentLiabilities": "14531000", "totalNonCurrentLiabilities": "3531910000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "484778000", "intangibleAssetsExcludingGoodwill": "1180095000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86037000", "profitLoss": "None", "dividendPayout": "112955000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "215806000", "capitalExpenditures": "43399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130595000", "cashflowFromInvestment": "-111299000", "stockBasedCompensation": "11599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112955000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14433000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 287463000, "cost_of_revenue": 111653000, "gross_profit": 175810000, "research_and_development": null, "selling_general_admin": 21219000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166659000, "depreciation_amortisation": 55244000, "ebitda": 221903000, "interest_expense": 52186000, "interest_income": null, "other_non_operating": null, "pretax_income": 114473000, "tax_provision": 28436000, "effective_tax_rate": null, "net_income": 86037000, "net_income_continuing_ops": 86037000, "net_income_to_common": 86037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 102635000, "inventory": null, "other_current_assets": null, "total_current_assets": 103598000, "net_ppe": null, "goodwill": null, "intangible_assets": 1180095000, "goodwill_and_intangibles": 1180095000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5671369000, "total_assets": 5774967000, "short_term_debt": 0, "accounts_payable": 15058000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115969000, "long_term_debt": 3186577000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3531910000, "total_liabilities": 3647879000, "total_debt": 3186577000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 86037000, "total_equity": 2127088000, "shares_outstanding": 484778000, "operating_cash_flow": 215806000, "stock_based_compensation": 11599000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43399000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -111299000, "dividends_paid": 112955000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130595000, "free_cash_flow": 259205000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "166659000", "ebitda": "221903000", "netIncome": "86037000", "grossProfit": "175810000", "depreciation": "None", "totalRevenue": "287463000", "costOfRevenue": "111653000", "interestIncome": "None", "incomeBeforeTax": "114473000", "interestExpense": "52186000", "operatingIncome": "152753000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "28436000", "reportedCurrency": "USD", "netInterestIncome": "-52186000", "nonInterestIncome": "None", "operatingExpenses": "23057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55244000", "sellingGeneralAndAdministrative": "21219000", "netIncomeFromContinuingOperations": "86037000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4812000", "currentDebt": "None", "investments": "None", "totalAssets": "5774967000", "longTermDebt": "3186577000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1180095000", "reportedCurrency": "USD", "retainedEarnings": "86037000", "totalLiabilities": "3647879000", "otherCurrentAssets": "963000", "totalCurrentAssets": "103598000", "currentLongTermDebt": "None", "longTermInvestments": "612847000", "shortTermInvestments": "None", "currentNetReceivables": "102635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5671369000", "currentAccountsPayable": "15058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3868885000", "shortLongTermDebtTotal": "3186577000", "totalShareholderEquity": "2127088000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "93646000", "totalCurrentLiabilities": "115969000", "otherNonCurrentLiabilities": "14531000", "totalNonCurrentLiabilities": "3531910000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "484778000", "intangibleAssetsExcludingGoodwill": "1180095000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86037000", "profitLoss": "None", "dividendPayout": "112955000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "215806000", "capitalExpenditures": "43399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130595000", "cashflowFromInvestment": "-111299000", "stockBasedCompensation": "11599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112955000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14433000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55291000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 296719000, "cost_of_revenue": 108681000, "gross_profit": 188038000, "ebit": 193722000, "ebitda": 248485000, "pretax_income": 140414000, "tax_provision": 36488000, "net_income": 103926000, "net_income_to_common": 103926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26088000, "total_current_assets": 133688000, "total_assets": 5749241000, "short_term_debt": null, "long_term_debt": 3174873000, "total_debt": 3174873000, "total_liabilities": 3598862000, "total_equity": 2150379000, "shares_outstanding": 484303000, "goodwill_and_intangibles": 1197763000 }, "cash_flow": { "operating_cash_flow": 210561000, "capital_expenditure": 35073000, "free_cash_flow": 245634000, "dividends_paid": 108056000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214114, "ticker_id": 176, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193722000", "ebitda": "248485000", "netIncome": "103926000", "grossProfit": "188038000", "depreciation": "None", "totalRevenue": "296719000", "costOfRevenue": "108681000", "interestIncome": "None", "incomeBeforeTax": "140414000", "interestExpense": "53308000", "operatingIncome": "166251000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "36488000", "reportedCurrency": "USD", "netInterestIncome": "-53308000", "nonInterestIncome": "None", "operatingExpenses": "21787000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54763000", "sellingGeneralAndAdministrative": "21221000", "netIncomeFromContinuingOperations": "103926000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4803000", "currentDebt": "None", "investments": "None", "totalAssets": "5749241000", "longTermDebt": "3174873000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1197763000", "reportedCurrency": "USD", "retainedEarnings": "103926000", "totalLiabilities": "3598862000", "otherCurrentAssets": "1811000", "totalCurrentAssets": "133688000", "currentLongTermDebt": "None", "longTermInvestments": "619220000", "shortTermInvestments": "None", "currentNetReceivables": "105789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5615553000", "currentAccountsPayable": "12954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3174873000", "totalShareholderEquity": "2150379000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91221000", "totalCurrentLiabilities": "107319000", "otherNonCurrentLiabilities": "14304000", "totalNonCurrentLiabilities": "3491543000", "cashAndShortTermInvestments": "26088000", "commonStockSharesOutstanding": "484303000", "intangibleAssetsExcludingGoodwill": "1197763000", "cashAndCashEquivalentsAtCarryingValue": "26088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103926000", "profitLoss": "None", "dividendPayout": "108056000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "210561000", "capitalExpenditures": "35073000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147416000", "cashflowFromInvestment": "-37123000", "stockBasedCompensation": "9327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108056000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 296719000, "cost_of_revenue": 108681000, "gross_profit": 188038000, "research_and_development": null, "selling_general_admin": 21221000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193722000, "depreciation_amortisation": 54763000, "ebitda": 248485000, "interest_expense": 53308000, "interest_income": null, "other_non_operating": null, "pretax_income": 140414000, "tax_provision": 36488000, "effective_tax_rate": null, "net_income": 103926000, "net_income_continuing_ops": 103926000, "net_income_to_common": 103926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26088000, "short_term_investments": null, "net_receivables": 105789000, "inventory": null, "other_current_assets": null, "total_current_assets": 133688000, "net_ppe": null, "goodwill": null, "intangible_assets": 1197763000, "goodwill_and_intangibles": 1197763000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5615553000, "total_assets": 5749241000, "short_term_debt": null, "accounts_payable": 12954000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107319000, "long_term_debt": 3174873000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3491543000, "total_liabilities": 3598862000, "total_debt": 3174873000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 103926000, "total_equity": 2150379000, "shares_outstanding": 484303000, "operating_cash_flow": 210561000, "stock_based_compensation": 9327000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35073000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37123000, "dividends_paid": 108056000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -147416000, "free_cash_flow": 245634000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193722000", "ebitda": "248485000", "netIncome": "103926000", "grossProfit": "188038000", "depreciation": "None", "totalRevenue": "296719000", "costOfRevenue": "108681000", "interestIncome": "None", "incomeBeforeTax": "140414000", "interestExpense": "53308000", "operatingIncome": "166251000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "36488000", "reportedCurrency": "USD", "netInterestIncome": "-53308000", "nonInterestIncome": "None", "operatingExpenses": "21787000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54763000", "sellingGeneralAndAdministrative": "21221000", "netIncomeFromContinuingOperations": "103926000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4803000", "currentDebt": "None", "investments": "None", "totalAssets": "5749241000", "longTermDebt": "3174873000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1197763000", "reportedCurrency": "USD", "retainedEarnings": "103926000", "totalLiabilities": "3598862000", "otherCurrentAssets": "1811000", "totalCurrentAssets": "133688000", "currentLongTermDebt": "None", "longTermInvestments": "619220000", "shortTermInvestments": "None", "currentNetReceivables": "105789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5615553000", "currentAccountsPayable": "12954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3174873000", "totalShareholderEquity": "2150379000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91221000", "totalCurrentLiabilities": "107319000", "otherNonCurrentLiabilities": "14304000", "totalNonCurrentLiabilities": "3491543000", "cashAndShortTermInvestments": "26088000", "commonStockSharesOutstanding": "484303000", "intangibleAssetsExcludingGoodwill": "1197763000", "cashAndCashEquivalentsAtCarryingValue": "26088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103926000", "profitLoss": "None", "dividendPayout": "108056000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "210561000", "capitalExpenditures": "35073000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147416000", "cashflowFromInvestment": "-37123000", "stockBasedCompensation": "9327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108056000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54763000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 277838000, "cost_of_revenue": 103380000, "gross_profit": 174458000, "ebit": 155821000, "ebitda": 208418000, "pretax_income": 131312000, "tax_provision": 30865000, "net_income": 100447000, "net_income_to_common": 100447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66000, "total_current_assets": 91128000, "total_assets": 5737618000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 3585887000, "total_equity": 2151731000, "shares_outstanding": 483733000, "goodwill_and_intangibles": 1215431000 }, "cash_flow": { "operating_cash_flow": 208321000, "capital_expenditure": 53974000, "free_cash_flow": 262295000, "dividends_paid": 108112000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214115, "ticker_id": 176, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155821000", "ebitda": "208418000", "netIncome": "100447000", "grossProfit": "174458000", "depreciation": "None", "totalRevenue": "277838000", "costOfRevenue": "103380000", "interestIncome": "None", "incomeBeforeTax": "131312000", "interestExpense": "52000000", "operatingIncome": "156006000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "30865000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "18452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52597000", "sellingGeneralAndAdministrative": "17926000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4797000", "currentDebt": "None", "investments": "None", "totalAssets": "5737618000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1215431000", "reportedCurrency": "USD", "retainedEarnings": "100447000", "totalLiabilities": "3585887000", "otherCurrentAssets": "1500000", "totalCurrentAssets": "91128000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5646490000", "currentAccountsPayable": "10499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3213216000", "totalShareholderEquity": "2151731000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85918000", "totalCurrentLiabilities": "96417000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3489470000", "cashAndShortTermInvestments": "66000", "commonStockSharesOutstanding": "483733000", "intangibleAssetsExcludingGoodwill": "1215431000", "cashAndCashEquivalentsAtCarryingValue": "66000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100447000", "profitLoss": "None", "dividendPayout": "108112000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "208321000", "capitalExpenditures": "53974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154557000", "cashflowFromInvestment": "-53698000", "stockBasedCompensation": "8431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108112000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52553000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 277838000, "cost_of_revenue": 103380000, "gross_profit": 174458000, "research_and_development": null, "selling_general_admin": 17926000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155821000, "depreciation_amortisation": 52597000, "ebitda": 208418000, "interest_expense": 52000000, "interest_income": null, "other_non_operating": null, "pretax_income": 131312000, "tax_provision": 30865000, "effective_tax_rate": null, "net_income": 100447000, "net_income_continuing_ops": null, "net_income_to_common": 100447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66000, "short_term_investments": null, "net_receivables": 89562000, "inventory": null, "other_current_assets": null, "total_current_assets": 91128000, "net_ppe": null, "goodwill": null, "intangible_assets": 1215431000, "goodwill_and_intangibles": 1215431000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5646490000, "total_assets": 5737618000, "short_term_debt": null, "accounts_payable": 10499000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96417000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3489470000, "total_liabilities": 3585887000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 100447000, "total_equity": 2151731000, "shares_outstanding": 483733000, "operating_cash_flow": 208321000, "stock_based_compensation": 8431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53974000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53698000, "dividends_paid": 108112000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -154557000, "free_cash_flow": 262295000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "155821000", "ebitda": "208418000", "netIncome": "100447000", "grossProfit": "174458000", "depreciation": "None", "totalRevenue": "277838000", "costOfRevenue": "103380000", "interestIncome": "None", "incomeBeforeTax": "131312000", "interestExpense": "52000000", "operatingIncome": "156006000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "30865000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "18452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52597000", "sellingGeneralAndAdministrative": "17926000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4797000", "currentDebt": "None", "investments": "None", "totalAssets": "5737618000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1215431000", "reportedCurrency": "USD", "retainedEarnings": "100447000", "totalLiabilities": "3585887000", "otherCurrentAssets": "1500000", "totalCurrentAssets": "91128000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5646490000", "currentAccountsPayable": "10499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3213216000", "totalShareholderEquity": "2151731000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85918000", "totalCurrentLiabilities": "96417000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3489470000", "cashAndShortTermInvestments": "66000", "commonStockSharesOutstanding": "483733000", "intangibleAssetsExcludingGoodwill": "1215431000", "cashAndCashEquivalentsAtCarryingValue": "66000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100447000", "profitLoss": "None", "dividendPayout": "108112000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "208321000", "capitalExpenditures": "53974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154557000", "cashflowFromInvestment": "-53698000", "stockBasedCompensation": "8431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108112000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52553000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 281507000, "cost_of_revenue": 100327000, "gross_profit": 181180000, "ebit": 189710000, "ebitda": 238123000, "pretax_income": 134477000, "tax_provision": 36657000, "net_income": 97820000, "net_income_to_common": 97820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 95534000, "total_assets": 5758711000, "short_term_debt": 0, "long_term_debt": 3258537000, "total_debt": 3258537000, "total_liabilities": 3607571000, "total_equity": 2151140000, "shares_outstanding": 482840000, "goodwill_and_intangibles": 1233099000 }, "cash_flow": { "operating_cash_flow": 202437000, "capital_expenditure": 31019000, "free_cash_flow": 233456000, "dividends_paid": 108038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214117, "ticker_id": 176, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189710000", "ebitda": "238123000", "netIncome": "97820000", "grossProfit": "181180000", "depreciation": "None", "totalRevenue": "281507000", "costOfRevenue": "100327000", "interestIncome": "27836000", "incomeBeforeTax": "134477000", "interestExpense": "55233000", "operatingIncome": "162313000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "36657000", "reportedCurrency": "USD", "netInterestIncome": "-55233000", "nonInterestIncome": "None", "operatingExpenses": "18867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48413000", "sellingGeneralAndAdministrative": "17633000", "netIncomeFromContinuingOperations": "97820000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4797000", "currentDebt": "None", "investments": "None", "totalAssets": "5758711000", "longTermDebt": "3258537000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1233099000", "reportedCurrency": "USD", "retainedEarnings": "97820000", "totalLiabilities": "3607571000", "otherCurrentAssets": "811000", "totalCurrentAssets": "95534000", "currentLongTermDebt": "None", "longTermInvestments": "635954000", "shortTermInvestments": "None", "currentNetReceivables": "94723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5663177000", "currentAccountsPayable": "24683000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3782554000", "shortLongTermDebtTotal": "3258537000", "totalShareholderEquity": "2151140000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82457000", "totalCurrentLiabilities": "110649000", "otherNonCurrentLiabilities": "9749000", "totalNonCurrentLiabilities": "3496922000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "482840000", "intangibleAssetsExcludingGoodwill": "1233099000", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97820000", "profitLoss": "None", "dividendPayout": "108038000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "202437000", "capitalExpenditures": "31019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157140000", "cashflowFromInvestment": "-129508000", "stockBasedCompensation": "8349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 281507000, "cost_of_revenue": 100327000, "gross_profit": 181180000, "research_and_development": null, "selling_general_admin": 17633000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189710000, "depreciation_amortisation": 48413000, "ebitda": 238123000, "interest_expense": 55233000, "interest_income": null, "other_non_operating": null, "pretax_income": 134477000, "tax_provision": 36657000, "effective_tax_rate": null, "net_income": 97820000, "net_income_continuing_ops": 97820000, "net_income_to_common": 97820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 94723000, "inventory": null, "other_current_assets": null, "total_current_assets": 95534000, "net_ppe": null, "goodwill": null, "intangible_assets": 1233099000, "goodwill_and_intangibles": 1233099000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5663177000, "total_assets": 5758711000, "short_term_debt": 0, "accounts_payable": 24683000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110649000, "long_term_debt": 3258537000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3496922000, "total_liabilities": 3607571000, "total_debt": 3258537000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 97820000, "total_equity": 2151140000, "shares_outstanding": 482840000, "operating_cash_flow": 202437000, "stock_based_compensation": 8349000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31019000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129508000, "dividends_paid": 108038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -157140000, "free_cash_flow": 233456000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189710000", "ebitda": "238123000", "netIncome": "97820000", "grossProfit": "181180000", "depreciation": "None", "totalRevenue": "281507000", "costOfRevenue": "100327000", "interestIncome": "27836000", "incomeBeforeTax": "134477000", "interestExpense": "55233000", "operatingIncome": "162313000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "36657000", "reportedCurrency": "USD", "netInterestIncome": "-55233000", "nonInterestIncome": "None", "operatingExpenses": "18867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48413000", "sellingGeneralAndAdministrative": "17633000", "netIncomeFromContinuingOperations": "97820000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4797000", "currentDebt": "None", "investments": "None", "totalAssets": "5758711000", "longTermDebt": "3258537000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1233099000", "reportedCurrency": "USD", "retainedEarnings": "97820000", "totalLiabilities": "3607571000", "otherCurrentAssets": "811000", "totalCurrentAssets": "95534000", "currentLongTermDebt": "None", "longTermInvestments": "635954000", "shortTermInvestments": "None", "currentNetReceivables": "94723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5663177000", "currentAccountsPayable": "24683000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3782554000", "shortLongTermDebtTotal": "3258537000", "totalShareholderEquity": "2151140000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82457000", "totalCurrentLiabilities": "110649000", "otherNonCurrentLiabilities": "9749000", "totalNonCurrentLiabilities": "3496922000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "482840000", "intangibleAssetsExcludingGoodwill": "1233099000", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97820000", "profitLoss": "None", "dividendPayout": "108038000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "202437000", "capitalExpenditures": "31019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157140000", "cashflowFromInvestment": "-129508000", "stockBasedCompensation": "8349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48413000", "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": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "income_statement": { "revenue": 275955000, "cost_of_revenue": 105496000, "gross_profit": 170459000, "ebit": 171495000, "ebitda": 224396000, "pretax_income": 116107000, "tax_provision": 29095000, "net_income": 87012000, "net_income_to_common": 87012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 93906000, "total_assets": 5752883000, "short_term_debt": 0, "long_term_debt": 3306667000, "total_debt": 3306667000, "total_liabilities": 3599844000, "total_equity": 2153039000, "shares_outstanding": 481512000, "goodwill_and_intangibles": 1250767000 }, "cash_flow": { "operating_cash_flow": 185586000, "capital_expenditure": 29962000, "free_cash_flow": 215548000, "dividends_paid": 110744000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214118, "ticker_id": 176, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:10.708680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "171495000", "ebitda": "224396000", "netIncome": "87012000", "grossProfit": "170459000", "depreciation": "None", "totalRevenue": "275955000", "costOfRevenue": "105496000", "interestIncome": "29416000", "incomeBeforeTax": "116107000", "interestExpense": "55388000", "operatingIncome": "145523000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "29095000", "reportedCurrency": "USD", "netInterestIncome": "-55388000", "nonInterestIncome": "None", "operatingExpenses": "24936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-29416000", "costofGoodsAndServicesSold": "105496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52901000", "sellingGeneralAndAdministrative": "18162000", "netIncomeFromContinuingOperations": "87012000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4797000", "currentDebt": "None", "investments": "None", "totalAssets": "5752883000", "longTermDebt": "3306667000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1250767000", "reportedCurrency": "USD", "retainedEarnings": "87012000", "totalLiabilities": "3599844000", "otherCurrentAssets": "795000", "totalCurrentAssets": "93906000", "currentLongTermDebt": "None", "longTermInvestments": "639887000", "shortTermInvestments": "None", "currentNetReceivables": "93111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5658977000", "currentAccountsPayable": "17947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3756496000", "shortLongTermDebtTotal": "3306667000", "totalShareholderEquity": "2153039000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "71744000", "totalCurrentLiabilities": "96609000", "otherNonCurrentLiabilities": "4589000", "totalNonCurrentLiabilities": "3503235000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "481512000", "intangibleAssetsExcludingGoodwill": "1250767000", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87012000", "profitLoss": "None", "dividendPayout": "110744000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185586000", "capitalExpenditures": "29962000", "changeInReceivables": "3787000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143526000", "cashflowFromInvestment": "-42060000", "stockBasedCompensation": "8499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110744000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7182000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 275955000, "cost_of_revenue": 105496000, "gross_profit": 170459000, "research_and_development": null, "selling_general_admin": 18162000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171495000, "depreciation_amortisation": 52901000, "ebitda": 224396000, "interest_expense": 55388000, "interest_income": null, "other_non_operating": null, "pretax_income": 116107000, "tax_provision": 29095000, "effective_tax_rate": null, "net_income": 87012000, "net_income_continuing_ops": 87012000, "net_income_to_common": 87012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 93111000, "inventory": null, "other_current_assets": null, "total_current_assets": 93906000, "net_ppe": null, "goodwill": null, "intangible_assets": 1250767000, "goodwill_and_intangibles": 1250767000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5658977000, "total_assets": 5752883000, "short_term_debt": 0, "accounts_payable": 17947000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96609000, "long_term_debt": 3306667000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3503235000, "total_liabilities": 3599844000, "total_debt": 3306667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 87012000, "total_equity": 2153039000, "shares_outstanding": 481512000, "operating_cash_flow": 185586000, "stock_based_compensation": 8499000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42060000, "dividends_paid": 110744000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -143526000, "free_cash_flow": 215548000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "171495000", "ebitda": "224396000", "netIncome": "87012000", "grossProfit": "170459000", "depreciation": "None", "totalRevenue": "275955000", "costOfRevenue": "105496000", "interestIncome": "29416000", "incomeBeforeTax": "116107000", "interestExpense": "55388000", "operatingIncome": "145523000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "29095000", "reportedCurrency": "USD", "netInterestIncome": "-55388000", "nonInterestIncome": "None", "operatingExpenses": "24936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-29416000", "costofGoodsAndServicesSold": "105496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52901000", "sellingGeneralAndAdministrative": "18162000", "netIncomeFromContinuingOperations": "87012000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4797000", "currentDebt": "None", "investments": "None", "totalAssets": "5752883000", "longTermDebt": "3306667000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1250767000", "reportedCurrency": "USD", "retainedEarnings": "87012000", "totalLiabilities": "3599844000", "otherCurrentAssets": "795000", "totalCurrentAssets": "93906000", "currentLongTermDebt": "None", "longTermInvestments": "639887000", "shortTermInvestments": "None", "currentNetReceivables": "93111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5658977000", "currentAccountsPayable": "17947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3756496000", "shortLongTermDebtTotal": "3306667000", "totalShareholderEquity": "2153039000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "71744000", "totalCurrentLiabilities": "96609000", "otherNonCurrentLiabilities": "4589000", "totalNonCurrentLiabilities": "3503235000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "481512000", "intangibleAssetsExcludingGoodwill": "1250767000", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87012000", "profitLoss": "None", "dividendPayout": "110744000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185586000", "capitalExpenditures": "29962000", "changeInReceivables": "3787000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143526000", "cashflowFromInvestment": "-42060000", "stockBasedCompensation": "8499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110744000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7182000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "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" ] } } }