{ "ticker": { "uuid": "1bf4501f-1df8-406a-89f9-e12a9d38738e", "symbol": "EGP", "name": "EastGroup Properties Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/1bf4501f-1df8-406a-89f9-e12a9d38738e/", "api_url": "https://sharemaestro.com/factors/api/tickers/1bf4501f-1df8-406a-89f9-e12a9d38738e/" }, "ticker_metadata": { "id": 1227, "uuid": "1bf4501f-1df8-406a-89f9-e12a9d38738e", "symbol": "EGP", "name": "EastGroup Properties Inc", "asset_type": "equity", "market_cap": 10853718000, "stock_exchange_id": 3, "industry": "Reit - Industrial", "sector": "Real Estate", "description": "EastGroup Properties, Inc. (NYSE: EGP), an S&P MidCap 400 company, is a self-managed capital real estate investment trust focused on the development, acquisition and operation of industrial properties in Sunbelt's major markets in the United States. with an emphasis on the states of Florida, Texas, Arizona, California and North Carolina.", "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": "1bf4501f-1df8-406a-89f9-e12a9d38738e", "symbol": "EGP", "name": "EastGroup Properties Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/1bf4501f-1df8-406a-89f9-e12a9d38738e/", "api_url": "https://sharemaestro.com/factors/api/tickers/1bf4501f-1df8-406a-89f9-e12a9d38738e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.31, "value": 0.06, "quality": 0.76, "momentum": 0.71, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 198.21, "market_cap": 10613352660, "pe_ratio": 36.2705, "earnings_yield": 0.0276, "ebitda_to_ev": 0.0438, "shareholder_yield": 0.0295, "roe": 0.0818, "piotroski_f_score": 7, "momentum_12_1": 0.2414, "volatility_252d": 0.1655 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": 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": "2026-06-07T06:52:51.015623+00:00", "batch_id": "" }, "size": { "price_close": 198.21, "market_cap": 10613352660, "market_cap_usd": 10613352660, "enterprise_value": 12333297660, "shares_outstanding": 53546000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 36.2705, "pb_ratio": 2.9674, "ptbv_ratio": 2.9993, "ps_ratio": 14.398, "pcf_ratio": 21.6877, "pfcf_ratio": 18.9176, "ev_ebitda": 22.8307, "ev_ebit": 38.4817, "ev_sales": 16.7312, "ev_fcf": 21.9833, "earnings_yield": 0.0276, "fcf_yield": 0.0455, "price_to_sales": 14.398, "price_to_book": 2.9674, "price_to_cashflow": 21.6877, "ebitda_to_ev": 0.0438, "sales_yield": 0.0598 }, "yield": { "dividend_yield": 0.0295, "buyback_yield": 0, "shareholder_yield": 0.0295, "debt_paydown_yield": null, "total_yield": 0.0295 }, "quality": { "gross_margin": 0.3605, "operating_margin": 0.4348, "net_margin": 0.397, "ebitda_margin": 0.7328, "fcf_margin": 0.7611, "roe": 0.0818, "roa": 0.0533, "roic": 0.0454, "roc_greenblatt": null, "asset_turnover": 0.1343, "cash_conversion": 1.9173, "accruals_ratio": -0.0358, "sbc_to_revenue": 0.0159, "piotroski_f_score": 7, "altman_z_score": 3.5422, "earnings_stability_5y": 0.1971, "revenue_stability_5y": 0.2911, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0484, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5349, "net_debt_to_ebitda": 3.1839, "debt_to_assets": 0.319, "interest_coverage": 10.3267, "current_ratio": 1.0403, "quick_ratio": 1.0306, "net_debt": 1719945000, "local_beta": 0.0009, "volatility_252d": 0.1655, "volatility_60d": 0.3894, "max_drawdown_12m": -0.0673, "risk_adjusted_momentum": 1.4589 }, "growth": { "revenue_growth_1y": 0.122, "revenue_growth_3y_cagr": 0.1399, "revenue_growth_5y_cagr": 0.1472, "eps_growth_1y": 0.2804, "eps_growth_3y_cagr": 0.114, "eps_growth_5y_cagr": 0.1889, "fcf_growth_1y": 0.1274, "book_value_growth_1y": -0.027, "revenue_growth": 0.122, "earnings_growth": 0.2804 }, "momentum": { "price_return_1m": -0.0346, "price_return_3m": 0.0625, "price_return_6m": 0.1206, "price_return_9m": 0.2098, "price_return_12m": 0.1984, "price_return_12m_ex1m": 0.2414, "momentum_6m": 0.1206, "momentum_12m": 0.1984, "momentum_12_1": 0.2414, "distance_from_52w_high": -0.0346, "distance_from_52w_low": 0.2629, "relative_strength": 0.0985 }, "raw_ttm": { "revenue_ttm": 737143000, "gross_profit_ttm": 265760000, "ebit_ttm": 320497999, "ebitda_ttm": 540206999, "net_income_ttm": 292617000, "eps_diluted_ttm": 5.4648, "operating_cash_flow_ttm": 489372000, "capital_expenditure_ttm": 71658000, "fcf_ttm": 561030000, "dividends_paid_ttm": 312986000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31036000, "cash_and_equivalents": 31358000, "total_current_assets": 145638000, "total_current_liabilities": 140000000, "net_ppe": null, "total_assets": 5490264000, "total_debt": 1751303000, "total_equity": 3576593000, "net_working_capital": 114280000, "book_value_per_share": 66.7948, "retained_earnings": -447946000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3538601000, "tangible_book_per_share": 66.0853 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 76, "rank_pb": 64, "rank_ptbv": 55, "rank_ps": 93, "rank_pcf": 79, "rank_ev_ebitda": 80, "rank_ev_ebit": 88, "rank_earnings_yield": 76, "rank_fcf_yield": 70, "rank_dividend_yield": 26, "rank_shareholder_yield": 26, "rank_total_yield": 27, "rank_roe": 51, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 62, "rank_fcf_margin": 8, "rank_piotroski": 21, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 35, "rank_eps_growth_5y": 30, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 43 }, "composites": { "value_composite": 94, "quality_composite": 24, "momentum_composite": 29, "growth_composite": 10, "yield_composite": 18, "svqf_composite": 88, "vc1_composite": 94, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.2135, "os_score": 0.31, "value_percentile": 0.06, "quality_percentile": 0.76, "momentum_percentile": 0.71, "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": 12, "small_cap_core_rank": 90, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3994, "ticker_id": 1227, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:51.015623+00:00", "batch_id": "", "os_score_delta": null, "price_close": 198.21, "market_cap": 10613352660, "market_cap_usd": 10613352660, "enterprise_value": 12333297660, "shares_outstanding": 53546000, "fx_rate_to_usd": null, "pe_ratio": 36.27045818, "pb_ratio": 2.9674477, "ptbv_ratio": 2.99930754, "ps_ratio": 14.39795624, "pcf_ratio": 21.68769905, "pfcf_ratio": 18.91762056, "ev_ebitda": 22.83068839, "ev_ebit": 38.48166821, "ev_sales": 16.73121451, "ev_fcf": 21.98331223, "earnings_yield": 0.02757065, "fcf_yield": 0.04548905, "dividend_yield": 0.02948983, "buyback_yield": 0, "shareholder_yield": 0.02948983, "debt_paydown_yield": null, "total_yield": 0.02948983, "gross_margin": 0.36052706, "operating_margin": 0.43478402, "net_margin": 0.39696097, "ebitda_margin": 0.73283881, "fcf_margin": 0.76108706, "roe": 0.08181445, "roa": 0.05329744, "roic": 0.04538314, "roc_greenblatt": null, "asset_turnover": 0.13426367, "cash_conversion": 1.91728437, "accruals_ratio": -0.03583707, "sbc_to_revenue": 0.01589922, "debt_to_equity": 0.53494597, "net_debt_to_ebitda": 3.18386286, "debt_to_assets": 0.31898339, "interest_coverage": 10.32665289, "current_ratio": 1.04027143, "quick_ratio": 1.03061429, "net_debt": 1719945000, "revenue_growth_1y": 0.12200375, "revenue_growth_3y_cagr": 0.13988783, "revenue_growth_5y_cagr": 0.14720411, "eps_growth_1y": 0.28043145, "eps_growth_3y_cagr": 0.11403615, "eps_growth_5y_cagr": 0.18891527, "fcf_growth_1y": 0.12736085, "book_value_growth_1y": -0.02699176, "piotroski_f_score": 7, "altman_z_score": 3.54222583, "earnings_stability_5y": 0.197097, "revenue_stability_5y": 0.291079, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03462887, "price_return_3m": 0.0624595, "price_return_6m": 0.12060987, "price_return_9m": 0.20981844, "price_return_12m": 0.19843208, "price_return_12m_ex1m": 0.24142109, "distance_from_52w_high": -0.03462887, "distance_from_52w_low": 0.26291202, "relative_strength": 0.0984685, "local_beta": 0.0009, "volatility_252d": 0.165478, "volatility_60d": 0.389422, "max_drawdown_12m": -0.06734241, "revenue_ttm": 737143000, "gross_profit_ttm": 265760000, "ebit_ttm": 320497999, "ebitda_ttm": 540206999, "net_income_ttm": 292617000, "eps_diluted_ttm": 5.46477795, "operating_cash_flow_ttm": 489372000, "capital_expenditure_ttm": 71658000, "fcf_ttm": 561030000, "dividends_paid_ttm": 312986000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31036000, "cash_and_equivalents": 31358000, "total_current_assets": 145638000, "total_current_liabilities": 140000000, "net_ppe": null, "total_assets": 5490264000, "total_debt": 1751303000, "total_equity": 3576593000, "net_working_capital": 114280000, "book_value_per_share": 66.79477459, "retained_earnings": -447946000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3538601000, "tangible_book_per_share": 66.0852538, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 76, "rank_pb": 64, "rank_ptbv": 55, "rank_ps": 93, "rank_pcf": 79, "rank_ev_ebitda": 80, "rank_ev_ebit": 88, "rank_earnings_yield": 76, "rank_fcf_yield": 70, "rank_dividend_yield": 26, "rank_shareholder_yield": 26, "rank_total_yield": 27, "rank_roe": 51, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 62, "rank_fcf_margin": 8, "rank_piotroski": 21, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 35, "rank_eps_growth_5y": 30, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 43, "value_composite": 94, "quality_composite": 24, "momentum_composite": 29, "growth_composite": 10, "yield_composite": 18, "svqf_composite": 88, "vc1_composite": 94, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 90, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 198.21, "os": 0.31, "value": 0.06, "quality": 0.76, "momentum": 0.71, "confidence": 1, "coverage": 1, "pe_ratio": 36.2705, "earnings_yield": 0.0276, "shareholder_yield": 0.0295, "roe": 0.0818, "momentum_12_1": 0.2414, "complete_fields": { "id": 3994, "ticker_id": 1227, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:51.015623+00:00", "batch_id": "", "os_score_delta": null, "price_close": 198.21, "market_cap": 10613352660, "market_cap_usd": 10613352660, "enterprise_value": 12333297660, "shares_outstanding": 53546000, "fx_rate_to_usd": null, "pe_ratio": 36.27045818, "pb_ratio": 2.9674477, "ptbv_ratio": 2.99930754, "ps_ratio": 14.39795624, "pcf_ratio": 21.68769905, "pfcf_ratio": 18.91762056, "ev_ebitda": 22.83068839, "ev_ebit": 38.48166821, "ev_sales": 16.73121451, "ev_fcf": 21.98331223, "earnings_yield": 0.02757065, "fcf_yield": 0.04548905, "dividend_yield": 0.02948983, "buyback_yield": 0, "shareholder_yield": 0.02948983, "debt_paydown_yield": null, "total_yield": 0.02948983, "gross_margin": 0.36052706, "operating_margin": 0.43478402, "net_margin": 0.39696097, "ebitda_margin": 0.73283881, "fcf_margin": 0.76108706, "roe": 0.08181445, "roa": 0.05329744, "roic": 0.04538314, "roc_greenblatt": null, "asset_turnover": 0.13426367, "cash_conversion": 1.91728437, "accruals_ratio": -0.03583707, "sbc_to_revenue": 0.01589922, "debt_to_equity": 0.53494597, "net_debt_to_ebitda": 3.18386286, "debt_to_assets": 0.31898339, "interest_coverage": 10.32665289, "current_ratio": 1.04027143, "quick_ratio": 1.03061429, "net_debt": 1719945000, "revenue_growth_1y": 0.12200375, "revenue_growth_3y_cagr": 0.13988783, "revenue_growth_5y_cagr": 0.14720411, "eps_growth_1y": 0.28043145, "eps_growth_3y_cagr": 0.11403615, "eps_growth_5y_cagr": 0.18891527, "fcf_growth_1y": 0.12736085, "book_value_growth_1y": -0.02699176, "piotroski_f_score": 7, "altman_z_score": 3.54222583, "earnings_stability_5y": 0.197097, "revenue_stability_5y": 0.291079, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03462887, "price_return_3m": 0.0624595, "price_return_6m": 0.12060987, "price_return_9m": 0.20981844, "price_return_12m": 0.19843208, "price_return_12m_ex1m": 0.24142109, "distance_from_52w_high": -0.03462887, "distance_from_52w_low": 0.26291202, "relative_strength": 0.0984685, "local_beta": 0.0009, "volatility_252d": 0.165478, "volatility_60d": 0.389422, "max_drawdown_12m": -0.06734241, "revenue_ttm": 737143000, "gross_profit_ttm": 265760000, "ebit_ttm": 320497999, "ebitda_ttm": 540206999, "net_income_ttm": 292617000, "eps_diluted_ttm": 5.46477795, "operating_cash_flow_ttm": 489372000, "capital_expenditure_ttm": 71658000, "fcf_ttm": 561030000, "dividends_paid_ttm": 312986000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31036000, "cash_and_equivalents": 31358000, "total_current_assets": 145638000, "total_current_liabilities": 140000000, "net_ppe": null, "total_assets": 5490264000, "total_debt": 1751303000, "total_equity": 3576593000, "net_working_capital": 114280000, "book_value_per_share": 66.79477459, "retained_earnings": -447946000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3538601000, "tangible_book_per_share": 66.0852538, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 76, "rank_pb": 64, "rank_ptbv": 55, "rank_ps": 93, "rank_pcf": 79, "rank_ev_ebitda": 80, "rank_ev_ebit": 88, "rank_earnings_yield": 76, "rank_fcf_yield": 70, "rank_dividend_yield": 26, "rank_shareholder_yield": 26, "rank_total_yield": 27, "rank_roe": 51, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 62, "rank_fcf_margin": 8, "rank_piotroski": 21, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 35, "rank_eps_growth_5y": 30, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 43, "value_composite": 94, "quality_composite": 24, "momentum_composite": 29, "growth_composite": 10, "yield_composite": 18, "svqf_composite": 88, "vc1_composite": 94, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 90, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 721336000, "cost_of_revenue": 408975000, "gross_profit": 312361000, "ebit": 278650000, "ebitda": 495382000, "pretax_income": 257458000, "tax_provision": null, "net_income": 257416000, "net_income_to_common": 257416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1006999, "total_current_assets": 118486999, "total_assets": 5431807000, "short_term_debt": 140000000, "long_term_debt": 1611026000, "total_debt": 1751026000, "total_liabilities": 1935219000, "total_equity": 3496201000, "shares_outstanding": 53383000, "goodwill_and_intangibles": 38741000 }, "cash_flow": { "operating_cash_flow": 480734000, "capital_expenditure": 75830000, "free_cash_flow": 556564000, "dividends_paid": 302507000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254836, "ticker_id": 1227, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "278650000", "ebitda": "495382000", "netIncome": "257416000", "grossProfit": "312361000", "depreciation": "None", "totalRevenue": "721336000", "costOfRevenue": "408975000", "interestIncome": "32113000", "incomeBeforeTax": "257458000", "interestExpense": "32113000", "operatingIncome": "287562000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-32113000", "nonInterestIncome": "None", "operatingExpenses": "24799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "408975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "216732000", "sellingGeneralAndAdministrative": "23960000", "netIncomeFromContinuingOperations": "257458000" }, "balance": { "goodwill": "990000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5431807000", "longTermDebt": "1611026000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "37751000", "reportedCurrency": "USD", "retainedEarnings": "-458953000", "totalLiabilities": "1935219000", "otherCurrentAssets": "-112824000", "totalCurrentAssets": "118486999", "currentLongTermDebt": "25301000", "longTermInvestments": "7007000", "shortTermInvestments": "None", "currentNetReceivables": "117480000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5313320000", "currentAccountsPayable": "169945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5116456000", "shortLongTermDebtTotal": "1751581000", "totalShareholderEquity": "3496201000", "capitalLeaseObligations": "38760000", "otherCurrentLiabilities": "-169945000", "totalCurrentLiabilities": "140000000", "otherNonCurrentLiabilities": "72202000", "totalNonCurrentLiabilities": "1795219000", "cashAndShortTermInvestments": "1006999", "commonStockSharesOutstanding": "53383000", "intangibleAssetsExcludingGoodwill": "37751000", "cashAndCashEquivalentsAtCarryingValue": "1006999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "257402000", "profitLoss": "None", "dividendPayout": "302507000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "480734000", "capitalExpenditures": "75830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79025000", "cashflowFromInvestment": "-576281000", "stockBasedCompensation": "8965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "302507000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "264071000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "216732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 721336000, "cost_of_revenue": 408975000, "gross_profit": 312361000, "research_and_development": null, "selling_general_admin": 23960000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 278650000, "depreciation_amortisation": 216732000, "ebitda": 495382000, "interest_expense": 32113000, "interest_income": null, "other_non_operating": null, "pretax_income": 257458000, "tax_provision": null, "effective_tax_rate": null, "net_income": 257416000, "net_income_continuing_ops": 257458000, "net_income_to_common": 257416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1006999, "short_term_investments": null, "net_receivables": 117480000, "inventory": null, "other_current_assets": null, "total_current_assets": 118486999, "net_ppe": null, "goodwill": 990000, "intangible_assets": 37751000, "goodwill_and_intangibles": 38741000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5313320000, "total_assets": 5431807000, "short_term_debt": 140000000, "accounts_payable": 169945000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140000000, "long_term_debt": 1611026000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1795219000, "total_liabilities": 1935219000, "total_debt": 1751026000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -458953000, "total_equity": 3496201000, "shares_outstanding": 53383000, "operating_cash_flow": 480734000, "stock_based_compensation": 8965000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75830000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -576281000, "dividends_paid": 302507000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79025000, "free_cash_flow": 556564000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "278650000", "ebitda": "495382000", "netIncome": "257416000", "grossProfit": "312361000", "depreciation": "None", "totalRevenue": "721336000", "costOfRevenue": "408975000", "interestIncome": "32113000", "incomeBeforeTax": "257458000", "interestExpense": "32113000", "operatingIncome": "287562000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-32113000", "nonInterestIncome": "None", "operatingExpenses": "24799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "408975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "216732000", "sellingGeneralAndAdministrative": "23960000", "netIncomeFromContinuingOperations": "257458000" }, "balance": { "goodwill": "990000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5431807000", "longTermDebt": "1611026000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "37751000", "reportedCurrency": "USD", "retainedEarnings": "-458953000", "totalLiabilities": "1935219000", "otherCurrentAssets": "-112824000", "totalCurrentAssets": "118486999", "currentLongTermDebt": "25301000", "longTermInvestments": "7007000", "shortTermInvestments": "None", "currentNetReceivables": "117480000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5313320000", "currentAccountsPayable": "169945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5116456000", "shortLongTermDebtTotal": "1751581000", "totalShareholderEquity": "3496201000", "capitalLeaseObligations": "38760000", "otherCurrentLiabilities": "-169945000", "totalCurrentLiabilities": "140000000", "otherNonCurrentLiabilities": "72202000", "totalNonCurrentLiabilities": "1795219000", "cashAndShortTermInvestments": "1006999", "commonStockSharesOutstanding": "53383000", "intangibleAssetsExcludingGoodwill": "37751000", "cashAndCashEquivalentsAtCarryingValue": "1006999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "257402000", "profitLoss": "None", "dividendPayout": "302507000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "480734000", "capitalExpenditures": "75830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79025000", "cashflowFromInvestment": "-576281000", "stockBasedCompensation": "8965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "302507000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "264071000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "216732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 638526000, "cost_of_revenue": 174212000, "gross_profit": 464314000, "ebit": 253499000, "ebitda": 414472000, "pretax_income": 227807000, "tax_provision": null, "net_income": 227751000, "net_income_to_common": 227751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17529000, "total_current_assets": 124952000, "total_assets": 5077476000, "short_term_debt": -3595000, "long_term_debt": 1507157000, "total_debt": 1503562000, "total_liabilities": 1784932000, "total_equity": 3292179000, "shares_outstanding": 48911000, "goodwill_and_intangibles": 39836000 }, "cash_flow": { "operating_cash_flow": 416587000, "capital_expenditure": 59288000, "free_cash_flow": 475875000, "dividends_paid": 252794000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254841, "ticker_id": 1227, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "253499000", "ebitda": "414472000", "netIncome": "227751000", "grossProfit": "464314000", "depreciation": "None", "totalRevenue": "638526000", "costOfRevenue": "174212000", "interestIncome": "38956000", "incomeBeforeTax": "227807000", "interestExpense": "36030000", "operatingIncome": "442910000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-38956000", "nonInterestIncome": "None", "operatingExpenses": "21404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160973000", "sellingGeneralAndAdministrative": "20619000", "netIncomeFromContinuingOperations": "227807000" }, "balance": { "goodwill": "990000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5077476000", "longTermDebt": "1507157000", "shortTermDebt": "-3595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38846000", "reportedCurrency": "USD", "retainedEarnings": "-403172000", "totalLiabilities": "1784932000", "otherCurrentAssets": "9805000", "totalCurrentAssets": "124952000", "currentLongTermDebt": "-3595000", "longTermInvestments": "7448000", "shortTermInvestments": "None", "currentNetReceivables": "97618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4952524000", "currentAccountsPayable": "10920000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4764568000", "shortLongTermDebtTotal": "1545218000", "totalShareholderEquity": "3292179000", "capitalLeaseObligations": "41656000", "otherCurrentLiabilities": "124894000", "totalCurrentLiabilities": "168560000", "otherNonCurrentLiabilities": "67559000", "totalNonCurrentLiabilities": "1616372000", "cashAndShortTermInvestments": "17529000", "commonStockSharesOutstanding": "48911000", "intangibleAssetsExcludingGoodwill": "38846000", "cashAndCashEquivalentsAtCarryingValue": "17529000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227751000", "profitLoss": "None", "dividendPayout": "252794000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "416587000", "capitalExpenditures": "59288000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "285021000", "cashflowFromInvestment": "-724342000", "stockBasedCompensation": "8965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "252794000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "717659000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 638526000, "cost_of_revenue": 174212000, "gross_profit": 464314000, "research_and_development": null, "selling_general_admin": 20619000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 253499000, "depreciation_amortisation": 160973000, "ebitda": 414472000, "interest_expense": 36030000, "interest_income": null, "other_non_operating": null, "pretax_income": 227807000, "tax_provision": null, "effective_tax_rate": null, "net_income": 227751000, "net_income_continuing_ops": 227807000, "net_income_to_common": 227751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17529000, "short_term_investments": null, "net_receivables": 97618000, "inventory": null, "other_current_assets": null, "total_current_assets": 124952000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 38846000, "goodwill_and_intangibles": 39836000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4952524000, "total_assets": 5077476000, "short_term_debt": -3595000, "accounts_payable": 10920000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168560000, "long_term_debt": 1507157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1616372000, "total_liabilities": 1784932000, "total_debt": 1503562000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -403172000, "total_equity": 3292179000, "shares_outstanding": 48911000, "operating_cash_flow": 416587000, "stock_based_compensation": 8965000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59288000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -724342000, "dividends_paid": 252794000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 285021000, "free_cash_flow": 475875000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "253499000", "ebitda": "414472000", "netIncome": "227751000", "grossProfit": "464314000", "depreciation": "None", "totalRevenue": "638526000", "costOfRevenue": "174212000", "interestIncome": "38956000", "incomeBeforeTax": "227807000", "interestExpense": "36030000", "operatingIncome": "442910000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-38956000", "nonInterestIncome": "None", "operatingExpenses": "21404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160973000", "sellingGeneralAndAdministrative": "20619000", "netIncomeFromContinuingOperations": "227807000" }, "balance": { "goodwill": "990000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5077476000", "longTermDebt": "1507157000", "shortTermDebt": "-3595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38846000", "reportedCurrency": "USD", "retainedEarnings": "-403172000", "totalLiabilities": "1784932000", "otherCurrentAssets": "9805000", "totalCurrentAssets": "124952000", "currentLongTermDebt": "-3595000", "longTermInvestments": "7448000", "shortTermInvestments": "None", "currentNetReceivables": "97618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4952524000", "currentAccountsPayable": "10920000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4764568000", "shortLongTermDebtTotal": "1545218000", "totalShareholderEquity": "3292179000", "capitalLeaseObligations": "41656000", "otherCurrentLiabilities": "124894000", "totalCurrentLiabilities": "168560000", "otherNonCurrentLiabilities": "67559000", "totalNonCurrentLiabilities": "1616372000", "cashAndShortTermInvestments": "17529000", "commonStockSharesOutstanding": "48911000", "intangibleAssetsExcludingGoodwill": "38846000", "cashAndCashEquivalentsAtCarryingValue": "17529000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227751000", "profitLoss": "None", "dividendPayout": "252794000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "416587000", "capitalExpenditures": "59288000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "285021000", "cashflowFromInvestment": "-724342000", "stockBasedCompensation": "8965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "252794000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "717659000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 566404000, "cost_of_revenue": 154030000, "gross_profit": 412374000, "ebit": 223957000, "ebitda": 370419000, "pretax_income": 200548000, "tax_provision": 47540000, "net_income": 200491000, "net_income_to_common": 200491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40263000, "total_current_assets": 131985000, "total_assets": 4519213000, "short_term_debt": 1520000, "long_term_debt": 1676347000, "total_debt": 1677867000, "total_liabilities": 1910579000, "total_equity": 2608634000, "shares_outstanding": 45331000, "goodwill_and_intangibles": 21359000 }, "cash_flow": { "operating_cash_flow": 338202000, "capital_expenditure": 51116000, "free_cash_flow": 389318000, "dividends_paid": 225625000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254846, "ticker_id": 1227, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "223957000", "ebitda": "370419000", "netIncome": "200491000", "grossProfit": "412374000", "depreciation": "None", "totalRevenue": "566404000", "costOfRevenue": "154030000", "interestIncome": "47996000", "incomeBeforeTax": "200548000", "interestExpense": "45048000", "operatingIncome": "395035000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "47540000", "reportedCurrency": "USD", "netInterestIncome": "-47996000", "nonInterestIncome": "None", "operatingExpenses": "17339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.35", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154030000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146462000", "sellingGeneralAndAdministrative": "16757000", "netIncomeFromContinuingOperations": "200548000" }, "balance": { "goodwill": "990000", "inventory": "-27365999", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4519213000", "longTermDebt": "1676347000", "shortTermDebt": "1520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20369000", "reportedCurrency": "USD", "retainedEarnings": "-366473000", "totalLiabilities": "1910579000", "otherCurrentAssets": "-124032000", "totalCurrentAssets": "131985000", "currentLongTermDebt": "1520000", "longTermInvestments": "7539000", "shortTermInvestments": "27366000", "currentNetReceivables": "83769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4387228000", "currentAccountsPayable": "14992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4222300000", "shortLongTermDebtTotal": "1696467000", "totalShareholderEquity": "2608634000", "capitalLeaseObligations": "21640000", "otherCurrentLiabilities": "131345000", "totalCurrentLiabilities": "164887000", "otherNonCurrentLiabilities": "45227000", "totalNonCurrentLiabilities": "1745692000", "cashAndShortTermInvestments": "40263000", "commonStockSharesOutstanding": "45331000", "intangibleAssetsExcludingGoodwill": "20369000", "cashAndCashEquivalentsAtCarryingValue": "40263000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200491000", "profitLoss": "None", "dividendPayout": "225625000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "338202000", "capitalExpenditures": "51116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "272063000", "cashflowFromInvestment": "-570058000", "stockBasedCompensation": "8965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "225625000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "571624000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 566404000, "cost_of_revenue": 154030000, "gross_profit": 412374000, "research_and_development": 0.35, "selling_general_admin": 16757000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 223957000, "depreciation_amortisation": 146462000, "ebitda": 370419000, "interest_expense": 45048000, "interest_income": null, "other_non_operating": null, "pretax_income": 200548000, "tax_provision": 47540000, "effective_tax_rate": null, "net_income": 200491000, "net_income_continuing_ops": 200548000, "net_income_to_common": 200491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40263000, "short_term_investments": 27366000, "net_receivables": 83769000, "inventory": -27365999, "other_current_assets": null, "total_current_assets": 131985000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 20369000, "goodwill_and_intangibles": 21359000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4387228000, "total_assets": 4519213000, "short_term_debt": 1520000, "accounts_payable": 14992000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164887000, "long_term_debt": 1676347000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1745692000, "total_liabilities": 1910579000, "total_debt": 1677867000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -366473000, "total_equity": 2608634000, "shares_outstanding": 45331000, "operating_cash_flow": 338202000, "stock_based_compensation": 8965000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -570058000, "dividends_paid": 225625000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 272063000, "free_cash_flow": 389318000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "223957000", "ebitda": "370419000", "netIncome": "200491000", "grossProfit": "412374000", "depreciation": "None", "totalRevenue": "566404000", "costOfRevenue": "154030000", "interestIncome": "47996000", "incomeBeforeTax": "200548000", "interestExpense": "45048000", "operatingIncome": "395035000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "47540000", "reportedCurrency": "USD", "netInterestIncome": "-47996000", "nonInterestIncome": "None", "operatingExpenses": "17339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.35", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154030000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146462000", "sellingGeneralAndAdministrative": "16757000", "netIncomeFromContinuingOperations": "200548000" }, "balance": { "goodwill": "990000", "inventory": "-27365999", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4519213000", "longTermDebt": "1676347000", "shortTermDebt": "1520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20369000", "reportedCurrency": "USD", "retainedEarnings": "-366473000", "totalLiabilities": "1910579000", "otherCurrentAssets": "-124032000", "totalCurrentAssets": "131985000", "currentLongTermDebt": "1520000", "longTermInvestments": "7539000", "shortTermInvestments": "27366000", "currentNetReceivables": "83769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4387228000", "currentAccountsPayable": "14992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4222300000", "shortLongTermDebtTotal": "1696467000", "totalShareholderEquity": "2608634000", "capitalLeaseObligations": "21640000", "otherCurrentLiabilities": "131345000", "totalCurrentLiabilities": "164887000", "otherNonCurrentLiabilities": "45227000", "totalNonCurrentLiabilities": "1745692000", "cashAndShortTermInvestments": "40263000", "commonStockSharesOutstanding": "45331000", "intangibleAssetsExcludingGoodwill": "20369000", "cashAndCashEquivalentsAtCarryingValue": "40263000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200491000", "profitLoss": "None", "dividendPayout": "225625000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "338202000", "capitalExpenditures": "51116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "272063000", "cashflowFromInvestment": "-570058000", "stockBasedCompensation": "8965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "225625000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "571624000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 487025000, "cost_of_revenue": 133914999, "gross_profit": 353110000, "ebit": 182564000, "ebitda": 314687000, "pretax_income": 186274000, "tax_provision": -40907000, "net_income": 186182000, "net_income_to_common": 186182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56000, "total_current_assets": 76643000, "total_assets": 4035837000, "short_term_debt": 168454000, "long_term_debt": 1861744000, "total_debt": 2030198000, "total_liabilities": 2082398000, "total_equity": 1953439000, "shares_outstanding": 42712000, "goodwill_and_intangibles": 22140000 }, "cash_flow": { "operating_cash_flow": 316501000, "capital_expenditure": 536973000, "free_cash_flow": 853474000, "dividends_paid": 193936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254851, "ticker_id": 1227, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "182564000", "ebitda": "314687000", "netIncome": "186182000", "grossProfit": "353110000", "depreciation": "None", "totalRevenue": "487025000", "costOfRevenue": "133914999", "interestIncome": "38499000", "incomeBeforeTax": "186274000", "interestExpense": "38499000", "operatingIncome": "336202000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-40907000", "reportedCurrency": "USD", "netInterestIncome": "-38499000", "nonInterestIncome": "None", "operatingExpenses": "16908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.38", "otherNonOperatingIncome": "40999000", "costofGoodsAndServicesSold": "133914999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132123000", "sellingGeneralAndAdministrative": "16361999", "netIncomeFromContinuingOperations": "186274000" }, "balance": { "goodwill": "990000", "inventory": "-38351999", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4035837000", "longTermDebt": "1861744000", "shortTermDebt": "168454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "21150000", "reportedCurrency": "USD", "retainedEarnings": "-334898000", "totalLiabilities": "2082398000", "otherCurrentAssets": "-71440000", "totalCurrentAssets": "76643000", "currentLongTermDebt": "168454000", "longTermInvestments": "7230000", "shortTermInvestments": "7230000", "currentNetReceivables": "71384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3959194000", "currentAccountsPayable": "11011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3783607000", "shortLongTermDebtTotal": "2030198000", "totalShareholderEquity": "1953439000", "capitalLeaseObligations": "22045000", "otherCurrentLiabilities": "125977000", "totalCurrentLiabilities": "322446000", "otherNonCurrentLiabilities": "83666000", "totalNonCurrentLiabilities": "1759952000", "cashAndShortTermInvestments": "56000", "commonStockSharesOutstanding": "42712000", "intangibleAssetsExcludingGoodwill": "21150000", "cashAndCashEquivalentsAtCarryingValue": "56000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186274000", "profitLoss": "None", "dividendPayout": "193936000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "316501000", "capitalExpenditures": "536973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "200310000", "cashflowFromInvestment": "-521148000", "stockBasedCompensation": "8292000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "193936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4337000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "303682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 487025000, "cost_of_revenue": 133914999, "gross_profit": 353110000, "research_and_development": 0.38, "selling_general_admin": 16361999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 182564000, "depreciation_amortisation": 132123000, "ebitda": 314687000, "interest_expense": 38499000, "interest_income": null, "other_non_operating": null, "pretax_income": 186274000, "tax_provision": -40907000, "effective_tax_rate": null, "net_income": 186182000, "net_income_continuing_ops": 186274000, "net_income_to_common": 186182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56000, "short_term_investments": 7230000, "net_receivables": 71384000, "inventory": -38351999, "other_current_assets": null, "total_current_assets": 76643000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 21150000, "goodwill_and_intangibles": 22140000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3959194000, "total_assets": 4035837000, "short_term_debt": 168454000, "accounts_payable": 11011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 322446000, "long_term_debt": 1861744000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1759952000, "total_liabilities": 2082398000, "total_debt": 2030198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -334898000, "total_equity": 1953439000, "shares_outstanding": 42712000, "operating_cash_flow": 316501000, "stock_based_compensation": 8292000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 536973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -521148000, "dividends_paid": 193936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 200310000, "free_cash_flow": 853474000, "net_change_in_cash": -4337000 }, "raw_data": { "income": { "ebit": "182564000", "ebitda": "314687000", "netIncome": "186182000", "grossProfit": "353110000", "depreciation": "None", "totalRevenue": "487025000", "costOfRevenue": "133914999", "interestIncome": "38499000", "incomeBeforeTax": "186274000", "interestExpense": "38499000", "operatingIncome": "336202000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-40907000", "reportedCurrency": "USD", "netInterestIncome": "-38499000", "nonInterestIncome": "None", "operatingExpenses": "16908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.38", "otherNonOperatingIncome": "40999000", "costofGoodsAndServicesSold": "133914999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132123000", "sellingGeneralAndAdministrative": "16361999", "netIncomeFromContinuingOperations": "186274000" }, "balance": { "goodwill": "990000", "inventory": "-38351999", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4035837000", "longTermDebt": "1861744000", "shortTermDebt": "168454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "21150000", "reportedCurrency": "USD", "retainedEarnings": "-334898000", "totalLiabilities": "2082398000", "otherCurrentAssets": "-71440000", "totalCurrentAssets": "76643000", "currentLongTermDebt": "168454000", "longTermInvestments": "7230000", "shortTermInvestments": "7230000", "currentNetReceivables": "71384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3959194000", "currentAccountsPayable": "11011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3783607000", "shortLongTermDebtTotal": "2030198000", "totalShareholderEquity": "1953439000", "capitalLeaseObligations": "22045000", "otherCurrentLiabilities": "125977000", "totalCurrentLiabilities": "322446000", "otherNonCurrentLiabilities": "83666000", "totalNonCurrentLiabilities": "1759952000", "cashAndShortTermInvestments": "56000", "commonStockSharesOutstanding": "42712000", "intangibleAssetsExcludingGoodwill": "21150000", "cashAndCashEquivalentsAtCarryingValue": "56000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186274000", "profitLoss": "None", "dividendPayout": "193936000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "316501000", "capitalExpenditures": "536973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "200310000", "cashflowFromInvestment": "-521148000", "stockBasedCompensation": "8292000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "193936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4337000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "303682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 409475000, "cost_of_revenue": 115078000, "gross_profit": 294397000, "ebit": 150894000, "ebitda": 260736000, "pretax_income": 157638000, "tax_provision": 33856000, "net_income": 157557000, "net_income_to_common": 157557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4393000, "total_current_assets": 93618000, "total_assets": 3215336000, "short_term_debt": 207066000, "long_term_debt": 1451778000, "total_debt": 1658844000, "total_liabilities": 1643876000, "total_equity": 1571460000, "shares_outstanding": 40377000, "goodwill_and_intangibles": 19890000 }, "cash_flow": { "operating_cash_flow": 256492000, "capital_expenditure": 33301000, "free_cash_flow": 289793000, "dividends_paid": 131759000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254856, "ticker_id": 1227, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150894000", "ebitda": "260736000", "netIncome": "157557000", "grossProfit": "294397000", "depreciation": "None", "totalRevenue": "409475000", "costOfRevenue": "115078000", "interestIncome": "32945000", "incomeBeforeTax": "157638000", "interestExpense": "32945000", "operatingIncome": "277993000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "33856000", "reportedCurrency": "USD", "netInterestIncome": "-32945000", "nonInterestIncome": "None", "operatingExpenses": "16404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.39", "otherNonOperatingIncome": "38859000", "costofGoodsAndServicesSold": "115078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109842000", "sellingGeneralAndAdministrative": "15704000", "netIncomeFromContinuingOperations": "157638000" }, "balance": { "goodwill": "990000", "inventory": "5695000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "3215336000", "longTermDebt": "1451778000", "shortTermDebt": "207066000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "18900000", "reportedCurrency": "USD", "retainedEarnings": "-318056000", "totalLiabilities": "1643876000", "otherCurrentAssets": "16747000", "totalCurrentAssets": "93618000", "currentLongTermDebt": "4845000", "longTermInvestments": "13015000", "shortTermInvestments": "2237000", "currentNetReceivables": "66783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3121718000", "currentAccountsPayable": "10576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3015708000", "shortLongTermDebtTotal": "1658844000", "totalShareholderEquity": "1571460000", "capitalLeaseObligations": "24930000", "otherCurrentLiabilities": "99184000", "totalCurrentLiabilities": "333227000", "otherNonCurrentLiabilities": "82338000", "totalNonCurrentLiabilities": "1310649000", "cashAndShortTermInvestments": "4393000", "commonStockSharesOutstanding": "40377000", "intangibleAssetsExcludingGoodwill": "18900000", "cashAndCashEquivalentsAtCarryingValue": "4393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157638000", "profitLoss": "None", "dividendPayout": "131759000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "256492000", "capitalExpenditures": "33301000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "277143000", "cashflowFromInvestment": "-529263000", "stockBasedCompensation": "7511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131759000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4372000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "800520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127099000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 409475000, "cost_of_revenue": 115078000, "gross_profit": 294397000, "research_and_development": 0.39, "selling_general_admin": 15704000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150894000, "depreciation_amortisation": 109842000, "ebitda": 260736000, "interest_expense": 32945000, "interest_income": null, "other_non_operating": null, "pretax_income": 157638000, "tax_provision": 33856000, "effective_tax_rate": null, "net_income": 157557000, "net_income_continuing_ops": 157638000, "net_income_to_common": 157557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4393000, "short_term_investments": 2237000, "net_receivables": 66783000, "inventory": 5695000, "other_current_assets": null, "total_current_assets": 93618000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 18900000, "goodwill_and_intangibles": 19890000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3121718000, "total_assets": 3215336000, "short_term_debt": 207066000, "accounts_payable": 10576000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 333227000, "long_term_debt": 1451778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1310649000, "total_liabilities": 1643876000, "total_debt": 1658844000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -318056000, "total_equity": 1571460000, "shares_outstanding": 40377000, "operating_cash_flow": 256492000, "stock_based_compensation": 7511000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33301000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -529263000, "dividends_paid": 131759000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 277143000, "free_cash_flow": 289793000, "net_change_in_cash": 4372000 }, "raw_data": { "income": { "ebit": "150894000", "ebitda": "260736000", "netIncome": "157557000", "grossProfit": "294397000", "depreciation": "None", "totalRevenue": "409475000", "costOfRevenue": "115078000", "interestIncome": "32945000", "incomeBeforeTax": "157638000", "interestExpense": "32945000", "operatingIncome": "277993000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "33856000", "reportedCurrency": "USD", "netInterestIncome": "-32945000", "nonInterestIncome": "None", "operatingExpenses": "16404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.39", "otherNonOperatingIncome": "38859000", "costofGoodsAndServicesSold": "115078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109842000", "sellingGeneralAndAdministrative": "15704000", "netIncomeFromContinuingOperations": "157638000" }, "balance": { "goodwill": "990000", "inventory": "5695000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "3215336000", "longTermDebt": "1451778000", "shortTermDebt": "207066000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "18900000", "reportedCurrency": "USD", "retainedEarnings": "-318056000", "totalLiabilities": "1643876000", "otherCurrentAssets": "16747000", "totalCurrentAssets": "93618000", "currentLongTermDebt": "4845000", "longTermInvestments": "13015000", "shortTermInvestments": "2237000", "currentNetReceivables": "66783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3121718000", "currentAccountsPayable": "10576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3015708000", "shortLongTermDebtTotal": "1658844000", "totalShareholderEquity": "1571460000", "capitalLeaseObligations": "24930000", "otherCurrentLiabilities": "99184000", "totalCurrentLiabilities": "333227000", "otherNonCurrentLiabilities": "82338000", "totalNonCurrentLiabilities": "1310649000", "cashAndShortTermInvestments": "4393000", "commonStockSharesOutstanding": "40377000", "intangibleAssetsExcludingGoodwill": "18900000", "cashAndCashEquivalentsAtCarryingValue": "4393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157638000", "profitLoss": "None", "dividendPayout": "131759000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "256492000", "capitalExpenditures": "33301000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "277143000", "cashflowFromInvestment": "-529263000", "stockBasedCompensation": "7511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131759000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4372000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "800520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127099000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 363023000, "cost_of_revenue": 103368000, "gross_profit": 259654999, "ebit": 128231000, "ebitda": 228690000, "pretax_income": 108391000, "tax_provision": 34897000, "net_income": 108363000, "net_income_to_common": 108363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21000, "total_current_assets": 73789000, "total_assets": 2720803000, "short_term_debt": 124194000, "long_term_debt": 1310895000, "total_debt": 1435089000, "total_liabilities": 1450285000, "total_equity": 1270518000, "shares_outstanding": 39296000, "goodwill_and_intangibles": 16137000 }, "cash_flow": { "operating_cash_flow": 196285000, "capital_expenditure": 277776000, "free_cash_flow": 474061000, "dividends_paid": 119765000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254861, "ticker_id": 1227, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128231000", "ebitda": "228690000", "netIncome": "108363000", "grossProfit": "259654999", "depreciation": "None", "totalRevenue": "363023000", "costOfRevenue": "103368000", "interestIncome": "33927000", "incomeBeforeTax": "108391000", "interestExpense": "33927000", "operatingIncome": "244590000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "34897000", "reportedCurrency": "USD", "netInterestIncome": "-33927000", "nonInterestIncome": "None", "operatingExpenses": "15065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "13145000", "costofGoodsAndServicesSold": "103368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100459000", "sellingGeneralAndAdministrative": "14404000", "netIncomeFromContinuingOperations": "644887000" }, "balance": { "goodwill": "990000", "inventory": "0", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "2720803000", "longTermDebt": "1310895000", "shortTermDebt": "124194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "15147000", "reportedCurrency": "USD", "retainedEarnings": "-329667000", "totalLiabilities": "1450285000", "otherCurrentAssets": "-51298000", "totalCurrentAssets": "73789000", "currentLongTermDebt": "5176000", "longTermInvestments": "7446000", "shortTermInvestments": "None", "currentNetReceivables": "51277000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2647014000", "currentAccountsPayable": "2423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2563757000", "shortLongTermDebtTotal": "1435089000", "totalShareholderEquity": "1270518000", "capitalLeaseObligations": "13366000", "otherCurrentLiabilities": "67150000", "totalCurrentLiabilities": "208461000", "otherNonCurrentLiabilities": "69817000", "totalNonCurrentLiabilities": "1241824000", "cashAndShortTermInvestments": "21000", "commonStockSharesOutstanding": "39296000", "intangibleAssetsExcludingGoodwill": "15147000", "cashAndCashEquivalentsAtCarryingValue": "21000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108391000", "profitLoss": "None", "dividendPayout": "119765000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196285000", "capitalExpenditures": "277776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91768000", "cashflowFromInvestment": "-288256000", "stockBasedCompensation": "6579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119765000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-203000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "900387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 363023000, "cost_of_revenue": 103368000, "gross_profit": 259654999, "research_and_development": 0.28, "selling_general_admin": 14404000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128231000, "depreciation_amortisation": 100459000, "ebitda": 228690000, "interest_expense": 33927000, "interest_income": null, "other_non_operating": null, "pretax_income": 108391000, "tax_provision": 34897000, "effective_tax_rate": null, "net_income": 108363000, "net_income_continuing_ops": 644887000, "net_income_to_common": 108363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21000, "short_term_investments": null, "net_receivables": 51277000, "inventory": 0, "other_current_assets": null, "total_current_assets": 73789000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 15147000, "goodwill_and_intangibles": 16137000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2647014000, "total_assets": 2720803000, "short_term_debt": 124194000, "accounts_payable": 2423000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208461000, "long_term_debt": 1310895000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1241824000, "total_liabilities": 1450285000, "total_debt": 1435089000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -329667000, "total_equity": 1270518000, "shares_outstanding": 39296000, "operating_cash_flow": 196285000, "stock_based_compensation": 6579000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 277776000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -288256000, "dividends_paid": 119765000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 91768000, "free_cash_flow": 474061000, "net_change_in_cash": -203000 }, "raw_data": { "income": { "ebit": "128231000", "ebitda": "228690000", "netIncome": "108363000", "grossProfit": "259654999", "depreciation": "None", "totalRevenue": "363023000", "costOfRevenue": "103368000", "interestIncome": "33927000", "incomeBeforeTax": "108391000", "interestExpense": "33927000", "operatingIncome": "244590000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "34897000", "reportedCurrency": "USD", "netInterestIncome": "-33927000", "nonInterestIncome": "None", "operatingExpenses": "15065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "13145000", "costofGoodsAndServicesSold": "103368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100459000", "sellingGeneralAndAdministrative": "14404000", "netIncomeFromContinuingOperations": "644887000" }, "balance": { "goodwill": "990000", "inventory": "0", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "2720803000", "longTermDebt": "1310895000", "shortTermDebt": "124194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "15147000", "reportedCurrency": "USD", "retainedEarnings": "-329667000", "totalLiabilities": "1450285000", "otherCurrentAssets": "-51298000", "totalCurrentAssets": "73789000", "currentLongTermDebt": "5176000", "longTermInvestments": "7446000", "shortTermInvestments": "None", "currentNetReceivables": "51277000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2647014000", "currentAccountsPayable": "2423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2563757000", "shortLongTermDebtTotal": "1435089000", "totalShareholderEquity": "1270518000", "capitalLeaseObligations": "13366000", "otherCurrentLiabilities": "67150000", "totalCurrentLiabilities": "208461000", "otherNonCurrentLiabilities": "69817000", "totalNonCurrentLiabilities": "1241824000", "cashAndShortTermInvestments": "21000", "commonStockSharesOutstanding": "39296000", "intangibleAssetsExcludingGoodwill": "15147000", "cashAndCashEquivalentsAtCarryingValue": "21000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108391000", "profitLoss": "None", "dividendPayout": "119765000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196285000", "capitalExpenditures": "277776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91768000", "cashflowFromInvestment": "-288256000", "stockBasedCompensation": "6579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119765000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-203000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "900387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 330813000, "cost_of_revenue": 93274000, "gross_profit": 237539000, "ebit": 115998000, "ebitda": 206326000, "pretax_income": 123340000, "tax_provision": 36304000, "net_income": 121662000, "net_income_to_common": 121662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224000, "total_current_assets": 224000, "total_assets": 2546078000, "short_term_debt": 111394000, "long_term_debt": 1182602000, "total_debt": 1293996000, "total_liabilities": 1343749000, "total_equity": 1202329000, "shares_outstanding": 37527000, "goodwill_and_intangibles": 18620000 }, "cash_flow": { "operating_cash_flow": 195912000, "capital_expenditure": 432038000, "free_cash_flow": 627950000, "dividends_paid": 108795000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254866, "ticker_id": 1227, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115998000", "ebitda": "206326000", "netIncome": "121662000", "grossProfit": "237539000", "depreciation": "None", "totalRevenue": "330813000", "costOfRevenue": "93274000", "interestIncome": "34463000", "incomeBeforeTax": "123340000", "interestExpense": "34463000", "operatingIncome": "220722000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "36304000", "reportedCurrency": "USD", "netInterestIncome": "-34463000", "nonInterestIncome": "None", "operatingExpenses": "16817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "41068000", "costofGoodsAndServicesSold": "93274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90328000", "sellingGeneralAndAdministrative": "16405999", "netIncomeFromContinuingOperations": "123340000" }, "balance": { "goodwill": "990000", "inventory": "-3484999", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "2546078000", "longTermDebt": "1182602000", "shortTermDebt": "111394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "17630000", "reportedCurrency": "USD", "retainedEarnings": "-316302000", "totalLiabilities": "1343749000", "otherCurrentAssets": "-46174000", "totalCurrentAssets": "224000", "currentLongTermDebt": "25771000", "longTermInvestments": "7805000", "shortTermInvestments": "3485000", "currentNetReceivables": "45950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2545854000", "currentAccountsPayable": "10071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2393427000", "shortLongTermDebtTotal": "1293996000", "totalShareholderEquity": "1202329000", "capitalLeaseObligations": "18311000", "otherCurrentLiabilities": "68098000", "totalCurrentLiabilities": "203418000", "otherNonCurrentLiabilities": "69123000", "totalNonCurrentLiabilities": "1140331000", "cashAndShortTermInvestments": "224000", "commonStockSharesOutstanding": "37527000", "intangibleAssetsExcludingGoodwill": "17630000", "cashAndCashEquivalentsAtCarryingValue": "224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123340000", "profitLoss": "None", "dividendPayout": "108795000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "195912000", "capitalExpenditures": "432038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "247275000", "cashflowFromInvestment": "-443337000", "stockBasedCompensation": "6838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108795000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-150000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1222658000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 330813000, "cost_of_revenue": 93274000, "gross_profit": 237539000, "research_and_development": 0.37, "selling_general_admin": 16405999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115998000, "depreciation_amortisation": 90328000, "ebitda": 206326000, "interest_expense": 34463000, "interest_income": null, "other_non_operating": null, "pretax_income": 123340000, "tax_provision": 36304000, "effective_tax_rate": null, "net_income": 121662000, "net_income_continuing_ops": 123340000, "net_income_to_common": 121662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224000, "short_term_investments": 3485000, "net_receivables": 45950000, "inventory": -3484999, "other_current_assets": null, "total_current_assets": 224000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 17630000, "goodwill_and_intangibles": 18620000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2545854000, "total_assets": 2546078000, "short_term_debt": 111394000, "accounts_payable": 10071000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203418000, "long_term_debt": 1182602000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1140331000, "total_liabilities": 1343749000, "total_debt": 1293996000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -316302000, "total_equity": 1202329000, "shares_outstanding": 37527000, "operating_cash_flow": 195912000, "stock_based_compensation": 6838000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 432038000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -443337000, "dividends_paid": 108795000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 247275000, "free_cash_flow": 627950000, "net_change_in_cash": -150000 }, "raw_data": { "income": { "ebit": "115998000", "ebitda": "206326000", "netIncome": "121662000", "grossProfit": "237539000", "depreciation": "None", "totalRevenue": "330813000", "costOfRevenue": "93274000", "interestIncome": "34463000", "incomeBeforeTax": "123340000", "interestExpense": "34463000", "operatingIncome": "220722000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "36304000", "reportedCurrency": "USD", "netInterestIncome": "-34463000", "nonInterestIncome": "None", "operatingExpenses": "16817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "41068000", "costofGoodsAndServicesSold": "93274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90328000", "sellingGeneralAndAdministrative": "16405999", "netIncomeFromContinuingOperations": "123340000" }, "balance": { "goodwill": "990000", "inventory": "-3484999", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "2546078000", "longTermDebt": "1182602000", "shortTermDebt": "111394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "17630000", "reportedCurrency": "USD", "retainedEarnings": "-316302000", "totalLiabilities": "1343749000", "otherCurrentAssets": "-46174000", "totalCurrentAssets": "224000", "currentLongTermDebt": "25771000", "longTermInvestments": "7805000", "shortTermInvestments": "3485000", "currentNetReceivables": "45950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2545854000", "currentAccountsPayable": "10071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2393427000", "shortLongTermDebtTotal": "1293996000", "totalShareholderEquity": "1202329000", "capitalLeaseObligations": "18311000", "otherCurrentLiabilities": "68098000", "totalCurrentLiabilities": "203418000", "otherNonCurrentLiabilities": "69123000", "totalNonCurrentLiabilities": "1140331000", "cashAndShortTermInvestments": "224000", "commonStockSharesOutstanding": "37527000", "intangibleAssetsExcludingGoodwill": "17630000", "cashAndCashEquivalentsAtCarryingValue": "224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123340000", "profitLoss": "None", "dividendPayout": "108795000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "195912000", "capitalExpenditures": "432038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "247275000", "cashflowFromInvestment": "-443337000", "stockBasedCompensation": "6838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108795000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-150000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1222658000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 299018000, "cost_of_revenue": 86394000, "gross_profit": 212624000, "ebit": 107182000, "ebitda": 186726000, "pretax_income": 88636000, "tax_provision": 34061000, "net_income": 88506000, "net_income_to_common": 88506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 374000, "total_current_assets": 50094000, "total_assets": 2131705000, "short_term_debt": 193926000, "long_term_debt": 1105787000, "total_debt": 1299713000, "total_liabilities": 1227002000, "total_equity": 904703000, "shares_outstanding": 35506000, "goodwill_and_intangibles": 13416000 }, "cash_flow": { "operating_cash_flow": 164731000, "capital_expenditure": 37502000, "free_cash_flow": 202233000, "dividends_paid": 71294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254871, "ticker_id": 1227, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107182000", "ebitda": "186726000", "netIncome": "88506000", "grossProfit": "212624000", "depreciation": "None", "totalRevenue": "299018000", "costOfRevenue": "86394000", "interestIncome": "35106000", "incomeBeforeTax": "88636000", "interestExpense": "35106000", "operatingIncome": "198886000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "34061000", "reportedCurrency": "USD", "netInterestIncome": "-35106000", "nonInterestIncome": "None", "operatingExpenses": "13738000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "14273000", "costofGoodsAndServicesSold": "86394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79544000", "sellingGeneralAndAdministrative": "13738000", "netIncomeFromContinuingOperations": "87723000" }, "balance": { "goodwill": "990000", "inventory": "-6701000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "2131705000", "longTermDebt": "1105787000", "shortTermDebt": "193926000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "12426000", "reportedCurrency": "USD", "retainedEarnings": "-326193000", "totalLiabilities": "1227002000", "otherCurrentAssets": "8265000", "totalCurrentAssets": "50094000", "currentLongTermDebt": "15048000", "longTermInvestments": "7870000", "shortTermInvestments": "6701000", "currentNetReceivables": "41455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2081611000", "currentAccountsPayable": "10718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2002230000", "shortLongTermDebtTotal": "1299713000", "totalShareholderEquity": "904703000", "capitalLeaseObligations": "2863000", "otherCurrentLiabilities": "75845000", "totalCurrentLiabilities": "293217000", "otherNonCurrentLiabilities": "34652000", "totalNonCurrentLiabilities": "933785000", "cashAndShortTermInvestments": "374000", "commonStockSharesOutstanding": "35506000", "intangibleAssetsExcludingGoodwill": "12426000", "cashAndCashEquivalentsAtCarryingValue": "374000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88636000", "profitLoss": "None", "dividendPayout": "71294000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164731000", "capitalExpenditures": "37502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77062000", "cashflowFromInvestment": "-241435000", "stockBasedCompensation": "5283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "358000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "508100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 299018000, "cost_of_revenue": 86394000, "gross_profit": 212624000, "research_and_development": 0.29, "selling_general_admin": 13738000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107182000, "depreciation_amortisation": 79544000, "ebitda": 186726000, "interest_expense": 35106000, "interest_income": null, "other_non_operating": null, "pretax_income": 88636000, "tax_provision": 34061000, "effective_tax_rate": null, "net_income": 88506000, "net_income_continuing_ops": 87723000, "net_income_to_common": 88506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 374000, "short_term_investments": 6701000, "net_receivables": 41455000, "inventory": -6701000, "other_current_assets": null, "total_current_assets": 50094000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 12426000, "goodwill_and_intangibles": 13416000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2081611000, "total_assets": 2131705000, "short_term_debt": 193926000, "accounts_payable": 10718000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293217000, "long_term_debt": 1105787000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 933785000, "total_liabilities": 1227002000, "total_debt": 1299713000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -326193000, "total_equity": 904703000, "shares_outstanding": 35506000, "operating_cash_flow": 164731000, "stock_based_compensation": 5283000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37502000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -241435000, "dividends_paid": 71294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77062000, "free_cash_flow": 202233000, "net_change_in_cash": 358000 }, "raw_data": { "income": { "ebit": "107182000", "ebitda": "186726000", "netIncome": "88506000", "grossProfit": "212624000", "depreciation": "None", "totalRevenue": "299018000", "costOfRevenue": "86394000", "interestIncome": "35106000", "incomeBeforeTax": "88636000", "interestExpense": "35106000", "operatingIncome": "198886000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "34061000", "reportedCurrency": "USD", "netInterestIncome": "-35106000", "nonInterestIncome": "None", "operatingExpenses": "13738000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "14273000", "costofGoodsAndServicesSold": "86394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79544000", "sellingGeneralAndAdministrative": "13738000", "netIncomeFromContinuingOperations": "87723000" }, "balance": { "goodwill": "990000", "inventory": "-6701000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "2131705000", "longTermDebt": "1105787000", "shortTermDebt": "193926000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "12426000", "reportedCurrency": "USD", "retainedEarnings": "-326193000", "totalLiabilities": "1227002000", "otherCurrentAssets": "8265000", "totalCurrentAssets": "50094000", "currentLongTermDebt": "15048000", "longTermInvestments": "7870000", "shortTermInvestments": "6701000", "currentNetReceivables": "41455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2081611000", "currentAccountsPayable": "10718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2002230000", "shortLongTermDebtTotal": "1299713000", "totalShareholderEquity": "904703000", "capitalLeaseObligations": "2863000", "otherCurrentLiabilities": "75845000", "totalCurrentLiabilities": "293217000", "otherNonCurrentLiabilities": "34652000", "totalNonCurrentLiabilities": "933785000", "cashAndShortTermInvestments": "374000", "commonStockSharesOutstanding": "35506000", "intangibleAssetsExcludingGoodwill": "12426000", "cashAndCashEquivalentsAtCarryingValue": "374000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88636000", "profitLoss": "None", "dividendPayout": "71294000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164731000", "capitalExpenditures": "37502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77062000", "cashflowFromInvestment": "-241435000", "stockBasedCompensation": "5283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "358000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "508100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 190256000, "cost_of_revenue": 161517000, "gross_profit": 28739000, "ebit": 101572000, "ebitda": 157069000, "pretax_income": 94624000, "tax_provision": null, "net_income": 94624000, "net_income_to_common": 94624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31358000, "total_current_assets": 145638000, "total_assets": 5490264000, "short_term_debt": 140000000, "long_term_debt": 1611303000, "total_debt": 1751303000, "total_liabilities": 1913284000, "total_equity": 3576593000, "shares_outstanding": 53546000, "goodwill_and_intangibles": 37992000 }, "cash_flow": { "operating_cash_flow": 142346000, "capital_expenditure": 15623000, "free_cash_flow": 157969000, "dividends_paid": 83684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254834, "ticker_id": 1227, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101572000", "ebitda": "157069000", "netIncome": "94624000", "grossProfit": "28739000", "depreciation": "None", "totalRevenue": "190256000", "costOfRevenue": "161517000", "interestIncome": "None", "incomeBeforeTax": "94624000", "interestExpense": "6948000", "operatingIncome": "76395000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-9079000", "nonInterestIncome": "None", "operatingExpenses": "-47656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55497000", "sellingGeneralAndAdministrative": "7616000", "netIncomeFromContinuingOperations": "94624000" }, "balance": { "goodwill": "990000", "inventory": "1352000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5490264000", "longTermDebt": "1611303000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "37002000", "reportedCurrency": "USD", "retainedEarnings": "-447946000", "totalLiabilities": "1913284000", "otherCurrentAssets": "None", "totalCurrentAssets": "145638000", "currentLongTermDebt": "-2347000", "longTermInvestments": "6885000", "shortTermInvestments": "None", "currentNetReceivables": "114280000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5338183000", "currentAccountsPayable": "7300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1669296000", "totalShareholderEquity": "3576593000", "capitalLeaseObligations": "38046000", "otherCurrentLiabilities": "-31382000", "totalCurrentLiabilities": "140000000", "otherNonCurrentLiabilities": "71392000", "totalNonCurrentLiabilities": "1773284000", "cashAndShortTermInvestments": "31358000", "commonStockSharesOutstanding": "53546000", "intangibleAssetsExcludingGoodwill": "37002000", "cashAndCashEquivalentsAtCarryingValue": "31358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94624000", "profitLoss": "None", "dividendPayout": "83684000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "142346000", "capitalExpenditures": "15623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39800000", "cashflowFromInvestment": "-72195000", "stockBasedCompensation": "4159000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83684000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190256000, "cost_of_revenue": 161517000, "gross_profit": 28739000, "research_and_development": null, "selling_general_admin": 7616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101572000, "depreciation_amortisation": 55497000, "ebitda": 157069000, "interest_expense": 6948000, "interest_income": null, "other_non_operating": null, "pretax_income": 94624000, "tax_provision": null, "effective_tax_rate": null, "net_income": 94624000, "net_income_continuing_ops": 94624000, "net_income_to_common": 94624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31358000, "short_term_investments": null, "net_receivables": 114280000, "inventory": 1352000, "other_current_assets": null, "total_current_assets": 145638000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 37002000, "goodwill_and_intangibles": 37992000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5338183000, "total_assets": 5490264000, "short_term_debt": 140000000, "accounts_payable": 7300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140000000, "long_term_debt": 1611303000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1773284000, "total_liabilities": 1913284000, "total_debt": 1751303000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -447946000, "total_equity": 3576593000, "shares_outstanding": 53546000, "operating_cash_flow": 142346000, "stock_based_compensation": 4159000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15623000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72195000, "dividends_paid": 83684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39800000, "free_cash_flow": 157969000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101572000", "ebitda": "157069000", "netIncome": "94624000", "grossProfit": "28739000", "depreciation": "None", "totalRevenue": "190256000", "costOfRevenue": "161517000", "interestIncome": "None", "incomeBeforeTax": "94624000", "interestExpense": "6948000", "operatingIncome": "76395000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-9079000", "nonInterestIncome": "None", "operatingExpenses": "-47656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55497000", "sellingGeneralAndAdministrative": "7616000", "netIncomeFromContinuingOperations": "94624000" }, "balance": { "goodwill": "990000", "inventory": "1352000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5490264000", "longTermDebt": "1611303000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "37002000", "reportedCurrency": "USD", "retainedEarnings": "-447946000", "totalLiabilities": "1913284000", "otherCurrentAssets": "None", "totalCurrentAssets": "145638000", "currentLongTermDebt": "-2347000", "longTermInvestments": "6885000", "shortTermInvestments": "None", "currentNetReceivables": "114280000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5338183000", "currentAccountsPayable": "7300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1669296000", "totalShareholderEquity": "3576593000", "capitalLeaseObligations": "38046000", "otherCurrentLiabilities": "-31382000", "totalCurrentLiabilities": "140000000", "otherNonCurrentLiabilities": "71392000", "totalNonCurrentLiabilities": "1773284000", "cashAndShortTermInvestments": "31358000", "commonStockSharesOutstanding": "53546000", "intangibleAssetsExcludingGoodwill": "37002000", "cashAndCashEquivalentsAtCarryingValue": "31358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94624000", "profitLoss": "None", "dividendPayout": "83684000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "142346000", "capitalExpenditures": "15623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39800000", "cashflowFromInvestment": "-72195000", "stockBasedCompensation": "4159000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83684000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 187465000, "cost_of_revenue": 106185000, "gross_profit": 81280000, "ebit": 73972000, "ebitda": 131041000, "pretax_income": 67751000, "tax_provision": null, "net_income": 67751000, "net_income_to_common": 67751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1006999, "total_current_assets": 118486999, "total_assets": 5431807000, "short_term_debt": 140000000, "long_term_debt": 1611026000, "total_debt": 1751026000, "total_liabilities": 1935219000, "total_equity": 3496201000, "shares_outstanding": 53383000, "goodwill_and_intangibles": 38741000 }, "cash_flow": { "operating_cash_flow": 64748000, "capital_expenditure": 13182000, "free_cash_flow": 77930000, "dividends_paid": 82552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254835, "ticker_id": 1227, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73972000", "ebitda": "131041000", "netIncome": "67751000", "grossProfit": "81280000", "depreciation": "None", "totalRevenue": "187465000", "costOfRevenue": "106185000", "interestIncome": "8713000", "incomeBeforeTax": "67751000", "interestExpense": "8713000", "operatingIncome": "75965000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-8713000", "nonInterestIncome": "None", "operatingExpenses": "5315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106185000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57069000", "sellingGeneralAndAdministrative": "5109000", "netIncomeFromContinuingOperations": "67751000" }, "balance": { "goodwill": "990000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5431807000", "longTermDebt": "1611026000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "37751000", "reportedCurrency": "USD", "retainedEarnings": "-458953000", "totalLiabilities": "1935219000", "otherCurrentAssets": "None", "totalCurrentAssets": "118486999", "currentLongTermDebt": "25301000", "longTermInvestments": "7007000", "shortTermInvestments": "None", "currentNetReceivables": "117480000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5313320000", "currentAccountsPayable": "169945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5116456000", "shortLongTermDebtTotal": "1751581000", "totalShareholderEquity": "3496201000", "capitalLeaseObligations": "38760000", "otherCurrentLiabilities": "-169945000", "totalCurrentLiabilities": "140000000", "otherNonCurrentLiabilities": "72202000", "totalNonCurrentLiabilities": "1795219000", "cashAndShortTermInvestments": "1006999", "commonStockSharesOutstanding": "53383000", "intangibleAssetsExcludingGoodwill": "37751000", "cashAndCashEquivalentsAtCarryingValue": "1006999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67737000", "profitLoss": "None", "dividendPayout": "82552000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64748000", "capitalExpenditures": "13182000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64400999", "cashflowFromInvestment": "-131122999", "stockBasedCompensation": "2628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82552000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "264071000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61703000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187465000, "cost_of_revenue": 106185000, "gross_profit": 81280000, "research_and_development": null, "selling_general_admin": 5109000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73972000, "depreciation_amortisation": 57069000, "ebitda": 131041000, "interest_expense": 8713000, "interest_income": null, "other_non_operating": null, "pretax_income": 67751000, "tax_provision": null, "effective_tax_rate": null, "net_income": 67751000, "net_income_continuing_ops": 67751000, "net_income_to_common": 67751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1006999, "short_term_investments": null, "net_receivables": 117480000, "inventory": null, "other_current_assets": null, "total_current_assets": 118486999, "net_ppe": null, "goodwill": 990000, "intangible_assets": 37751000, "goodwill_and_intangibles": 38741000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5313320000, "total_assets": 5431807000, "short_term_debt": 140000000, "accounts_payable": 169945000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140000000, "long_term_debt": 1611026000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1795219000, "total_liabilities": 1935219000, "total_debt": 1751026000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -458953000, "total_equity": 3496201000, "shares_outstanding": 53383000, "operating_cash_flow": 64748000, "stock_based_compensation": 2628000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13182000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131122999, "dividends_paid": 82552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64400999, "free_cash_flow": 77930000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73972000", "ebitda": "131041000", "netIncome": "67751000", "grossProfit": "81280000", "depreciation": "None", "totalRevenue": "187465000", "costOfRevenue": "106185000", "interestIncome": "8713000", "incomeBeforeTax": "67751000", "interestExpense": "8713000", "operatingIncome": "75965000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-8713000", "nonInterestIncome": "None", "operatingExpenses": "5315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106185000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57069000", "sellingGeneralAndAdministrative": "5109000", "netIncomeFromContinuingOperations": "67751000" }, "balance": { "goodwill": "990000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5431807000", "longTermDebt": "1611026000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "37751000", "reportedCurrency": "USD", "retainedEarnings": "-458953000", "totalLiabilities": "1935219000", "otherCurrentAssets": "None", "totalCurrentAssets": "118486999", "currentLongTermDebt": "25301000", "longTermInvestments": "7007000", "shortTermInvestments": "None", "currentNetReceivables": "117480000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5313320000", "currentAccountsPayable": "169945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5116456000", "shortLongTermDebtTotal": "1751581000", "totalShareholderEquity": "3496201000", "capitalLeaseObligations": "38760000", "otherCurrentLiabilities": "-169945000", "totalCurrentLiabilities": "140000000", "otherNonCurrentLiabilities": "72202000", "totalNonCurrentLiabilities": "1795219000", "cashAndShortTermInvestments": "1006999", "commonStockSharesOutstanding": "53383000", "intangibleAssetsExcludingGoodwill": "37751000", "cashAndCashEquivalentsAtCarryingValue": "1006999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67737000", "profitLoss": "None", "dividendPayout": "82552000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64748000", "capitalExpenditures": "13182000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64400999", "cashflowFromInvestment": "-131122999", "stockBasedCompensation": "2628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82552000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "264071000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61703000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 182136000, "cost_of_revenue": 102135000, "gross_profit": 80001000, "ebit": 74641999, "ebitda": 128772999, "pretax_income": 66956999, "tax_provision": null, "net_income": 66943000, "net_income_to_common": 66943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2981000, "total_current_assets": 122034000, "total_assets": 5354755000, "short_term_debt": 42159000, "long_term_debt": 1437660000, "total_debt": 1479819000, "total_liabilities": 1845721000, "total_equity": 3508702000, "shares_outstanding": 53264000, "goodwill_and_intangibles": 39462000 }, "cash_flow": { "operating_cash_flow": 138905000, "capital_expenditure": 18646000, "free_cash_flow": 157551000, "dividends_paid": 73656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254837, "ticker_id": 1227, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74641999", "ebitda": "128772999", "netIncome": "66943000", "grossProfit": "80001000", "depreciation": "None", "totalRevenue": "182136000", "costOfRevenue": "102135000", "interestIncome": "7685000", "incomeBeforeTax": "66956999", "interestExpense": "7685000", "operatingIncome": "74195000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7685000", "nonInterestIncome": "None", "operatingExpenses": "5607000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54131000", "sellingGeneralAndAdministrative": "5607000", "netIncomeFromContinuingOperations": "66957000" }, "balance": { "goodwill": "990000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5354755000", "longTermDebt": "1437660000", "shortTermDebt": "42159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "38472000", "reportedCurrency": "USD", "retainedEarnings": "-443754000", "totalLiabilities": "1845721000", "otherCurrentAssets": "11888000", "totalCurrentAssets": "122034000", "currentLongTermDebt": "42159000", "longTermInvestments": "6950000", "shortTermInvestments": "None", "currentNetReceivables": "107165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5232721000", "currentAccountsPayable": "10027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5053148000", "shortLongTermDebtTotal": "1519299000", "totalShareholderEquity": "3508702000", "capitalLeaseObligations": "39480000", "otherCurrentLiabilities": "220143000", "totalCurrentLiabilities": "293527000", "otherNonCurrentLiabilities": "72640000", "totalNonCurrentLiabilities": "1552194000", "cashAndShortTermInvestments": "2981000", "commonStockSharesOutstanding": "53264000", "intangibleAssetsExcludingGoodwill": "38472000", "cashAndCashEquivalentsAtCarryingValue": "2981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66943000", "profitLoss": "None", "dividendPayout": "73656000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "138905000", "capitalExpenditures": "18646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68415000", "cashflowFromInvestment": "-237260000", "stockBasedCompensation": "2630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "264071000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54131000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 182136000, "cost_of_revenue": 102135000, "gross_profit": 80001000, "research_and_development": null, "selling_general_admin": 5607000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74641999, "depreciation_amortisation": 54131000, "ebitda": 128772999, "interest_expense": 7685000, "interest_income": null, "other_non_operating": null, "pretax_income": 66956999, "tax_provision": null, "effective_tax_rate": null, "net_income": 66943000, "net_income_continuing_ops": 66957000, "net_income_to_common": 66943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2981000, "short_term_investments": null, "net_receivables": 107165000, "inventory": null, "other_current_assets": null, "total_current_assets": 122034000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 38472000, "goodwill_and_intangibles": 39462000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5232721000, "total_assets": 5354755000, "short_term_debt": 42159000, "accounts_payable": 10027000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293527000, "long_term_debt": 1437660000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1552194000, "total_liabilities": 1845721000, "total_debt": 1479819000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -443754000, "total_equity": 3508702000, "shares_outstanding": 53264000, "operating_cash_flow": 138905000, "stock_based_compensation": 2630000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -237260000, "dividends_paid": 73656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 68415000, "free_cash_flow": 157551000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74641999", "ebitda": "128772999", "netIncome": "66943000", "grossProfit": "80001000", "depreciation": "None", "totalRevenue": "182136000", "costOfRevenue": "102135000", "interestIncome": "7685000", "incomeBeforeTax": "66956999", "interestExpense": "7685000", "operatingIncome": "74195000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7685000", "nonInterestIncome": "None", "operatingExpenses": "5607000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54131000", "sellingGeneralAndAdministrative": "5607000", "netIncomeFromContinuingOperations": "66957000" }, "balance": { "goodwill": "990000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5354755000", "longTermDebt": "1437660000", "shortTermDebt": "42159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "38472000", "reportedCurrency": "USD", "retainedEarnings": "-443754000", "totalLiabilities": "1845721000", "otherCurrentAssets": "11888000", "totalCurrentAssets": "122034000", "currentLongTermDebt": "42159000", "longTermInvestments": "6950000", "shortTermInvestments": "None", "currentNetReceivables": "107165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5232721000", "currentAccountsPayable": "10027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5053148000", "shortLongTermDebtTotal": "1519299000", "totalShareholderEquity": "3508702000", "capitalLeaseObligations": "39480000", "otherCurrentLiabilities": "220143000", "totalCurrentLiabilities": "293527000", "otherNonCurrentLiabilities": "72640000", "totalNonCurrentLiabilities": "1552194000", "cashAndShortTermInvestments": "2981000", "commonStockSharesOutstanding": "53264000", "intangibleAssetsExcludingGoodwill": "38472000", "cashAndCashEquivalentsAtCarryingValue": "2981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66943000", "profitLoss": "None", "dividendPayout": "73656000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "138905000", "capitalExpenditures": "18646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68415000", "cashflowFromInvestment": "-237260000", "stockBasedCompensation": "2630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "264071000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54131000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 177286000, "cost_of_revenue": 101546000, "gross_profit": 75740000, "ebit": 70312000, "ebitda": 123324000, "pretax_income": 63313000, "tax_provision": null, "net_income": 63299000, "net_income_to_common": 63299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32921000, "total_current_assets": 139178000, "total_assets": 5189608000, "short_term_debt": -3092000, "long_term_debt": 1457471000, "total_debt": 1454379000, "total_liabilities": 1782497000, "total_equity": 3406868000, "shares_outstanding": 52579000, "goodwill_and_intangibles": 33505000 }, "cash_flow": { "operating_cash_flow": 143373000, "capital_expenditure": 24207000, "free_cash_flow": 167580000, "dividends_paid": 73094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254838, "ticker_id": 1227, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70312000", "ebitda": "123324000", "netIncome": "63299000", "grossProfit": "75740000", "depreciation": "None", "totalRevenue": "177286000", "costOfRevenue": "101546000", "interestIncome": "7690000", "incomeBeforeTax": "63313000", "interestExpense": "7690000", "operatingIncome": "70450000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7690000", "nonInterestIncome": "None", "operatingExpenses": "5290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53012000", "sellingGeneralAndAdministrative": "5290000", "netIncomeFromContinuingOperations": "63313000" }, "balance": { "goodwill": "990000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5189608000", "longTermDebt": "1457471000", "shortTermDebt": "-3092000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "32515000", "reportedCurrency": "USD", "retainedEarnings": "-427632000", "totalLiabilities": "1782497000", "otherCurrentAssets": "5437000", "totalCurrentAssets": "139178000", "currentLongTermDebt": "-3092000", "longTermInvestments": "7077000", "shortTermInvestments": "None", "currentNetReceivables": "100820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5050430000", "currentAccountsPayable": "9818000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4876358000", "shortLongTermDebtTotal": "1494580000", "totalShareholderEquity": "3406868000", "capitalLeaseObligations": "40201000", "otherCurrentLiabilities": "135259000", "totalCurrentLiabilities": "218120000", "otherNonCurrentLiabilities": "64368000", "totalNonCurrentLiabilities": "1564377000", "cashAndShortTermInvestments": "32921000", "commonStockSharesOutstanding": "52579000", "intangibleAssetsExcludingGoodwill": "32515000", "cashAndCashEquivalentsAtCarryingValue": "32921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63299000", "profitLoss": "None", "dividendPayout": "73094000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "143373000", "capitalExpenditures": "24207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "817000", "cashflowFromInvestment": "-131783999", "stockBasedCompensation": "2303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "147006000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 177286000, "cost_of_revenue": 101546000, "gross_profit": 75740000, "research_and_development": null, "selling_general_admin": 5290000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70312000, "depreciation_amortisation": 53012000, "ebitda": 123324000, "interest_expense": 7690000, "interest_income": null, "other_non_operating": null, "pretax_income": 63313000, "tax_provision": null, "effective_tax_rate": null, "net_income": 63299000, "net_income_continuing_ops": 63313000, "net_income_to_common": 63299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32921000, "short_term_investments": null, "net_receivables": 100820000, "inventory": null, "other_current_assets": null, "total_current_assets": 139178000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 32515000, "goodwill_and_intangibles": 33505000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5050430000, "total_assets": 5189608000, "short_term_debt": -3092000, "accounts_payable": 9818000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 218120000, "long_term_debt": 1457471000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1564377000, "total_liabilities": 1782497000, "total_debt": 1454379000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -427632000, "total_equity": 3406868000, "shares_outstanding": 52579000, "operating_cash_flow": 143373000, "stock_based_compensation": 2303000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24207000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131783999, "dividends_paid": 73094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 817000, "free_cash_flow": 167580000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70312000", "ebitda": "123324000", "netIncome": "63299000", "grossProfit": "75740000", "depreciation": "None", "totalRevenue": "177286000", "costOfRevenue": "101546000", "interestIncome": "7690000", "incomeBeforeTax": "63313000", "interestExpense": "7690000", "operatingIncome": "70450000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7690000", "nonInterestIncome": "None", "operatingExpenses": "5290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53012000", "sellingGeneralAndAdministrative": "5290000", "netIncomeFromContinuingOperations": "63313000" }, "balance": { "goodwill": "990000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5189608000", "longTermDebt": "1457471000", "shortTermDebt": "-3092000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "32515000", "reportedCurrency": "USD", "retainedEarnings": "-427632000", "totalLiabilities": "1782497000", "otherCurrentAssets": "5437000", "totalCurrentAssets": "139178000", "currentLongTermDebt": "-3092000", "longTermInvestments": "7077000", "shortTermInvestments": "None", "currentNetReceivables": "100820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5050430000", "currentAccountsPayable": "9818000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4876358000", "shortLongTermDebtTotal": "1494580000", "totalShareholderEquity": "3406868000", "capitalLeaseObligations": "40201000", "otherCurrentLiabilities": "135259000", "totalCurrentLiabilities": "218120000", "otherNonCurrentLiabilities": "64368000", "totalNonCurrentLiabilities": "1564377000", "cashAndShortTermInvestments": "32921000", "commonStockSharesOutstanding": "52579000", "intangibleAssetsExcludingGoodwill": "32515000", "cashAndCashEquivalentsAtCarryingValue": "32921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63299000", "profitLoss": "None", "dividendPayout": "73094000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "143373000", "capitalExpenditures": "24207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "817000", "cashflowFromInvestment": "-131783999", "stockBasedCompensation": "2303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "147006000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 172686000, "cost_of_revenue": 46760000, "gross_profit": 125926000, "ebit": 65189000, "ebitda": 109148000, "pretax_income": 59437000, "tax_provision": null, "net_income": 59423000, "net_income_to_common": 59423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20515000, "total_current_assets": 125762000, "total_assets": 5107978000, "short_term_debt": -3345000, "long_term_debt": 1457283000, "total_debt": 1453938000, "total_liabilities": 1762821000, "total_equity": 3344870000, "shares_outstanding": 52028000, "goodwill_and_intangibles": 36594000 }, "cash_flow": { "operating_cash_flow": 133708000, "capital_expenditure": 19795000, "free_cash_flow": 153503000, "dividends_paid": 73205000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254839, "ticker_id": 1227, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65189000", "ebitda": "109148000", "netIncome": "59423000", "grossProfit": "125926000", "depreciation": "None", "totalRevenue": "172686000", "costOfRevenue": "46760000", "interestIncome": "8025000", "incomeBeforeTax": "59437000", "interestExpense": "8025000", "operatingIncome": "117709000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-8025000", "nonInterestIncome": "None", "operatingExpenses": "8217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46760000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43959000", "sellingGeneralAndAdministrative": "7954000", "netIncomeFromContinuingOperations": "59437000" }, "balance": { "goodwill": "990000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5107978000", "longTermDebt": "1457283000", "shortTermDebt": "-3345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "35604000", "reportedCurrency": "USD", "retainedEarnings": "-417058000", "totalLiabilities": "1762821000", "otherCurrentAssets": "6987000", "totalCurrentAssets": "125762000", "currentLongTermDebt": "-3345000", "longTermInvestments": "7401000", "shortTermInvestments": "None", "currentNetReceivables": "98260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4982216000", "currentAccountsPayable": "11838000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4797394000", "shortLongTermDebtTotal": "1494861000", "totalShareholderEquity": "3344870000", "capitalLeaseObligations": "40923000", "otherCurrentLiabilities": "133594000", "totalCurrentLiabilities": "197593000", "otherNonCurrentLiabilities": "65596000", "totalNonCurrentLiabilities": "1565228000", "cashAndShortTermInvestments": "20515000", "commonStockSharesOutstanding": "52028000", "intangibleAssetsExcludingGoodwill": "35604000", "cashAndCashEquivalentsAtCarryingValue": "20515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59437000", "profitLoss": "None", "dividendPayout": "73205000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "133708000", "capitalExpenditures": "19795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54608000", "cashflowFromInvestment": "-76114000", "stockBasedCompensation": "4232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73205000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "72908000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 172686000, "cost_of_revenue": 46760000, "gross_profit": 125926000, "research_and_development": null, "selling_general_admin": 7954000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65189000, "depreciation_amortisation": 43959000, "ebitda": 109148000, "interest_expense": 8025000, "interest_income": null, "other_non_operating": null, "pretax_income": 59437000, "tax_provision": null, "effective_tax_rate": null, "net_income": 59423000, "net_income_continuing_ops": 59437000, "net_income_to_common": 59423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20515000, "short_term_investments": null, "net_receivables": 98260000, "inventory": null, "other_current_assets": null, "total_current_assets": 125762000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 35604000, "goodwill_and_intangibles": 36594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4982216000, "total_assets": 5107978000, "short_term_debt": -3345000, "accounts_payable": 11838000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 197593000, "long_term_debt": 1457283000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1565228000, "total_liabilities": 1762821000, "total_debt": 1453938000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -417058000, "total_equity": 3344870000, "shares_outstanding": 52028000, "operating_cash_flow": 133708000, "stock_based_compensation": 4232000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19795000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76114000, "dividends_paid": 73205000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54608000, "free_cash_flow": 153503000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65189000", "ebitda": "109148000", "netIncome": "59423000", "grossProfit": "125926000", "depreciation": "None", "totalRevenue": "172686000", "costOfRevenue": "46760000", "interestIncome": "8025000", "incomeBeforeTax": "59437000", "interestExpense": "8025000", "operatingIncome": "117709000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-8025000", "nonInterestIncome": "None", "operatingExpenses": "8217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46760000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43959000", "sellingGeneralAndAdministrative": "7954000", "netIncomeFromContinuingOperations": "59437000" }, "balance": { "goodwill": "990000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5107978000", "longTermDebt": "1457283000", "shortTermDebt": "-3345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "35604000", "reportedCurrency": "USD", "retainedEarnings": "-417058000", "totalLiabilities": "1762821000", "otherCurrentAssets": "6987000", "totalCurrentAssets": "125762000", "currentLongTermDebt": "-3345000", "longTermInvestments": "7401000", "shortTermInvestments": "None", "currentNetReceivables": "98260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4982216000", "currentAccountsPayable": "11838000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4797394000", "shortLongTermDebtTotal": "1494861000", "totalShareholderEquity": "3344870000", "capitalLeaseObligations": "40923000", "otherCurrentLiabilities": "133594000", "totalCurrentLiabilities": "197593000", "otherNonCurrentLiabilities": "65596000", "totalNonCurrentLiabilities": "1565228000", "cashAndShortTermInvestments": "20515000", "commonStockSharesOutstanding": "52028000", "intangibleAssetsExcludingGoodwill": "35604000", "cashAndCashEquivalentsAtCarryingValue": "20515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59437000", "profitLoss": "None", "dividendPayout": "73205000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "133708000", "capitalExpenditures": "19795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54608000", "cashflowFromInvestment": "-76114000", "stockBasedCompensation": "4232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73205000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "72908000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 164044000, "cost_of_revenue": 43195000, "gross_profit": 120849000, "ebit": 66915000, "ebitda": 95732000, "pretax_income": 58654000, "tax_provision": -28000, "net_income": 58640000, "net_income_to_common": 58640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17529000, "total_current_assets": 124952000, "total_assets": 5077476000, "short_term_debt": -3595000, "long_term_debt": 1507157000, "total_debt": 1503562000, "total_liabilities": 1784932000, "total_equity": 3292179000, "shares_outstanding": 50339000, "goodwill_and_intangibles": 39836000 }, "cash_flow": { "operating_cash_flow": 53894000, "capital_expenditure": 10001000, "free_cash_flow": 63895000, "dividends_paid": 68764000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254840, "ticker_id": 1227, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66915000", "ebitda": "95732000", "netIncome": "58640000", "grossProfit": "120849000", "depreciation": "None", "totalRevenue": "164044000", "costOfRevenue": "43195000", "interestIncome": "9192000", "incomeBeforeTax": "58654000", "interestExpense": "8465000", "operatingIncome": "116577000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-28000", "reportedCurrency": "USD", "netInterestIncome": "-9192000", "nonInterestIncome": "None", "operatingExpenses": "4272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28817000", "sellingGeneralAndAdministrative": "4043000", "netIncomeFromContinuingOperations": "58654000" }, "balance": { "goodwill": "990000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5077476000", "longTermDebt": "1507157000", "shortTermDebt": "-3595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38846000", "reportedCurrency": "USD", "retainedEarnings": "-403172000", "totalLiabilities": "1784932000", "otherCurrentAssets": "9805000", "totalCurrentAssets": "124952000", "currentLongTermDebt": "-3595000", "longTermInvestments": "7448000", "shortTermInvestments": "None", "currentNetReceivables": "97618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4952524000", "currentAccountsPayable": "10920000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4764568000", "shortLongTermDebtTotal": "1545218000", "totalShareholderEquity": "3292179000", "capitalLeaseObligations": "41656000", "otherCurrentLiabilities": "124894000", "totalCurrentLiabilities": "168560000", "otherNonCurrentLiabilities": "67559000", "totalNonCurrentLiabilities": "1616372000", "cashAndShortTermInvestments": "17529000", "commonStockSharesOutstanding": "50339000", "intangibleAssetsExcludingGoodwill": "38846000", "cashAndCashEquivalentsAtCarryingValue": "17529000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58654000", "profitLoss": "None", "dividendPayout": "68764000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53894000", "capitalExpenditures": "10001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "274224000", "cashflowFromInvestment": "-327546000", "stockBasedCompensation": "2199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68764000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "717659000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164044000, "cost_of_revenue": 43195000, "gross_profit": 120849000, "research_and_development": null, "selling_general_admin": 4043000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66915000, "depreciation_amortisation": 28817000, "ebitda": 95732000, "interest_expense": 8465000, "interest_income": null, "other_non_operating": null, "pretax_income": 58654000, "tax_provision": -28000, "effective_tax_rate": null, "net_income": 58640000, "net_income_continuing_ops": 58654000, "net_income_to_common": 58640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17529000, "short_term_investments": null, "net_receivables": 97618000, "inventory": null, "other_current_assets": null, "total_current_assets": 124952000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 38846000, "goodwill_and_intangibles": 39836000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4952524000, "total_assets": 5077476000, "short_term_debt": -3595000, "accounts_payable": 10920000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168560000, "long_term_debt": 1507157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1616372000, "total_liabilities": 1784932000, "total_debt": 1503562000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -403172000, "total_equity": 3292179000, "shares_outstanding": 50339000, "operating_cash_flow": 53894000, "stock_based_compensation": 2199000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10001000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -327546000, "dividends_paid": 68764000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 274224000, "free_cash_flow": 63895000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66915000", "ebitda": "95732000", "netIncome": "58640000", "grossProfit": "120849000", "depreciation": "None", "totalRevenue": "164044000", "costOfRevenue": "43195000", "interestIncome": "9192000", "incomeBeforeTax": "58654000", "interestExpense": "8465000", "operatingIncome": "116577000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-28000", "reportedCurrency": "USD", "netInterestIncome": "-9192000", "nonInterestIncome": "None", "operatingExpenses": "4272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28817000", "sellingGeneralAndAdministrative": "4043000", "netIncomeFromContinuingOperations": "58654000" }, "balance": { "goodwill": "990000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5077476000", "longTermDebt": "1507157000", "shortTermDebt": "-3595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38846000", "reportedCurrency": "USD", "retainedEarnings": "-403172000", "totalLiabilities": "1784932000", "otherCurrentAssets": "9805000", "totalCurrentAssets": "124952000", "currentLongTermDebt": "-3595000", "longTermInvestments": "7448000", "shortTermInvestments": "None", "currentNetReceivables": "97618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4952524000", "currentAccountsPayable": "10920000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4764568000", "shortLongTermDebtTotal": "1545218000", "totalShareholderEquity": "3292179000", "capitalLeaseObligations": "41656000", "otherCurrentLiabilities": "124894000", "totalCurrentLiabilities": "168560000", "otherNonCurrentLiabilities": "67559000", "totalNonCurrentLiabilities": "1616372000", "cashAndShortTermInvestments": "17529000", "commonStockSharesOutstanding": "50339000", "intangibleAssetsExcludingGoodwill": "38846000", "cashAndCashEquivalentsAtCarryingValue": "17529000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58654000", "profitLoss": "None", "dividendPayout": "68764000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53894000", "capitalExpenditures": "10001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "274224000", "cashflowFromInvestment": "-327546000", "stockBasedCompensation": "2199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68764000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "717659000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 162876000, "cost_of_revenue": 44163000, "gross_profit": 118713000, "ebit": 64483000, "ebitda": 119122000, "pretax_income": 55194000, "tax_provision": -55192870, "net_income": 55180000, "net_income_to_common": 55180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16957000, "total_current_assets": 125541000, "total_assets": 4754065000, "short_term_debt": -3848000, "long_term_debt": 1627018000, "total_debt": 1623170000, "total_liabilities": 1921374000, "total_equity": 2832444000, "shares_outstanding": 48999000, "goodwill_and_intangibles": 24237000 }, "cash_flow": { "operating_cash_flow": 122932000, "capital_expenditure": 14416000, "free_cash_flow": 137348000, "dividends_paid": 61693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254842, "ticker_id": 1227, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64483000", "ebitda": "119122000", "netIncome": "55180000", "grossProfit": "118713000", "depreciation": "None", "totalRevenue": "162876000", "costOfRevenue": "44163000", "interestIncome": "9871000", "incomeBeforeTax": "55194000", "interestExpense": "9134000", "operatingIncome": "113400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-55192870", "reportedCurrency": "USD", "netInterestIncome": "-9871000", "nonInterestIncome": "None", "operatingExpenses": "5313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54639000", "sellingGeneralAndAdministrative": "5154000", "netIncomeFromContinuingOperations": "55194000" }, "balance": { "goodwill": "990000", "inventory": "25079000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4754065000", "longTermDebt": "1627018000", "shortTermDebt": "-3848000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "23247000", "reportedCurrency": "USD", "retainedEarnings": "-389274000", "totalLiabilities": "1921374000", "otherCurrentAssets": "18003000", "totalCurrentAssets": "125541000", "currentLongTermDebt": "-3848000", "longTermInvestments": "7169000", "shortTermInvestments": "None", "currentNetReceivables": "90581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4628524000", "currentAccountsPayable": "10870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4464325000", "shortLongTermDebtTotal": "1643507000", "totalShareholderEquity": "2832444000", "capitalLeaseObligations": "20337000", "otherCurrentLiabilities": "122794000", "totalCurrentLiabilities": "221220000", "otherNonCurrentLiabilities": "49400000", "totalNonCurrentLiabilities": "1700154000", "cashAndShortTermInvestments": "16957000", "commonStockSharesOutstanding": "48999000", "intangibleAssetsExcludingGoodwill": "23247000", "cashAndCashEquivalentsAtCarryingValue": "16957000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55222000", "profitLoss": "None", "dividendPayout": "61693000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122932000", "capitalExpenditures": "14416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19559000", "cashflowFromInvestment": "-125816000", "stockBasedCompensation": "2526000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "254356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 162876000, "cost_of_revenue": 44163000, "gross_profit": 118713000, "research_and_development": null, "selling_general_admin": 5154000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64483000, "depreciation_amortisation": 54639000, "ebitda": 119122000, "interest_expense": 9134000, "interest_income": null, "other_non_operating": null, "pretax_income": 55194000, "tax_provision": -55192870, "effective_tax_rate": null, "net_income": 55180000, "net_income_continuing_ops": 55194000, "net_income_to_common": 55180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16957000, "short_term_investments": null, "net_receivables": 90581000, "inventory": 25079000, "other_current_assets": null, "total_current_assets": 125541000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 23247000, "goodwill_and_intangibles": 24237000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4628524000, "total_assets": 4754065000, "short_term_debt": -3848000, "accounts_payable": 10870000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 221220000, "long_term_debt": 1627018000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1700154000, "total_liabilities": 1921374000, "total_debt": 1623170000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -389274000, "total_equity": 2832444000, "shares_outstanding": 48999000, "operating_cash_flow": 122932000, "stock_based_compensation": 2526000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14416000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125816000, "dividends_paid": 61693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19559000, "free_cash_flow": 137348000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64483000", "ebitda": "119122000", "netIncome": "55180000", "grossProfit": "118713000", "depreciation": "None", "totalRevenue": "162876000", "costOfRevenue": "44163000", "interestIncome": "9871000", "incomeBeforeTax": "55194000", "interestExpense": "9134000", "operatingIncome": "113400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-55192870", "reportedCurrency": "USD", "netInterestIncome": "-9871000", "nonInterestIncome": "None", "operatingExpenses": "5313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54639000", "sellingGeneralAndAdministrative": "5154000", "netIncomeFromContinuingOperations": "55194000" }, "balance": { "goodwill": "990000", "inventory": "25079000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4754065000", "longTermDebt": "1627018000", "shortTermDebt": "-3848000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "23247000", "reportedCurrency": "USD", "retainedEarnings": "-389274000", "totalLiabilities": "1921374000", "otherCurrentAssets": "18003000", "totalCurrentAssets": "125541000", "currentLongTermDebt": "-3848000", "longTermInvestments": "7169000", "shortTermInvestments": "None", "currentNetReceivables": "90581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4628524000", "currentAccountsPayable": "10870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4464325000", "shortLongTermDebtTotal": "1643507000", "totalShareholderEquity": "2832444000", "capitalLeaseObligations": "20337000", "otherCurrentLiabilities": "122794000", "totalCurrentLiabilities": "221220000", "otherNonCurrentLiabilities": "49400000", "totalNonCurrentLiabilities": "1700154000", "cashAndShortTermInvestments": "16957000", "commonStockSharesOutstanding": "48999000", "intangibleAssetsExcludingGoodwill": "23247000", "cashAndCashEquivalentsAtCarryingValue": "16957000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55222000", "profitLoss": "None", "dividendPayout": "61693000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122932000", "capitalExpenditures": "14416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19559000", "cashflowFromInvestment": "-125816000", "stockBasedCompensation": "2526000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "254356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 157382000, "cost_of_revenue": 43851000, "gross_profit": 113531000, "ebit": 62907000, "ebitda": 101900000, "pretax_income": 55301000, "tax_provision": 14001, "net_income": 55287000, "net_income_to_common": 55287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39400000, "total_current_assets": 142032000, "total_assets": 4714693000, "short_term_debt": -4100000, "long_term_debt": 1676799000, "total_debt": 1672699000, "total_liabilities": 1947746000, "total_equity": 2766690000, "shares_outstanding": 48345000, "goodwill_and_intangibles": 23879000 }, "cash_flow": { "operating_cash_flow": 122861000, "capital_expenditure": 20042000, "free_cash_flow": 142903000, "dividends_paid": 60895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254843, "ticker_id": 1227, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62907000", "ebitda": "101900000", "netIncome": "55287000", "grossProfit": "113531000", "depreciation": "None", "totalRevenue": "157382000", "costOfRevenue": "43851000", "interestIncome": "None", "incomeBeforeTax": "55301000", "interestExpense": "9832000", "operatingIncome": "108570000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14001", "reportedCurrency": "USD", "netInterestIncome": "-9832000", "nonInterestIncome": "None", "operatingExpenses": "4961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38993000", "sellingGeneralAndAdministrative": "4741000", "netIncomeFromContinuingOperations": "55301000" }, "balance": { "goodwill": "990000", "inventory": "-29687000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4714693000", "longTermDebt": "1676799000", "shortTermDebt": "-4100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "22889000", "reportedCurrency": "USD", "retainedEarnings": "-375556000", "totalLiabilities": "1947746000", "otherCurrentAssets": "15783000", "totalCurrentAssets": "142032000", "currentLongTermDebt": "-4100000", "longTermInvestments": "7393000", "shortTermInvestments": "29687000", "currentNetReceivables": "86849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4572661000", "currentAccountsPayable": "13699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1693469000", "totalShareholderEquity": "2766690000", "capitalLeaseObligations": "20770000", "otherCurrentLiabilities": "126255000", "totalCurrentLiabilities": "203137000", "otherNonCurrentLiabilities": "47040000", "totalNonCurrentLiabilities": "1744609000", "cashAndShortTermInvestments": "39400000", "commonStockSharesOutstanding": "48345000", "intangibleAssetsExcludingGoodwill": "22889000", "cashAndCashEquivalentsAtCarryingValue": "39400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55287000", "profitLoss": "None", "dividendPayout": "60895000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122861000", "capitalExpenditures": "20042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48662000", "cashflowFromInvestment": "-147748000", "stockBasedCompensation": "2244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45663000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 157382000, "cost_of_revenue": 43851000, "gross_profit": 113531000, "research_and_development": null, "selling_general_admin": 4741000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62907000, "depreciation_amortisation": 38993000, "ebitda": 101900000, "interest_expense": 9832000, "interest_income": null, "other_non_operating": null, "pretax_income": 55301000, "tax_provision": 14001, "effective_tax_rate": null, "net_income": 55287000, "net_income_continuing_ops": 55301000, "net_income_to_common": 55287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39400000, "short_term_investments": 29687000, "net_receivables": 86849000, "inventory": -29687000, "other_current_assets": null, "total_current_assets": 142032000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 22889000, "goodwill_and_intangibles": 23879000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4572661000, "total_assets": 4714693000, "short_term_debt": -4100000, "accounts_payable": 13699000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203137000, "long_term_debt": 1676799000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1744609000, "total_liabilities": 1947746000, "total_debt": 1672699000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -375556000, "total_equity": 2766690000, "shares_outstanding": 48345000, "operating_cash_flow": 122861000, "stock_based_compensation": 2244000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20042000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147748000, "dividends_paid": 60895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48662000, "free_cash_flow": 142903000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62907000", "ebitda": "101900000", "netIncome": "55287000", "grossProfit": "113531000", "depreciation": "None", "totalRevenue": "157382000", "costOfRevenue": "43851000", "interestIncome": "None", "incomeBeforeTax": "55301000", "interestExpense": "9832000", "operatingIncome": "108570000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14001", "reportedCurrency": "USD", "netInterestIncome": "-9832000", "nonInterestIncome": "None", "operatingExpenses": "4961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38993000", "sellingGeneralAndAdministrative": "4741000", "netIncomeFromContinuingOperations": "55301000" }, "balance": { "goodwill": "990000", "inventory": "-29687000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4714693000", "longTermDebt": "1676799000", "shortTermDebt": "-4100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "22889000", "reportedCurrency": "USD", "retainedEarnings": "-375556000", "totalLiabilities": "1947746000", "otherCurrentAssets": "15783000", "totalCurrentAssets": "142032000", "currentLongTermDebt": "-4100000", "longTermInvestments": "7393000", "shortTermInvestments": "29687000", "currentNetReceivables": "86849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4572661000", "currentAccountsPayable": "13699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1693469000", "totalShareholderEquity": "2766690000", "capitalLeaseObligations": "20770000", "otherCurrentLiabilities": "126255000", "totalCurrentLiabilities": "203137000", "otherNonCurrentLiabilities": "47040000", "totalNonCurrentLiabilities": "1744609000", "cashAndShortTermInvestments": "39400000", "commonStockSharesOutstanding": "48345000", "intangibleAssetsExcludingGoodwill": "22889000", "cashAndCashEquivalentsAtCarryingValue": "39400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55287000", "profitLoss": "None", "dividendPayout": "60895000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122861000", "capitalExpenditures": "20042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48662000", "cashflowFromInvestment": "-147748000", "stockBasedCompensation": "2244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45663000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 154224000, "cost_of_revenue": 43003000, "gross_profit": 111221000, "ebit": 59194000, "ebitda": 97718000, "pretax_income": 58658000, "tax_provision": 14000, "net_income": 58644000, "net_income_to_common": 58644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15625000, "total_current_assets": 102292000, "total_assets": 4577005000, "short_term_debt": 170000000, "long_term_debt": 1676573000, "total_debt": 1846573000, "total_liabilities": 1917646000, "total_equity": 2659043000, "shares_outstanding": 47961000, "goodwill_and_intangibles": 22243000 }, "cash_flow": { "operating_cash_flow": 116900000, "capital_expenditure": 14829000, "free_cash_flow": 131729000, "dividends_paid": 61442000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254844, "ticker_id": 1227, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59194000", "ebitda": "97718000", "netIncome": "58644000", "grossProfit": "111221000", "depreciation": "None", "totalRevenue": "154224000", "costOfRevenue": "43003000", "interestIncome": "None", "incomeBeforeTax": "58658000", "interestExpense": "10061000", "operatingIncome": "104363000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14000", "reportedCurrency": "USD", "netInterestIncome": "-10061000", "nonInterestIncome": "None", "operatingExpenses": "6858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38524000", "sellingGeneralAndAdministrative": "6681000", "netIncomeFromContinuingOperations": "58658000" }, "balance": { "goodwill": "990000", "inventory": "-31005000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4577005000", "longTermDebt": "1676573000", "shortTermDebt": "170000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "21253000", "reportedCurrency": "USD", "retainedEarnings": "-368954000", "totalLiabilities": "1917646000", "otherCurrentAssets": "-97611000", "totalCurrentAssets": "102292000", "currentLongTermDebt": "1281000", "longTermInvestments": "7816000", "shortTermInvestments": "31005000", "currentNetReceivables": "81986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4474713000", "currentAccountsPayable": "14652000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1702353000", "totalShareholderEquity": "2659043000", "capitalLeaseObligations": "21207000", "otherCurrentLiabilities": "-30678000", "totalCurrentLiabilities": "173445000", "otherNonCurrentLiabilities": "46198000", "totalNonCurrentLiabilities": "1744201000", "cashAndShortTermInvestments": "15625000", "commonStockSharesOutstanding": "47961000", "intangibleAssetsExcludingGoodwill": "21253000", "cashAndCashEquivalentsAtCarryingValue": "15625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58644000", "profitLoss": "None", "dividendPayout": "61442000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116900000", "capitalExpenditures": "14829000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18306000", "cashflowFromInvestment": "-123232000", "stockBasedCompensation": "3507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61442000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45169000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 154224000, "cost_of_revenue": 43003000, "gross_profit": 111221000, "research_and_development": null, "selling_general_admin": 6681000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59194000, "depreciation_amortisation": 38524000, "ebitda": 97718000, "interest_expense": 10061000, "interest_income": null, "other_non_operating": null, "pretax_income": 58658000, "tax_provision": 14000, "effective_tax_rate": null, "net_income": 58644000, "net_income_continuing_ops": 58658000, "net_income_to_common": 58644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15625000, "short_term_investments": 31005000, "net_receivables": 81986000, "inventory": -31005000, "other_current_assets": null, "total_current_assets": 102292000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 21253000, "goodwill_and_intangibles": 22243000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4474713000, "total_assets": 4577005000, "short_term_debt": 170000000, "accounts_payable": 14652000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173445000, "long_term_debt": 1676573000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1744201000, "total_liabilities": 1917646000, "total_debt": 1846573000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -368954000, "total_equity": 2659043000, "shares_outstanding": 47961000, "operating_cash_flow": 116900000, "stock_based_compensation": 3507000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14829000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -123232000, "dividends_paid": 61442000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18306000, "free_cash_flow": 131729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59194000", "ebitda": "97718000", "netIncome": "58644000", "grossProfit": "111221000", "depreciation": "None", "totalRevenue": "154224000", "costOfRevenue": "43003000", "interestIncome": "None", "incomeBeforeTax": "58658000", "interestExpense": "10061000", "operatingIncome": "104363000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14000", "reportedCurrency": "USD", "netInterestIncome": "-10061000", "nonInterestIncome": "None", "operatingExpenses": "6858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38524000", "sellingGeneralAndAdministrative": "6681000", "netIncomeFromContinuingOperations": "58658000" }, "balance": { "goodwill": "990000", "inventory": "-31005000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4577005000", "longTermDebt": "1676573000", "shortTermDebt": "170000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "21253000", "reportedCurrency": "USD", "retainedEarnings": "-368954000", "totalLiabilities": "1917646000", "otherCurrentAssets": "-97611000", "totalCurrentAssets": "102292000", "currentLongTermDebt": "1281000", "longTermInvestments": "7816000", "shortTermInvestments": "31005000", "currentNetReceivables": "81986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4474713000", "currentAccountsPayable": "14652000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1702353000", "totalShareholderEquity": "2659043000", "capitalLeaseObligations": "21207000", "otherCurrentLiabilities": "-30678000", "totalCurrentLiabilities": "173445000", "otherNonCurrentLiabilities": "46198000", "totalNonCurrentLiabilities": "1744201000", "cashAndShortTermInvestments": "15625000", "commonStockSharesOutstanding": "47961000", "intangibleAssetsExcludingGoodwill": "21253000", "cashAndCashEquivalentsAtCarryingValue": "15625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58644000", "profitLoss": "None", "dividendPayout": "61442000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116900000", "capitalExpenditures": "14829000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18306000", "cashflowFromInvestment": "-123232000", "stockBasedCompensation": "3507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61442000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45169000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 149149000, "cost_of_revenue": 39368000, "gross_profit": 109781000, "ebit": 60647000, "ebitda": 89165000, "pretax_income": 63469000, "tax_provision": 11162000, "net_income": 63455000, "net_income_to_common": 63455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40263000, "total_current_assets": 131985000, "total_assets": 4519213000, "short_term_debt": 1520000, "long_term_debt": 1676347000, "total_debt": 1677867000, "total_liabilities": 1910579000, "total_equity": 2608327000, "shares_outstanding": 46980000, "goodwill_and_intangibles": 21359000 }, "cash_flow": { "operating_cash_flow": 38103000, "capital_expenditure": 9019000, "free_cash_flow": 47122000, "dividends_paid": 58665000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254845, "ticker_id": 1227, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60647000", "ebitda": "89165000", "netIncome": "63455000", "grossProfit": "109781000", "depreciation": "None", "totalRevenue": "149149000", "costOfRevenue": "39368000", "interestIncome": "None", "incomeBeforeTax": "63469000", "interestExpense": "11108000", "operatingIncome": "105895000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11162000", "reportedCurrency": "USD", "netInterestIncome": "-11108000", "nonInterestIncome": "None", "operatingExpenses": "3886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28518000", "sellingGeneralAndAdministrative": "3740000", "netIncomeFromContinuingOperations": "63469000" }, "balance": { "goodwill": "990000", "inventory": "-27365999", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4519213000", "longTermDebt": "1676347000", "shortTermDebt": "1520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20369000", "reportedCurrency": "USD", "retainedEarnings": "-366473000", "totalLiabilities": "1910579000", "otherCurrentAssets": "-124032000", "totalCurrentAssets": "131985000", "currentLongTermDebt": "1520000", "longTermInvestments": "7539000", "shortTermInvestments": "27366000", "currentNetReceivables": "83769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4387228000", "currentAccountsPayable": "14992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1696467000", "totalShareholderEquity": "2608327000", "capitalLeaseObligations": "21640000", "otherCurrentLiabilities": "131345000", "totalCurrentLiabilities": "164887000", "otherNonCurrentLiabilities": "45227000", "totalNonCurrentLiabilities": "1745692000", "cashAndShortTermInvestments": "40263000", "commonStockSharesOutstanding": "46980000", "intangibleAssetsExcludingGoodwill": "20369000", "cashAndCashEquivalentsAtCarryingValue": "40263000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63469000", "profitLoss": "None", "dividendPayout": "58665000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38103000", "capitalExpenditures": "9019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "182385000", "cashflowFromInvestment": "-180599000", "stockBasedCompensation": "2130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58665000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190358000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45248000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 149149000, "cost_of_revenue": 39368000, "gross_profit": 109781000, "research_and_development": null, "selling_general_admin": 3740000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60647000, "depreciation_amortisation": 28518000, "ebitda": 89165000, "interest_expense": 11108000, "interest_income": null, "other_non_operating": null, "pretax_income": 63469000, "tax_provision": 11162000, "effective_tax_rate": null, "net_income": 63455000, "net_income_continuing_ops": 63469000, "net_income_to_common": 63455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40263000, "short_term_investments": 27366000, "net_receivables": 83769000, "inventory": -27365999, "other_current_assets": null, "total_current_assets": 131985000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 20369000, "goodwill_and_intangibles": 21359000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4387228000, "total_assets": 4519213000, "short_term_debt": 1520000, "accounts_payable": 14992000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164887000, "long_term_debt": 1676347000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1745692000, "total_liabilities": 1910579000, "total_debt": 1677867000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -366473000, "total_equity": 2608327000, "shares_outstanding": 46980000, "operating_cash_flow": 38103000, "stock_based_compensation": 2130000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9019000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180599000, "dividends_paid": 58665000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 182385000, "free_cash_flow": 47122000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60647000", "ebitda": "89165000", "netIncome": "63455000", "grossProfit": "109781000", "depreciation": "None", "totalRevenue": "149149000", "costOfRevenue": "39368000", "interestIncome": "None", "incomeBeforeTax": "63469000", "interestExpense": "11108000", "operatingIncome": "105895000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11162000", "reportedCurrency": "USD", "netInterestIncome": "-11108000", "nonInterestIncome": "None", "operatingExpenses": "3886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28518000", "sellingGeneralAndAdministrative": "3740000", "netIncomeFromContinuingOperations": "63469000" }, "balance": { "goodwill": "990000", "inventory": "-27365999", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4519213000", "longTermDebt": "1676347000", "shortTermDebt": "1520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20369000", "reportedCurrency": "USD", "retainedEarnings": "-366473000", "totalLiabilities": "1910579000", "otherCurrentAssets": "-124032000", "totalCurrentAssets": "131985000", "currentLongTermDebt": "1520000", "longTermInvestments": "7539000", "shortTermInvestments": "27366000", "currentNetReceivables": "83769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4387228000", "currentAccountsPayable": "14992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1696467000", "totalShareholderEquity": "2608327000", "capitalLeaseObligations": "21640000", "otherCurrentLiabilities": "131345000", "totalCurrentLiabilities": "164887000", "otherNonCurrentLiabilities": "45227000", "totalNonCurrentLiabilities": "1745692000", "cashAndShortTermInvestments": "40263000", "commonStockSharesOutstanding": "46980000", "intangibleAssetsExcludingGoodwill": "20369000", "cashAndCashEquivalentsAtCarryingValue": "40263000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63469000", "profitLoss": "None", "dividendPayout": "58665000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38103000", "capitalExpenditures": "9019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "182385000", "cashflowFromInvestment": "-180599000", "stockBasedCompensation": "2130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58665000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190358000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45248000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 144412000, "cost_of_revenue": 40709000, "gross_profit": 103703000, "ebit": 57606000, "ebitda": 104173000, "pretax_income": 48910000, "tax_provision": 11776000, "net_income": 48896000, "net_income_to_common": 48896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 374000, "total_current_assets": 94740000, "total_assets": 4354854000, "short_term_debt": 1760000, "long_term_debt": 1674371000, "total_debt": 1676131000, "total_liabilities": 1975589000, "total_equity": 2378964000, "shares_outstanding": 45788000, "goodwill_and_intangibles": 20342000 }, "cash_flow": { "operating_cash_flow": 121320000, "capital_expenditure": 415691000, "free_cash_flow": 537011000, "dividends_paid": 56549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254847, "ticker_id": 1227, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57606000", "ebitda": "104173000", "netIncome": "48896000", "grossProfit": "103703000", "depreciation": "None", "totalRevenue": "144412000", "costOfRevenue": "40709000", "interestIncome": "11288000", "incomeBeforeTax": "48910000", "interestExpense": "11288000", "operatingIncome": "100127000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11776000", "reportedCurrency": "USD", "netInterestIncome": "-11288000", "nonInterestIncome": "None", "operatingExpenses": "3576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46567000", "sellingGeneralAndAdministrative": "3429000", "netIncomeFromContinuingOperations": "48910000" }, "balance": { "goodwill": "990000", "inventory": "-42088000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4354854000", "longTermDebt": "1674371000", "shortTermDebt": "1760000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "19352000", "reportedCurrency": "USD", "retainedEarnings": "-369192000", "totalLiabilities": "1975589000", "otherCurrentAssets": "-81428000", "totalCurrentAssets": "94740000", "currentLongTermDebt": "1760000", "longTermInvestments": "7261000", "shortTermInvestments": "42088000", "currentNetReceivables": "81054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4260114000", "currentAccountsPayable": "14884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4084186000", "shortLongTermDebtTotal": "1695181000", "totalShareholderEquity": "2378964000", "capitalLeaseObligations": "20810000", "otherCurrentLiabilities": "203235000", "totalCurrentLiabilities": "235561000", "otherNonCurrentLiabilities": "43087000", "totalNonCurrentLiabilities": "1740028000", "cashAndShortTermInvestments": "374000", "commonStockSharesOutstanding": "45788000", "intangibleAssetsExcludingGoodwill": "19352000", "cashAndCashEquivalentsAtCarryingValue": "374000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48910000", "profitLoss": "None", "dividendPayout": "56549000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "121320000", "capitalExpenditures": "415691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58628000", "cashflowFromInvestment": "-389459000", "stockBasedCompensation": "1881000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "59150000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42521000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144412000, "cost_of_revenue": 40709000, "gross_profit": 103703000, "research_and_development": null, "selling_general_admin": 3429000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57606000, "depreciation_amortisation": 46567000, "ebitda": 104173000, "interest_expense": 11288000, "interest_income": null, "other_non_operating": null, "pretax_income": 48910000, "tax_provision": 11776000, "effective_tax_rate": null, "net_income": 48896000, "net_income_continuing_ops": 48910000, "net_income_to_common": 48896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 374000, "short_term_investments": 42088000, "net_receivables": 81054000, "inventory": -42088000, "other_current_assets": null, "total_current_assets": 94740000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 19352000, "goodwill_and_intangibles": 20342000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4260114000, "total_assets": 4354854000, "short_term_debt": 1760000, "accounts_payable": 14884000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 235561000, "long_term_debt": 1674371000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1740028000, "total_liabilities": 1975589000, "total_debt": 1676131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -369192000, "total_equity": 2378964000, "shares_outstanding": 45788000, "operating_cash_flow": 121320000, "stock_based_compensation": 1881000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 415691000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -389459000, "dividends_paid": 56549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58628000, "free_cash_flow": 537011000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57606000", "ebitda": "104173000", "netIncome": "48896000", "grossProfit": "103703000", "depreciation": "None", "totalRevenue": "144412000", "costOfRevenue": "40709000", "interestIncome": "11288000", "incomeBeforeTax": "48910000", "interestExpense": "11288000", "operatingIncome": "100127000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11776000", "reportedCurrency": "USD", "netInterestIncome": "-11288000", "nonInterestIncome": "None", "operatingExpenses": "3576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46567000", "sellingGeneralAndAdministrative": "3429000", "netIncomeFromContinuingOperations": "48910000" }, "balance": { "goodwill": "990000", "inventory": "-42088000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4354854000", "longTermDebt": "1674371000", "shortTermDebt": "1760000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "19352000", "reportedCurrency": "USD", "retainedEarnings": "-369192000", "totalLiabilities": "1975589000", "otherCurrentAssets": "-81428000", "totalCurrentAssets": "94740000", "currentLongTermDebt": "1760000", "longTermInvestments": "7261000", "shortTermInvestments": "42088000", "currentNetReceivables": "81054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4260114000", "currentAccountsPayable": "14884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4084186000", "shortLongTermDebtTotal": "1695181000", "totalShareholderEquity": "2378964000", "capitalLeaseObligations": "20810000", "otherCurrentLiabilities": "203235000", "totalCurrentLiabilities": "235561000", "otherNonCurrentLiabilities": "43087000", "totalNonCurrentLiabilities": "1740028000", "cashAndShortTermInvestments": "374000", "commonStockSharesOutstanding": "45788000", "intangibleAssetsExcludingGoodwill": "19352000", "cashAndCashEquivalentsAtCarryingValue": "374000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48910000", "profitLoss": "None", "dividendPayout": "56549000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "121320000", "capitalExpenditures": "415691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58628000", "cashflowFromInvestment": "-389459000", "stockBasedCompensation": "1881000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "59150000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42521000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "income_statement": { "revenue": 137818000, "cost_of_revenue": 37767000, "gross_profit": 100051000, "ebit": 53223000, "ebitda": 89391000, "pretax_income": 43465000, "tax_provision": 13338000, "net_income": 43450000, "net_income_to_common": 43450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1082000, "total_current_assets": 93221000, "total_assets": 4204128000, "short_term_debt": 2002000, "long_term_debt": 1727998000, "total_debt": 1730000000, "total_liabilities": 1990407000, "total_equity": 2213377000, "shares_outstanding": 44734000, "goodwill_and_intangibles": 19567000 }, "cash_flow": { "operating_cash_flow": 85318000, "capital_expenditure": 236038000, "free_cash_flow": 321356000, "dividends_paid": 55238000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254848, "ticker_id": 1227, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:52.001138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53223000", "ebitda": "89391000", "netIncome": "43450000", "grossProfit": "100051000", "depreciation": "None", "totalRevenue": "137818000", "costOfRevenue": "37767000", "interestIncome": "12575000", "incomeBeforeTax": "43465000", "interestExpense": "12575000", "operatingIncome": "95518000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "13338000", "reportedCurrency": "USD", "netInterestIncome": "-12575000", "nonInterestIncome": "None", "operatingExpenses": "4533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36168000", "sellingGeneralAndAdministrative": "4384000", "netIncomeFromContinuingOperations": "43465000" }, "balance": { "goodwill": "990000", "inventory": "-37575000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4204128000", "longTermDebt": "1727998000", "shortTermDebt": "2002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "18577000", "reportedCurrency": "USD", "retainedEarnings": "-358934000", "totalLiabilities": "1990407000", "otherCurrentAssets": "-76442000", "totalCurrentAssets": "93221000", "currentLongTermDebt": "2002000", "longTermInvestments": "7785000", "shortTermInvestments": "37575000", "currentNetReceivables": "75360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4110907000", "currentAccountsPayable": "13010000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3940728000", "shortLongTermDebtTotal": "1747216000", "totalShareholderEquity": "2213377000", "capitalLeaseObligations": "21220000", "otherCurrentLiabilities": "165557000", "totalCurrentLiabilities": "197200000", "otherNonCurrentLiabilities": "85844000", "totalNonCurrentLiabilities": "1793207000", "cashAndShortTermInvestments": "1082000", "commonStockSharesOutstanding": "44734000", "intangibleAssetsExcludingGoodwill": "18577000", "cashAndCashEquivalentsAtCarryingValue": "1082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43465000", "profitLoss": "None", "dividendPayout": "55238000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85318000", "capitalExpenditures": "236038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50354000", "cashflowFromInvestment": "-208803000", "stockBasedCompensation": "2170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55238000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "85760000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "131208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42295000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137818000, "cost_of_revenue": 37767000, "gross_profit": 100051000, "research_and_development": null, "selling_general_admin": 4384000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53223000, "depreciation_amortisation": 36168000, "ebitda": 89391000, "interest_expense": 12575000, "interest_income": null, "other_non_operating": null, "pretax_income": 43465000, "tax_provision": 13338000, "effective_tax_rate": null, "net_income": 43450000, "net_income_continuing_ops": 43465000, "net_income_to_common": 43450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1082000, "short_term_investments": 37575000, "net_receivables": 75360000, "inventory": -37575000, "other_current_assets": null, "total_current_assets": 93221000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 18577000, "goodwill_and_intangibles": 19567000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4110907000, "total_assets": 4204128000, "short_term_debt": 2002000, "accounts_payable": 13010000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 197200000, "long_term_debt": 1727998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1793207000, "total_liabilities": 1990407000, "total_debt": 1730000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -358934000, "total_equity": 2213377000, "shares_outstanding": 44734000, "operating_cash_flow": 85318000, "stock_based_compensation": 2170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 236038000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -208803000, "dividends_paid": 55238000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50354000, "free_cash_flow": 321356000, "net_change_in_cash": 85760000 }, "raw_data": { "income": { "ebit": "53223000", "ebitda": "89391000", "netIncome": "43450000", "grossProfit": "100051000", "depreciation": "None", "totalRevenue": "137818000", "costOfRevenue": "37767000", "interestIncome": "12575000", "incomeBeforeTax": "43465000", "interestExpense": "12575000", "operatingIncome": "95518000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "13338000", "reportedCurrency": "USD", "netInterestIncome": "-12575000", "nonInterestIncome": "None", "operatingExpenses": "4533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36168000", "sellingGeneralAndAdministrative": "4384000", "netIncomeFromContinuingOperations": "43465000" }, "balance": { "goodwill": "990000", "inventory": "-37575000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4204128000", "longTermDebt": "1727998000", "shortTermDebt": "2002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "18577000", "reportedCurrency": "USD", "retainedEarnings": "-358934000", "totalLiabilities": "1990407000", "otherCurrentAssets": "-76442000", "totalCurrentAssets": "93221000", "currentLongTermDebt": "2002000", "longTermInvestments": "7785000", "shortTermInvestments": "37575000", "currentNetReceivables": "75360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4110907000", "currentAccountsPayable": "13010000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3940728000", "shortLongTermDebtTotal": "1747216000", "totalShareholderEquity": "2213377000", "capitalLeaseObligations": "21220000", "otherCurrentLiabilities": "165557000", "totalCurrentLiabilities": "197200000", "otherNonCurrentLiabilities": "85844000", "totalNonCurrentLiabilities": "1793207000", "cashAndShortTermInvestments": "1082000", "commonStockSharesOutstanding": "44734000", "intangibleAssetsExcludingGoodwill": "18577000", "cashAndCashEquivalentsAtCarryingValue": "1082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43465000", "profitLoss": "None", "dividendPayout": "55238000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85318000", "capitalExpenditures": "236038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50354000", "cashflowFromInvestment": "-208803000", "stockBasedCompensation": "2170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55238000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "85760000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "131208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42295000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }