{ "ticker": { "uuid": "1cf33e3a-dcb6-4159-b6a3-7698c4396af4", "symbol": "NE", "name": "Noble Corporation plc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/1cf33e3a-dcb6-4159-b6a3-7698c4396af4/", "api_url": "https://sharemaestro.com/factors/api/tickers/1cf33e3a-dcb6-4159-b6a3-7698c4396af4/" }, "ticker_metadata": { "id": 2827, "uuid": "1cf33e3a-dcb6-4159-b6a3-7698c4396af4", "symbol": "NE", "name": "Noble Corporation plc", "asset_type": "equity", "market_cap": 7530569000, "stock_exchange_id": 3, "industry": "Oil & Gas Drilling", "sector": "Energy", "description": "Noble Corporation is an offshore drilling contractor for the global oil and gas industry. The company is headquartered in Sugar Land, Texas.", "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": "1cf33e3a-dcb6-4159-b6a3-7698c4396af4", "symbol": "NE", "name": "Noble Corporation plc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/1cf33e3a-dcb6-4159-b6a3-7698c4396af4/", "api_url": "https://sharemaestro.com/factors/api/tickers/1cf33e3a-dcb6-4159-b6a3-7698c4396af4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.9, "value": 0.72, "quality": 0.67, "momentum": 0.9, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 45.41, "market_cap": 7309496348.47, "pe_ratio": 31.8998, "earnings_yield": 0.0313, "ebitda_to_ev": 0.1295, "shareholder_yield": 0.0441, "roe": 0.0499, "piotroski_f_score": 5, "momentum_12_1": 0.8743, "volatility_252d": 0.4252 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:58.953931+00:00", "batch_id": "" }, "size": { "price_close": 45.41, "market_cap": 7309496348.47, "market_cap_usd": 7309496348.47, "enterprise_value": 8564118348.47, "shares_outstanding": 160966667, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 31.8998, "pb_ratio": 1.5933, "ptbv_ratio": 1.5933, "ps_ratio": 2.2865, "pcf_ratio": 7.6627, "pfcf_ratio": 4.9937, "ev_ebitda": 7.7237, "ev_ebit": 16.185, "ev_sales": 2.679, "ev_fcf": 5.8508, "earnings_yield": 0.0313, "fcf_yield": 0.1709, "price_to_sales": 2.2865, "price_to_book": 1.5933, "price_to_cashflow": 7.6627, "ebitda_to_ev": 0.1295, "sales_yield": 0.3733 }, "yield": { "dividend_yield": 0.0441, "buyback_yield": 0, "shareholder_yield": 0.0441, "debt_paydown_yield": null, "total_yield": 0.0441 }, "quality": { "gross_margin": 0.224, "operating_margin": 0.1655, "net_margin": 0.0717, "ebitda_margin": 0.3469, "fcf_margin": 0.4579, "roe": 0.0499, "roa": 0.0306, "roic": 0.0652, "roc_greenblatt": null, "asset_turnover": 0.4275, "cash_conversion": 6.388, "accruals_ratio": -0.0969, "sbc_to_revenue": -0.0018, "piotroski_f_score": 5, "altman_z_score": 2.3541, "earnings_stability_5y": 0.7283, "revenue_stability_5y": 0.5329, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0958, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.63, "net_debt_to_ebitda": 1.1315, "debt_to_assets": 0.2564, "interest_coverage": 3.2563, "current_ratio": 1.9944, "quick_ratio": 1.9944, "net_debt": 1254622000, "local_beta": 0.0002, "volatility_252d": 0.4252, "volatility_60d": 0.9405, "max_drawdown_12m": -0.1476, "risk_adjusted_momentum": 2.0563 }, "growth": { "revenue_growth_1y": -0.0299, "revenue_growth_3y_cagr": 0.3246, "revenue_growth_5y_cagr": 0.2779, "eps_growth_1y": -0.5031, "eps_growth_3y_cagr": 0.0865, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1082, "book_value_growth_1y": -0.0743, "revenue_growth": -0.0299, "earnings_growth": -0.5031 }, "momentum": { "price_return_1m": -0.0846, "price_return_3m": 0.0391, "price_return_6m": 0.3991, "price_return_9m": 0.6298, "price_return_12m": 0.7156, "price_return_12m_ex1m": 0.8743, "momentum_6m": 0.3991, "momentum_12m": 0.7156, "momentum_12_1": 0.8743, "distance_from_52w_high": -0.1324, "distance_from_52w_low": 0.8451, "relative_strength": 0.6157 }, "raw_ttm": { "revenue_ttm": 3196771000, "gross_profit_ttm": 716145000, "ebit_ttm": 529138000, "ebitda_ttm": 1108810000, "net_income_ttm": 229139000, "eps_diluted_ttm": 1.4235, "operating_cash_flow_ttm": 953908000, "capital_expenditure_ttm": 509840000, "fcf_ttm": 1463748000, "dividends_paid_ttm": 322653000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 162495000, "cash_and_equivalents": 662650000, "total_current_assets": 1434762000, "total_current_liabilities": 719407000, "net_ppe": null, "total_assets": 7477717000, "total_debt": 1917272000, "total_equity": 4587659000, "net_working_capital": 66610000, "book_value_per_share": 28.5007, "retained_earnings": 324756000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 28.5007 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 72, "rank_pb": 41, "rank_ptbv": 34, "rank_ps": 53, "rank_pcf": 31, "rank_ev_ebitda": 24, "rank_ev_ebit": 60, "rank_earnings_yield": 72, "rank_fcf_yield": 21, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 61, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 80, "rank_fcf_margin": 17, "rank_piotroski": 62, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 91, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 16 }, "composites": { "value_composite": 28, "quality_composite": 33, "momentum_composite": 10, "growth_composite": 96, "yield_composite": 11, "svqf_composite": 86, "vc1_composite": 28, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 10, "quality_value_composite": 0.6946, "os_score": 0.9, "value_percentile": 0.72, "quality_percentile": 0.67, "momentum_percentile": 0.9, "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": 24, "small_cap_core_rank": 27, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4636, "ticker_id": 2827, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:58.953931+00:00", "batch_id": "", "os_score_delta": null, "price_close": 45.41, "market_cap": 7309496348.47, "market_cap_usd": 7309496348.47, "enterprise_value": 8564118348.47, "shares_outstanding": 160966667, "fx_rate_to_usd": null, "pe_ratio": 31.89983525, "pb_ratio": 1.59329548, "ptbv_ratio": 1.59329548, "ps_ratio": 2.28652486, "pcf_ratio": 7.66268482, "pfcf_ratio": 4.99368494, "ev_ebitda": 7.7237023, "ev_ebit": 16.18503745, "ev_sales": 2.67899025, "ev_fcf": 5.85081472, "earnings_yield": 0.03134812, "fcf_yield": 0.17091637, "dividend_yield": 0.04414162, "buyback_yield": 0, "shareholder_yield": 0.04414162, "debt_paydown_yield": null, "total_yield": 0.04414162, "gross_margin": 0.22402136, "operating_margin": 0.16552265, "net_margin": 0.07167827, "ebitda_margin": 0.34685312, "fcf_margin": 0.45788328, "roe": 0.04994682, "roa": 0.03064291, "roic": 0.06524837, "roc_greenblatt": null, "asset_turnover": 0.42750628, "cash_conversion": 6.38803521, "accruals_ratio": -0.09692383, "sbc_to_revenue": -0.00177648, "debt_to_equity": 0.62996356, "net_debt_to_ebitda": 1.13150314, "debt_to_assets": 0.25639804, "interest_coverage": 3.25633404, "current_ratio": 1.99436758, "quick_ratio": 1.99436758, "net_debt": 1254622000, "revenue_growth_1y": -0.0298766, "revenue_growth_3y_cagr": 0.32455302, "revenue_growth_5y_cagr": 0.27785678, "eps_growth_1y": -0.50314089, "eps_growth_3y_cagr": 0.08654231, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.10824765, "book_value_growth_1y": -0.07431716, "piotroski_f_score": 5, "altman_z_score": 2.35413247, "earnings_stability_5y": 0.728257, "revenue_stability_5y": 0.532914, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08463452, "price_return_3m": 0.03913043, "price_return_6m": 0.39913359, "price_return_9m": 0.6297599, "price_return_12m": 0.71562423, "price_return_12m_ex1m": 0.87425052, "distance_from_52w_high": -0.13239357, "distance_from_52w_low": 0.8451249, "relative_strength": 0.61566065, "local_beta": 0.0002, "volatility_252d": 0.425156, "volatility_60d": 0.940456, "max_drawdown_12m": -0.14759526, "revenue_ttm": 3196771000, "gross_profit_ttm": 716145000, "ebit_ttm": 529138000, "ebitda_ttm": 1108810000, "net_income_ttm": 229139000, "eps_diluted_ttm": 1.42351832, "operating_cash_flow_ttm": 953908000, "capital_expenditure_ttm": 509840000, "fcf_ttm": 1463748000, "dividends_paid_ttm": 322653000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 162495000, "cash_and_equivalents": 662650000, "total_current_assets": 1434762000, "total_current_liabilities": 719407000, "net_ppe": null, "total_assets": 7477717000, "total_debt": 1917272000, "total_equity": 4587659000, "net_working_capital": 66610000, "book_value_per_share": 28.5006771, "retained_earnings": 324756000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 28.5006771, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 72, "rank_pb": 41, "rank_ptbv": 34, "rank_ps": 53, "rank_pcf": 31, "rank_ev_ebitda": 24, "rank_ev_ebit": 60, "rank_earnings_yield": 72, "rank_fcf_yield": 21, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 61, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 80, "rank_fcf_margin": 17, "rank_piotroski": 62, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 91, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 16, "value_composite": 28, "quality_composite": 33, "momentum_composite": 10, "growth_composite": 96, "yield_composite": 11, "svqf_composite": 86, "vc1_composite": 28, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 27, "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": 45.41, "os": 0.9, "value": 0.72, "quality": 0.67, "momentum": 0.9, "confidence": 1, "coverage": 1, "pe_ratio": 31.8998, "earnings_yield": 0.0313, "shareholder_yield": 0.0441, "roe": 0.0499, "momentum_12_1": 0.8743, "complete_fields": { "id": 4636, "ticker_id": 2827, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:58.953931+00:00", "batch_id": "", "os_score_delta": null, "price_close": 45.41, "market_cap": 7309496348.47, "market_cap_usd": 7309496348.47, "enterprise_value": 8564118348.47, "shares_outstanding": 160966667, "fx_rate_to_usd": null, "pe_ratio": 31.89983525, "pb_ratio": 1.59329548, "ptbv_ratio": 1.59329548, "ps_ratio": 2.28652486, "pcf_ratio": 7.66268482, "pfcf_ratio": 4.99368494, "ev_ebitda": 7.7237023, "ev_ebit": 16.18503745, "ev_sales": 2.67899025, "ev_fcf": 5.85081472, "earnings_yield": 0.03134812, "fcf_yield": 0.17091637, "dividend_yield": 0.04414162, "buyback_yield": 0, "shareholder_yield": 0.04414162, "debt_paydown_yield": null, "total_yield": 0.04414162, "gross_margin": 0.22402136, "operating_margin": 0.16552265, "net_margin": 0.07167827, "ebitda_margin": 0.34685312, "fcf_margin": 0.45788328, "roe": 0.04994682, "roa": 0.03064291, "roic": 0.06524837, "roc_greenblatt": null, "asset_turnover": 0.42750628, "cash_conversion": 6.38803521, "accruals_ratio": -0.09692383, "sbc_to_revenue": -0.00177648, "debt_to_equity": 0.62996356, "net_debt_to_ebitda": 1.13150314, "debt_to_assets": 0.25639804, "interest_coverage": 3.25633404, "current_ratio": 1.99436758, "quick_ratio": 1.99436758, "net_debt": 1254622000, "revenue_growth_1y": -0.0298766, "revenue_growth_3y_cagr": 0.32455302, "revenue_growth_5y_cagr": 0.27785678, "eps_growth_1y": -0.50314089, "eps_growth_3y_cagr": 0.08654231, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.10824765, "book_value_growth_1y": -0.07431716, "piotroski_f_score": 5, "altman_z_score": 2.35413247, "earnings_stability_5y": 0.728257, "revenue_stability_5y": 0.532914, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08463452, "price_return_3m": 0.03913043, "price_return_6m": 0.39913359, "price_return_9m": 0.6297599, "price_return_12m": 0.71562423, "price_return_12m_ex1m": 0.87425052, "distance_from_52w_high": -0.13239357, "distance_from_52w_low": 0.8451249, "relative_strength": 0.61566065, "local_beta": 0.0002, "volatility_252d": 0.425156, "volatility_60d": 0.940456, "max_drawdown_12m": -0.14759526, "revenue_ttm": 3196771000, "gross_profit_ttm": 716145000, "ebit_ttm": 529138000, "ebitda_ttm": 1108810000, "net_income_ttm": 229139000, "eps_diluted_ttm": 1.42351832, "operating_cash_flow_ttm": 953908000, "capital_expenditure_ttm": 509840000, "fcf_ttm": 1463748000, "dividends_paid_ttm": 322653000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 162495000, "cash_and_equivalents": 662650000, "total_current_assets": 1434762000, "total_current_liabilities": 719407000, "net_ppe": null, "total_assets": 7477717000, "total_debt": 1917272000, "total_equity": 4587659000, "net_working_capital": 66610000, "book_value_per_share": 28.5006771, "retained_earnings": 324756000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 28.5006771, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 72, "rank_pb": 41, "rank_ptbv": 34, "rank_ps": 53, "rank_pcf": 31, "rank_ev_ebitda": 24, "rank_ev_ebit": 60, "rank_earnings_yield": 72, "rank_fcf_yield": 21, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 61, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 80, "rank_fcf_margin": 17, "rank_piotroski": 62, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 91, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 16, "value_composite": 28, "quality_composite": 33, "momentum_composite": 10, "growth_composite": 96, "yield_composite": 11, "svqf_composite": 86, "vc1_composite": 28, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 27, "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": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 3285568000, "cost_of_revenue": 2637409000, "gross_profit": 648159000, "ebit": 515011999, "ebitda": 1100480999, "pretax_income": 273102000, "tax_provision": 56385000, "net_income": 216717000, "net_income_to_common": 216717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471399000, "total_current_assets": 1272282000, "total_assets": 7529767000, "short_term_debt": 121192000, "long_term_debt": 1975791000, "total_debt": 2096983000, "total_liabilities": 2980917000, "total_equity": 4548850000, "shares_outstanding": 160202000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 951678000, "capital_expenditure": 519523000, "free_cash_flow": 1471201000, "dividends_paid": 320368000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301920, "ticker_id": 2827, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "515011999", "ebitda": "1100480999", "netIncome": "216717000", "grossProfit": "648159000", "depreciation": "None", "totalRevenue": "3285568000", "costOfRevenue": "2637409000", "interestIncome": "19953000", "incomeBeforeTax": "273102000", "interestExpense": "162403000", "operatingIncome": "515011999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "56385000", "reportedCurrency": "USD", "netInterestIncome": "-142450000", "nonInterestIncome": "None", "operatingExpenses": "133146999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2637409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "585469000", "sellingGeneralAndAdministrative": "133147000", "netIncomeFromContinuingOperations": "216717000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "7529767000", "longTermDebt": "1975791000", "shortTermDebt": "121192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "286630000", "totalLiabilities": "2980917000", "otherCurrentAssets": "132459000", "totalCurrentAssets": "1272282000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "668424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6257485000", "currentAccountsPayable": "298751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5402823000", "shortLongTermDebtTotal": "1975791000", "totalShareholderEquity": "4548850000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "377722000", "totalCurrentLiabilities": "759729000", "otherNonCurrentLiabilities": "239995000", "totalNonCurrentLiabilities": "2221188000", "cashAndShortTermInvestments": "471399000", "commonStockSharesOutstanding": "160202000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "471399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216717000", "profitLoss": "None", "dividendPayout": "320368000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "951678000", "capitalExpenditures": "519523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-373929000", "cashflowFromInvestment": "-350068000", "stockBasedCompensation": "30512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320368000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "577104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3285568000, "cost_of_revenue": 2637409000, "gross_profit": 648159000, "research_and_development": null, "selling_general_admin": 133147000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 515011999, "depreciation_amortisation": 585469000, "ebitda": 1100480999, "interest_expense": 162403000, "interest_income": null, "other_non_operating": null, "pretax_income": 273102000, "tax_provision": 56385000, "effective_tax_rate": null, "net_income": 216717000, "net_income_continuing_ops": 216717000, "net_income_to_common": 216717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 471399000, "short_term_investments": null, "net_receivables": 668424000, "inventory": null, "other_current_assets": null, "total_current_assets": 1272282000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6257485000, "total_assets": 7529767000, "short_term_debt": 121192000, "accounts_payable": 298751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 759729000, "long_term_debt": 1975791000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2221188000, "total_liabilities": 2980917000, "total_debt": 2096983000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 286630000, "total_equity": 4548850000, "shares_outstanding": 160202000, "operating_cash_flow": 951678000, "stock_based_compensation": 30512000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 519523000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -350068000, "dividends_paid": 320368000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -373929000, "free_cash_flow": 1471201000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "515011999", "ebitda": "1100480999", "netIncome": "216717000", "grossProfit": "648159000", "depreciation": "None", "totalRevenue": "3285568000", "costOfRevenue": "2637409000", "interestIncome": "19953000", "incomeBeforeTax": "273102000", "interestExpense": "162403000", "operatingIncome": "515011999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "56385000", "reportedCurrency": "USD", "netInterestIncome": "-142450000", "nonInterestIncome": "None", "operatingExpenses": "133146999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2637409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "585469000", "sellingGeneralAndAdministrative": "133147000", "netIncomeFromContinuingOperations": "216717000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "7529767000", "longTermDebt": "1975791000", "shortTermDebt": "121192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "286630000", "totalLiabilities": "2980917000", "otherCurrentAssets": "132459000", "totalCurrentAssets": "1272282000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "668424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6257485000", "currentAccountsPayable": "298751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5402823000", "shortLongTermDebtTotal": "1975791000", "totalShareholderEquity": "4548850000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "377722000", "totalCurrentLiabilities": "759729000", "otherNonCurrentLiabilities": "239995000", "totalNonCurrentLiabilities": "2221188000", "cashAndShortTermInvestments": "471399000", "commonStockSharesOutstanding": "160202000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "471399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216717000", "profitLoss": "None", "dividendPayout": "320368000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "951678000", "capitalExpenditures": "519523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-373929000", "cashflowFromInvestment": "-350068000", "stockBasedCompensation": "30512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320368000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "577104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 3057818000, "cost_of_revenue": 2221269000, "gross_profit": 836549000, "ebit": 696050000, "ebitda": 1124676000, "pretax_income": 492334000, "tax_provision": 43981000, "net_income": 448353000, "net_income_to_common": 448353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247303000, "total_current_assets": 1388864000, "total_assets": 7964768000, "short_term_debt": 37566000, "long_term_debt": 1980186000, "total_debt": 2017752000, "total_liabilities": 3313382000, "total_equity": 4651386000, "shares_outstanding": 151639000, "goodwill_and_intangibles": 214000 }, "cash_flow": { "operating_cash_flow": 655475000, "capital_expenditure": 575315000, "free_cash_flow": 1230790000, "dividends_paid": 277831000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301925, "ticker_id": 2827, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "696050000", "ebitda": "1124676000", "netIncome": "448353000", "grossProfit": "836549000", "depreciation": "None", "totalRevenue": "3057818000", "costOfRevenue": "2221269000", "interestIncome": "111649000", "incomeBeforeTax": "492334000", "interestExpense": "94211000", "operatingIncome": "696050000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "43981000", "reportedCurrency": "USD", "netInterestIncome": "-111649000", "nonInterestIncome": "None", "operatingExpenses": "140499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2221269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "428626000", "sellingGeneralAndAdministrative": "140499000", "netIncomeFromContinuingOperations": "448353000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "7964768000", "longTermDebt": "1980186000", "shortTermDebt": "37566000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "214000", "reportedCurrency": "USD", "retainedEarnings": "411244000", "totalLiabilities": "3313382000", "otherCurrentAssets": "262162000", "totalCurrentAssets": "1388864000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "879399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6575904000", "currentAccountsPayable": "397622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6149156000", "shortLongTermDebtTotal": "2083732999", "totalShareholderEquity": "4651386000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "426274000", "totalCurrentLiabilities": "940362000", "otherNonCurrentLiabilities": "375052000", "totalNonCurrentLiabilities": "2373020000", "cashAndShortTermInvestments": "247303000", "commonStockSharesOutstanding": "151639000", "intangibleAssetsExcludingGoodwill": "214000", "cashAndCashEquivalentsAtCarryingValue": "247303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "448353000", "profitLoss": "None", "dividendPayout": "277831000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "655475000", "capitalExpenditures": "575315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "188078000", "cashflowFromInvestment": "-959019000", "stockBasedCompensation": "43797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "277831000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-366046000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3057818000, "cost_of_revenue": 2221269000, "gross_profit": 836549000, "research_and_development": null, "selling_general_admin": 140499000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 696050000, "depreciation_amortisation": 428626000, "ebitda": 1124676000, "interest_expense": 94211000, "interest_income": null, "other_non_operating": null, "pretax_income": 492334000, "tax_provision": 43981000, "effective_tax_rate": null, "net_income": 448353000, "net_income_continuing_ops": 448353000, "net_income_to_common": 448353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247303000, "short_term_investments": null, "net_receivables": 879399000, "inventory": null, "other_current_assets": null, "total_current_assets": 1388864000, "net_ppe": null, "goodwill": null, "intangible_assets": 214000, "goodwill_and_intangibles": 214000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6575904000, "total_assets": 7964768000, "short_term_debt": 37566000, "accounts_payable": 397622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 940362000, "long_term_debt": 1980186000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2373020000, "total_liabilities": 3313382000, "total_debt": 2017752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 411244000, "total_equity": 4651386000, "shares_outstanding": 151639000, "operating_cash_flow": 655475000, "stock_based_compensation": 43797000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 575315000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -959019000, "dividends_paid": 277831000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 188078000, "free_cash_flow": 1230790000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "696050000", "ebitda": "1124676000", "netIncome": "448353000", "grossProfit": "836549000", "depreciation": "None", "totalRevenue": "3057818000", "costOfRevenue": "2221269000", "interestIncome": "111649000", "incomeBeforeTax": "492334000", "interestExpense": "94211000", "operatingIncome": "696050000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "43981000", "reportedCurrency": "USD", "netInterestIncome": "-111649000", "nonInterestIncome": "None", "operatingExpenses": "140499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2221269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "428626000", "sellingGeneralAndAdministrative": "140499000", "netIncomeFromContinuingOperations": "448353000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "7964768000", "longTermDebt": "1980186000", "shortTermDebt": "37566000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "214000", "reportedCurrency": "USD", "retainedEarnings": "411244000", "totalLiabilities": "3313382000", "otherCurrentAssets": "262162000", "totalCurrentAssets": "1388864000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "879399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6575904000", "currentAccountsPayable": "397622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6149156000", "shortLongTermDebtTotal": "2083732999", "totalShareholderEquity": "4651386000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "426274000", "totalCurrentLiabilities": "940362000", "otherNonCurrentLiabilities": "375052000", "totalNonCurrentLiabilities": "2373020000", "cashAndShortTermInvestments": "247303000", "commonStockSharesOutstanding": "151639000", "intangibleAssetsExcludingGoodwill": "214000", "cashAndCashEquivalentsAtCarryingValue": "247303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "448353000", "profitLoss": "None", "dividendPayout": "277831000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "655475000", "capitalExpenditures": "575315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "188078000", "cashflowFromInvestment": "-959019000", "stockBasedCompensation": "43797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "277831000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-366046000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 2589018000, "cost_of_revenue": 1845268000, "gross_profit": 743750000, "ebit": 615337000, "ebitda": 916682000, "pretax_income": 512243000, "tax_provision": 30341000, "net_income": 481902000, "net_income_to_common": 481902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360794000, "total_current_assets": 1061748000, "total_assets": 5507437000, "short_term_debt": 10581000, "long_term_debt": 586203000, "total_debt": 596784000, "total_liabilities": 1586197000, "total_equity": 3921240000, "shares_outstanding": 145197000, "goodwill_and_intangibles": 10128000 }, "cash_flow": { "operating_cash_flow": 574337000, "capital_expenditure": 409581000, "free_cash_flow": 983918000, "dividends_paid": 98804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301930, "ticker_id": 2827, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "615337000", "ebitda": "916682000", "netIncome": "481902000", "grossProfit": "743750000", "depreciation": "None", "totalRevenue": "2589018000", "costOfRevenue": "1845268000", "interestIncome": "18069000", "incomeBeforeTax": "512243000", "interestExpense": "59139000", "operatingIncome": "615337000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "30341000", "reportedCurrency": "USD", "netInterestIncome": "-41070000", "nonInterestIncome": "None", "operatingExpenses": "128413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1845268000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301345000", "sellingGeneralAndAdministrative": "128413000", "netIncomeFromContinuingOperations": "481902000" }, "balance": { "goodwill": "0", "inventory": "-105265000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5507437000", "longTermDebt": "586203000", "shortTermDebt": "10581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10128000", "reportedCurrency": "USD", "retainedEarnings": "541159000", "totalLiabilities": "1586197000", "otherCurrentAssets": "112265000", "totalCurrentAssets": "1061748000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "588689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4445689000", "currentAccountsPayable": "395165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4148864000", "shortLongTermDebtTotal": "611866000", "totalShareholderEquity": "3921240000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "179514000", "totalCurrentLiabilities": "641680000", "otherNonCurrentLiabilities": "296035000", "totalNonCurrentLiabilities": "944517000", "cashAndShortTermInvestments": "360794000", "commonStockSharesOutstanding": "145197000", "intangibleAssetsExcludingGoodwill": "10128000", "cashAndCashEquivalentsAtCarryingValue": "360794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "481902000", "profitLoss": "None", "dividendPayout": "98804000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "574337000", "capitalExpenditures": "409581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-325791000", "cashflowFromInvestment": "-366508000", "stockBasedCompensation": "37680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194569000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2589018000, "cost_of_revenue": 1845268000, "gross_profit": 743750000, "research_and_development": null, "selling_general_admin": 128413000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 615337000, "depreciation_amortisation": 301345000, "ebitda": 916682000, "interest_expense": 59139000, "interest_income": null, "other_non_operating": null, "pretax_income": 512243000, "tax_provision": 30341000, "effective_tax_rate": null, "net_income": 481902000, "net_income_continuing_ops": 481902000, "net_income_to_common": 481902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 360794000, "short_term_investments": null, "net_receivables": 588689000, "inventory": -105265000, "other_current_assets": null, "total_current_assets": 1061748000, "net_ppe": null, "goodwill": 0, "intangible_assets": 10128000, "goodwill_and_intangibles": 10128000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4445689000, "total_assets": 5507437000, "short_term_debt": 10581000, "accounts_payable": 395165000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 641680000, "long_term_debt": 586203000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 944517000, "total_liabilities": 1586197000, "total_debt": 596784000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 541159000, "total_equity": 3921240000, "shares_outstanding": 145197000, "operating_cash_flow": 574337000, "stock_based_compensation": 37680000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 409581000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -366508000, "dividends_paid": 98804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -325791000, "free_cash_flow": 983918000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "615337000", "ebitda": "916682000", "netIncome": "481902000", "grossProfit": "743750000", "depreciation": "None", "totalRevenue": "2589018000", "costOfRevenue": "1845268000", "interestIncome": "18069000", "incomeBeforeTax": "512243000", "interestExpense": "59139000", "operatingIncome": "615337000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "30341000", "reportedCurrency": "USD", "netInterestIncome": "-41070000", "nonInterestIncome": "None", "operatingExpenses": "128413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1845268000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301345000", "sellingGeneralAndAdministrative": "128413000", "netIncomeFromContinuingOperations": "481902000" }, "balance": { "goodwill": "0", "inventory": "-105265000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5507437000", "longTermDebt": "586203000", "shortTermDebt": "10581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10128000", "reportedCurrency": "USD", "retainedEarnings": "541159000", "totalLiabilities": "1586197000", "otherCurrentAssets": "112265000", "totalCurrentAssets": "1061748000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "588689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4445689000", "currentAccountsPayable": "395165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4148864000", "shortLongTermDebtTotal": "611866000", "totalShareholderEquity": "3921240000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "179514000", "totalCurrentLiabilities": "641680000", "otherNonCurrentLiabilities": "296035000", "totalNonCurrentLiabilities": "944517000", "cashAndShortTermInvestments": "360794000", "commonStockSharesOutstanding": "145197000", "intangibleAssetsExcludingGoodwill": "10128000", "cashAndCashEquivalentsAtCarryingValue": "360794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "481902000", "profitLoss": "None", "dividendPayout": "98804000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "574337000", "capitalExpenditures": "409581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-325791000", "cashflowFromInvestment": "-366508000", "stockBasedCompensation": "37680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194569000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 1413847000, "cost_of_revenue": 1108402000, "gross_profit": 305445000, "ebit": 223268000, "ebitda": 370147000, "pretax_income": 191501000, "tax_provision": 22553000, "net_income": 168948000, "net_income_to_common": 168948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 476206000, "total_current_assets": 1051790000, "total_assets": 5234864000, "short_term_debt": 159715000, "long_term_debt": 513055000, "total_debt": 672770000, "total_liabilities": 1627779000, "total_equity": 3607085000, "shares_outstanding": 199176000, "goodwill_and_intangibles": 60388000 }, "cash_flow": { "operating_cash_flow": 280985000, "capital_expenditure": 174319000, "free_cash_flow": 455304000, "dividends_paid": 1004000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301935, "ticker_id": 2827, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "223268000", "ebitda": "370147000", "netIncome": "168948000", "grossProfit": "305445000", "depreciation": "None", "totalRevenue": "1413847000", "costOfRevenue": "1108402000", "interestIncome": "14365000", "incomeBeforeTax": "191501000", "interestExpense": "42722000", "operatingIncome": "223268000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "22553000", "reportedCurrency": "USD", "netInterestIncome": "-28357000", "nonInterestIncome": "None", "operatingExpenses": "82177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1108402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146879000", "sellingGeneralAndAdministrative": "82177000", "netIncomeFromContinuingOperations": "168948000" }, "balance": { "goodwill": "26016000", "inventory": "1", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5234864000", "longTermDebt": "513055000", "shortTermDebt": "159715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "34372000", "reportedCurrency": "USD", "retainedEarnings": "255930000", "totalLiabilities": "1627779000", "otherCurrentAssets": "72695000", "totalCurrentAssets": "1051790000", "currentLongTermDebt": "159715000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "502889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4183074000", "currentAccountsPayable": "290690000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4015852000", "shortLongTermDebtTotal": "672770000", "totalShareholderEquity": "3607085000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "159707000", "totalCurrentLiabilities": "667098000", "otherNonCurrentLiabilities": "447626000", "totalNonCurrentLiabilities": "960681000", "cashAndShortTermInvestments": "476206000", "commonStockSharesOutstanding": "199176000", "intangibleAssetsExcludingGoodwill": "34372000", "cashAndCashEquivalentsAtCarryingValue": "476206000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168948000", "profitLoss": "None", "dividendPayout": "1004000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "280985000", "capitalExpenditures": "174319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-367772000", "cashflowFromInvestment": "375772000", "stockBasedCompensation": "35251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1004000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84924000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1413847000, "cost_of_revenue": 1108402000, "gross_profit": 305445000, "research_and_development": null, "selling_general_admin": 82177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 223268000, "depreciation_amortisation": 146879000, "ebitda": 370147000, "interest_expense": 42722000, "interest_income": null, "other_non_operating": null, "pretax_income": 191501000, "tax_provision": 22553000, "effective_tax_rate": null, "net_income": 168948000, "net_income_continuing_ops": 168948000, "net_income_to_common": 168948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 476206000, "short_term_investments": null, "net_receivables": 502889000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1051790000, "net_ppe": null, "goodwill": 26016000, "intangible_assets": 34372000, "goodwill_and_intangibles": 60388000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4183074000, "total_assets": 5234864000, "short_term_debt": 159715000, "accounts_payable": 290690000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 667098000, "long_term_debt": 513055000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 960681000, "total_liabilities": 1627779000, "total_debt": 672770000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 255930000, "total_equity": 3607085000, "shares_outstanding": 199176000, "operating_cash_flow": 280985000, "stock_based_compensation": 35251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174319000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 375772000, "dividends_paid": 1004000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -367772000, "free_cash_flow": 455304000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "223268000", "ebitda": "370147000", "netIncome": "168948000", "grossProfit": "305445000", "depreciation": "None", "totalRevenue": "1413847000", "costOfRevenue": "1108402000", "interestIncome": "14365000", "incomeBeforeTax": "191501000", "interestExpense": "42722000", "operatingIncome": "223268000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "22553000", "reportedCurrency": "USD", "netInterestIncome": "-28357000", "nonInterestIncome": "None", "operatingExpenses": "82177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1108402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146879000", "sellingGeneralAndAdministrative": "82177000", "netIncomeFromContinuingOperations": "168948000" }, "balance": { "goodwill": "26016000", "inventory": "1", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5234864000", "longTermDebt": "513055000", "shortTermDebt": "159715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "34372000", "reportedCurrency": "USD", "retainedEarnings": "255930000", "totalLiabilities": "1627779000", "otherCurrentAssets": "72695000", "totalCurrentAssets": "1051790000", "currentLongTermDebt": "159715000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "502889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4183074000", "currentAccountsPayable": "290690000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4015852000", "shortLongTermDebtTotal": "672770000", "totalShareholderEquity": "3607085000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "159707000", "totalCurrentLiabilities": "667098000", "otherNonCurrentLiabilities": "447626000", "totalNonCurrentLiabilities": "960681000", "cashAndShortTermInvestments": "476206000", "commonStockSharesOutstanding": "199176000", "intangibleAssetsExcludingGoodwill": "34372000", "cashAndCashEquivalentsAtCarryingValue": "476206000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168948000", "profitLoss": "None", "dividendPayout": "1004000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "280985000", "capitalExpenditures": "174319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-367772000", "cashflowFromInvestment": "375772000", "stockBasedCompensation": "35251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1004000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84924000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 847806000, "cost_of_revenue": 855133000, "gross_profit": -7327000, "ebit": -75530000, "ebitda": 34627000, "pretax_income": 355998000, "tax_provision": 3788000, "net_income": 352210000, "net_income_to_common": 352210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194138000, "total_current_assets": 455646000, "total_assets": 2073442000, "short_term_debt": 3923000, "long_term_debt": 216000000, "total_debt": 219923000, "total_liabilities": 572815000, "total_equity": 1500627000, "shares_outstanding": 60172000, "goodwill_and_intangibles": 61849000 }, "cash_flow": { "operating_cash_flow": 6168000, "capital_expenditure": 169040000, "free_cash_flow": 175208000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301940, "ticker_id": 2827, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-75530000", "ebitda": "34627000", "netIncome": "352210000", "grossProfit": "-7327000", "depreciation": "None", "totalRevenue": "847806000", "costOfRevenue": "855133000", "interestIncome": "20620000", "incomeBeforeTax": "355998000", "interestExpense": "31964000", "operatingIncome": "-75530000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3788000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "68203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "855133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110157000", "sellingGeneralAndAdministrative": "68203000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2073442000", "longTermDebt": "216000000", "shortTermDebt": "3923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "61849000", "reportedCurrency": "USD", "retainedEarnings": "101982000", "totalLiabilities": "572815000", "otherCurrentAssets": "45026000", "totalCurrentAssets": "455646000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1617796000", "currentAccountsPayable": "120389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1478700000", "shortLongTermDebtTotal": "219923000", "totalShareholderEquity": "1500627000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105679000", "totalCurrentLiabilities": "248394000", "otherNonCurrentLiabilities": "95226000", "totalNonCurrentLiabilities": "324421000", "cashAndShortTermInvestments": "194138000", "commonStockSharesOutstanding": "60172000", "intangibleAssetsExcludingGoodwill": "61849000", "cashAndCashEquivalentsAtCarryingValue": "194138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "352210000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6168000", "capitalExpenditures": "169040000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-367935000", "cashflowFromInvestment": "193448000", "stockBasedCompensation": "17220000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 847806000, "cost_of_revenue": 855133000, "gross_profit": -7327000, "research_and_development": null, "selling_general_admin": 68203000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -75530000, "depreciation_amortisation": 110157000, "ebitda": 34627000, "interest_expense": 31964000, "interest_income": null, "other_non_operating": null, "pretax_income": 355998000, "tax_provision": 3788000, "effective_tax_rate": null, "net_income": 352210000, "net_income_continuing_ops": null, "net_income_to_common": 352210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194138000, "short_term_investments": null, "net_receivables": 216482000, "inventory": null, "other_current_assets": null, "total_current_assets": 455646000, "net_ppe": null, "goodwill": 0, "intangible_assets": 61849000, "goodwill_and_intangibles": 61849000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1617796000, "total_assets": 2073442000, "short_term_debt": 3923000, "accounts_payable": 120389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 248394000, "long_term_debt": 216000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 324421000, "total_liabilities": 572815000, "total_debt": 219923000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 101982000, "total_equity": 1500627000, "shares_outstanding": 60172000, "operating_cash_flow": 6168000, "stock_based_compensation": 17220000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169040000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 193448000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -367935000, "free_cash_flow": 175208000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-75530000", "ebitda": "34627000", "netIncome": "352210000", "grossProfit": "-7327000", "depreciation": "None", "totalRevenue": "847806000", "costOfRevenue": "855133000", "interestIncome": "20620000", "incomeBeforeTax": "355998000", "interestExpense": "31964000", "operatingIncome": "-75530000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3788000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "68203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "855133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110157000", "sellingGeneralAndAdministrative": "68203000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2073442000", "longTermDebt": "216000000", "shortTermDebt": "3923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "61849000", "reportedCurrency": "USD", "retainedEarnings": "101982000", "totalLiabilities": "572815000", "otherCurrentAssets": "45026000", "totalCurrentAssets": "455646000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1617796000", "currentAccountsPayable": "120389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1478700000", "shortLongTermDebtTotal": "219923000", "totalShareholderEquity": "1500627000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105679000", "totalCurrentLiabilities": "248394000", "otherNonCurrentLiabilities": "95226000", "totalNonCurrentLiabilities": "324421000", "cashAndShortTermInvestments": "194138000", "commonStockSharesOutstanding": "60172000", "intangibleAssetsExcludingGoodwill": "61849000", "cashAndCashEquivalentsAtCarryingValue": "194138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "352210000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6168000", "capitalExpenditures": "169040000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-367935000", "cashflowFromInvestment": "193448000", "stockBasedCompensation": "17220000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 964272000, "cost_of_revenue": 989804000, "gross_profit": -25532000, "ebit": -146728000, "ebitda": 227401000, "pretax_income": -4238862000, "tax_provision": -260403000, "net_income": -3978459000, "net_income_to_common": -3978459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 365032000, "total_current_assets": 602284000, "total_assets": 4263937000, "short_term_debt": 1942000, "long_term_debt": 3977926000, "total_debt": 3979868000, "total_liabilities": 4575325000, "total_equity": -311388000, "shares_outstanding": 250792000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273197000, "capital_expenditure": 148886000, "free_cash_flow": 422083000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301945, "ticker_id": 2827, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-146728000", "ebitda": "227401000", "netIncome": "-3978459000", "grossProfit": "-25532000", "depreciation": "None", "totalRevenue": "964272000", "costOfRevenue": "989804000", "interestIncome": "9012000", "incomeBeforeTax": "-4238862000", "interestExpense": "164653000", "operatingIncome": "-146728000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-260403000", "reportedCurrency": "USD", "netInterestIncome": "-155641000", "nonInterestIncome": "None", "operatingExpenses": "121196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "989804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374129000", "sellingGeneralAndAdministrative": "121196000", "netIncomeFromContinuingOperations": "-3978459000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2511000", "currentDebt": "None", "investments": "None", "totalAssets": "4263937000", "longTermDebt": "3977926000", "shortTermDebt": "1942000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1070683000", "totalLiabilities": "4575325000", "otherCurrentAssets": "47935000", "totalCurrentAssets": "602284000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3661653000", "currentAccountsPayable": "95159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3603717000", "shortLongTermDebtTotal": "3999868000", "totalShareholderEquity": "-311388000", "capitalLeaseObligations": "20969000", "otherCurrentLiabilities": "84431000", "totalCurrentLiabilities": "218351000", "otherNonCurrentLiabilities": "201039000", "totalNonCurrentLiabilities": "4356974000", "cashAndShortTermInvestments": "365032000", "commonStockSharesOutstanding": "250792000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "365032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3978459000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-81039000", "operatingCashflow": "273197000", "capitalExpenditures": "148886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "107440000", "cashflowFromInvestment": "-121520000", "stockBasedCompensation": "9169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "374129000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 964272000, "cost_of_revenue": 989804000, "gross_profit": -25532000, "research_and_development": null, "selling_general_admin": 121196000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -146728000, "depreciation_amortisation": 374129000, "ebitda": 227401000, "interest_expense": 164653000, "interest_income": null, "other_non_operating": null, "pretax_income": -4238862000, "tax_provision": -260403000, "effective_tax_rate": null, "net_income": -3978459000, "net_income_continuing_ops": -3978459000, "net_income_to_common": -3978459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 365032000, "short_term_investments": null, "net_receivables": 189317000, "inventory": 1, "other_current_assets": null, "total_current_assets": 602284000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3661653000, "total_assets": 4263937000, "short_term_debt": 1942000, "accounts_payable": 95159000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 218351000, "long_term_debt": 3977926000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4356974000, "total_liabilities": 4575325000, "total_debt": 3979868000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1070683000, "total_equity": -311388000, "shares_outstanding": 250792000, "operating_cash_flow": 273197000, "stock_based_compensation": 9169000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148886000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121520000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 107440000, "free_cash_flow": 422083000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-146728000", "ebitda": "227401000", "netIncome": "-3978459000", "grossProfit": "-25532000", "depreciation": "None", "totalRevenue": "964272000", "costOfRevenue": "989804000", "interestIncome": "9012000", "incomeBeforeTax": "-4238862000", "interestExpense": "164653000", "operatingIncome": "-146728000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-260403000", "reportedCurrency": "USD", "netInterestIncome": "-155641000", "nonInterestIncome": "None", "operatingExpenses": "121196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "989804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374129000", "sellingGeneralAndAdministrative": "121196000", "netIncomeFromContinuingOperations": "-3978459000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2511000", "currentDebt": "None", "investments": "None", "totalAssets": "4263937000", "longTermDebt": "3977926000", "shortTermDebt": "1942000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1070683000", "totalLiabilities": "4575325000", "otherCurrentAssets": "47935000", "totalCurrentAssets": "602284000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3661653000", "currentAccountsPayable": "95159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3603717000", "shortLongTermDebtTotal": "3999868000", "totalShareholderEquity": "-311388000", "capitalLeaseObligations": "20969000", "otherCurrentLiabilities": "84431000", "totalCurrentLiabilities": "218351000", "otherNonCurrentLiabilities": "201039000", "totalNonCurrentLiabilities": "4356974000", "cashAndShortTermInvestments": "365032000", "commonStockSharesOutstanding": "250792000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "365032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3978459000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-81039000", "operatingCashflow": "273197000", "capitalExpenditures": "148886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "107440000", "cashflowFromInvestment": "-121520000", "stockBasedCompensation": "9169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "374129000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 1305438000, "cost_of_revenue": 1187945000, "gross_profit": 117493000, "ebit": 48701000, "ebitda": 488922000, "pretax_income": -909085000, "tax_provision": -38540000, "net_income": -700590000, "net_income_to_common": -700590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105921000, "total_current_assets": 422107000, "total_assets": 8284498000, "short_term_debt": 69096000, "long_term_debt": 3779499000, "total_debt": 3848595000, "total_liabilities": 4625526000, "total_equity": 3658972000, "shares_outstanding": 248949000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 186771000, "capital_expenditure": 268783000, "free_cash_flow": 455554000, "dividends_paid": 25109000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301950, "ticker_id": 2827, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48701000", "ebitda": "488922000", "netIncome": "-700590000", "grossProfit": "117493000", "depreciation": "None", "totalRevenue": "1305438000", "costOfRevenue": "1187945000", "interestIncome": "6007000", "incomeBeforeTax": "-909085000", "interestExpense": "279435000", "operatingIncome": "48701000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-38540000", "reportedCurrency": "USD", "netInterestIncome": "-273428000", "nonInterestIncome": "None", "operatingExpenses": "68792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1187945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "440221000", "sellingGeneralAndAdministrative": "168792000", "netIncomeFromContinuingOperations": "-870545000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2492000", "currentDebt": "None", "investments": "None", "totalAssets": "8284498000", "longTermDebt": "3779499000", "shortTermDebt": "69096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2907776000", "totalLiabilities": "4625526000", "otherCurrentAssets": "97529000", "totalCurrentAssets": "422107000", "currentLongTermDebt": "62505000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "279728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7862391000", "currentAccountsPayable": "108208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7767404000", "shortLongTermDebtTotal": "3875373000", "totalShareholderEquity": "3658972000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "308909000", "totalCurrentLiabilities": "516928000", "otherNonCurrentLiabilities": "260898000", "totalNonCurrentLiabilities": "4108598000", "cashAndShortTermInvestments": "105921000", "commonStockSharesOutstanding": "248949000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-700590000", "profitLoss": "None", "dividendPayout": "25109000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-12352000", "operatingCashflow": "186771000", "capitalExpenditures": "268783000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200724000", "cashflowFromInvestment": "-256030000", "stockBasedCompensation": "14737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25109000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2779000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "440221000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1305438000, "cost_of_revenue": 1187945000, "gross_profit": 117493000, "research_and_development": null, "selling_general_admin": 168792000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48701000, "depreciation_amortisation": 440221000, "ebitda": 488922000, "interest_expense": 279435000, "interest_income": null, "other_non_operating": null, "pretax_income": -909085000, "tax_provision": -38540000, "effective_tax_rate": null, "net_income": -700590000, "net_income_continuing_ops": -870545000, "net_income_to_common": -700590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105921000, "short_term_investments": null, "net_receivables": 279728000, "inventory": null, "other_current_assets": null, "total_current_assets": 422107000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7862391000, "total_assets": 8284498000, "short_term_debt": 69096000, "accounts_payable": 108208000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 516928000, "long_term_debt": 3779499000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4108598000, "total_liabilities": 4625526000, "total_debt": 3848595000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2907776000, "total_equity": 3658972000, "shares_outstanding": 248949000, "operating_cash_flow": 186771000, "stock_based_compensation": 14737000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 268783000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -256030000, "dividends_paid": 25109000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200724000, "free_cash_flow": 455554000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48701000", "ebitda": "488922000", "netIncome": "-700590000", "grossProfit": "117493000", "depreciation": "None", "totalRevenue": "1305438000", "costOfRevenue": "1187945000", "interestIncome": "6007000", "incomeBeforeTax": "-909085000", "interestExpense": "279435000", "operatingIncome": "48701000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-38540000", "reportedCurrency": "USD", "netInterestIncome": "-273428000", "nonInterestIncome": "None", "operatingExpenses": "68792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1187945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "440221000", "sellingGeneralAndAdministrative": "168792000", "netIncomeFromContinuingOperations": "-870545000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2492000", "currentDebt": "None", "investments": "None", "totalAssets": "8284498000", "longTermDebt": "3779499000", "shortTermDebt": "69096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2907776000", "totalLiabilities": "4625526000", "otherCurrentAssets": "97529000", "totalCurrentAssets": "422107000", "currentLongTermDebt": "62505000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "279728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7862391000", "currentAccountsPayable": "108208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7767404000", "shortLongTermDebtTotal": "3875373000", "totalShareholderEquity": "3658972000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "308909000", "totalCurrentLiabilities": "516928000", "otherNonCurrentLiabilities": "260898000", "totalNonCurrentLiabilities": "4108598000", "cashAndShortTermInvestments": "105921000", "commonStockSharesOutstanding": "248949000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-700590000", "profitLoss": "None", "dividendPayout": "25109000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-12352000", "operatingCashflow": "186771000", "capitalExpenditures": "268783000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200724000", "cashflowFromInvestment": "-256030000", "stockBasedCompensation": "14737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25109000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2779000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "440221000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 1082826000, "cost_of_revenue": 1153551000, "gross_profit": -70725000, "ebit": -143941000, "ebitda": 342589000, "pretax_income": -1237176000, "tax_provision": -106641000, "net_income": -885050000, "net_income_to_common": -885050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 375232000, "total_current_assets": 659056000, "total_assets": 9264923000, "short_term_debt": 0, "long_term_debt": 3877402000, "total_debt": 3877402000, "total_liabilities": 4610349000, "total_equity": 4253171000, "shares_outstanding": 246614000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 171851000, "capital_expenditure": 194779000, "free_cash_flow": 366630000, "dividends_paid": 27579000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301955, "ticker_id": 2827, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-143941000", "ebitda": "342589000", "netIncome": "-885050000", "grossProfit": "-70725000", "depreciation": "None", "totalRevenue": "1082826000", "costOfRevenue": "1153551000", "interestIncome": "8302000", "incomeBeforeTax": "-1237176000", "interestExpense": "297611000", "operatingIncome": "-143941000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-106641000", "reportedCurrency": "USD", "netInterestIncome": "-289309000", "nonInterestIncome": "None", "operatingExpenses": "73216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1153551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "486530000", "sellingGeneralAndAdministrative": "73216000", "netIncomeFromContinuingOperations": "-1130535000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2468000", "currentDebt": "None", "investments": "None", "totalAssets": "9264923000", "longTermDebt": "3877402000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3608366000", "totalLiabilities": "4610349000", "otherCurrentAssets": "52234000", "totalCurrentAssets": "659056000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8605867000", "currentAccountsPayable": "125557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4023507000", "shortLongTermDebtTotal": "3877402000", "totalShareholderEquity": "4253171000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "210514000", "totalCurrentLiabilities": "365457000", "otherNonCurrentLiabilities": "275795000", "totalNonCurrentLiabilities": "4244892000", "cashAndShortTermInvestments": "375232000", "commonStockSharesOutstanding": "246614000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "375232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-885050000", "profitLoss": "None", "dividendPayout": "27579000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "68185000", "operatingCashflow": "171851000", "capitalExpenditures": "194779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-269396000", "cashflowFromInvestment": "-189377000", "stockBasedCompensation": "23993000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27579000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3470000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "486530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1082826000, "cost_of_revenue": 1153551000, "gross_profit": -70725000, "research_and_development": null, "selling_general_admin": 73216000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -143941000, "depreciation_amortisation": 486530000, "ebitda": 342589000, "interest_expense": 297611000, "interest_income": null, "other_non_operating": null, "pretax_income": -1237176000, "tax_provision": -106641000, "effective_tax_rate": null, "net_income": -885050000, "net_income_continuing_ops": -1130535000, "net_income_to_common": -885050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 375232000, "short_term_investments": null, "net_receivables": 246518000, "inventory": null, "other_current_assets": null, "total_current_assets": 659056000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8605867000, "total_assets": 9264923000, "short_term_debt": 0, "accounts_payable": 125557000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 365457000, "long_term_debt": 3877402000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4244892000, "total_liabilities": 4610349000, "total_debt": 3877402000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3608366000, "total_equity": 4253171000, "shares_outstanding": 246614000, "operating_cash_flow": 171851000, "stock_based_compensation": 23993000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 194779000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -189377000, "dividends_paid": 27579000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -269396000, "free_cash_flow": 366630000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-143941000", "ebitda": "342589000", "netIncome": "-885050000", "grossProfit": "-70725000", "depreciation": "None", "totalRevenue": "1082826000", "costOfRevenue": "1153551000", "interestIncome": "8302000", "incomeBeforeTax": "-1237176000", "interestExpense": "297611000", "operatingIncome": "-143941000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-106641000", "reportedCurrency": "USD", "netInterestIncome": "-289309000", "nonInterestIncome": "None", "operatingExpenses": "73216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1153551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "486530000", "sellingGeneralAndAdministrative": "73216000", "netIncomeFromContinuingOperations": "-1130535000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2468000", "currentDebt": "None", "investments": "None", "totalAssets": "9264923000", "longTermDebt": "3877402000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3608366000", "totalLiabilities": "4610349000", "otherCurrentAssets": "52234000", "totalCurrentAssets": "659056000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8605867000", "currentAccountsPayable": "125557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4023507000", "shortLongTermDebtTotal": "3877402000", "totalShareholderEquity": "4253171000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "210514000", "totalCurrentLiabilities": "365457000", "otherNonCurrentLiabilities": "275795000", "totalNonCurrentLiabilities": "4244892000", "cashAndShortTermInvestments": "375232000", "commonStockSharesOutstanding": "246614000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "375232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-885050000", "profitLoss": "None", "dividendPayout": "27579000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "68185000", "operatingCashflow": "171851000", "capitalExpenditures": "194779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-269396000", "cashflowFromInvestment": "-189377000", "stockBasedCompensation": "23993000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27579000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3470000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "486530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 785690000, "cost_of_revenue": 480237000, "gross_profit": 305453000, "ebit": 216385000, "ebitda": 353725000, "pretax_income": 193672000, "tax_provision": 72947000, "net_income": 120725000, "net_income_to_common": 120725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 662650000, "total_current_assets": 1434762000, "total_assets": 7477717000, "short_term_debt": null, "long_term_debt": 1917272000, "total_debt": 1917272000, "total_liabilities": 2890058000, "total_equity": 4587659000, "shares_outstanding": 160966667, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273290000, "capital_expenditure": 103853000, "free_cash_flow": 377143000, "dividends_paid": 83691000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301918, "ticker_id": 2827, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216385000", "ebitda": "353725000", "netIncome": "120725000", "grossProfit": "305453000", "depreciation": "None", "totalRevenue": "785690000", "costOfRevenue": "480237000", "interestIncome": "8197000", "incomeBeforeTax": "193672000", "interestExpense": "40559000", "operatingIncome": "225308000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "72947000", "reportedCurrency": "USD", "netInterestIncome": "-32362000", "nonInterestIncome": "None", "operatingExpenses": "80145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "480237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137340000", "sellingGeneralAndAdministrative": "30048000", "netIncomeFromContinuingOperations": "120725000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "7477717000", "longTermDebt": "1917272000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "324756000", "totalLiabilities": "2890058000", "otherCurrentAssets": "176234000", "totalCurrentAssets": "1434762000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "595878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6042955000", "currentAccountsPayable": "307596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1917272000", "totalShareholderEquity": "4587659000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "411811000", "totalCurrentLiabilities": "719407000", "otherNonCurrentLiabilities": "247843000", "totalNonCurrentLiabilities": "2170651000", "cashAndShortTermInvestments": "662650000", "commonStockSharesOutstanding": "160966667", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "662650000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120725000", "profitLoss": "None", "dividendPayout": "83691000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "273290000", "capitalExpenditures": "103853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189198000", "cashflowFromInvestment": "102547000", "stockBasedCompensation": "9521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83691000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137340000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 785690000, "cost_of_revenue": 480237000, "gross_profit": 305453000, "research_and_development": null, "selling_general_admin": 30048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216385000, "depreciation_amortisation": 137340000, "ebitda": 353725000, "interest_expense": 40559000, "interest_income": null, "other_non_operating": null, "pretax_income": 193672000, "tax_provision": 72947000, "effective_tax_rate": null, "net_income": 120725000, "net_income_continuing_ops": 120725000, "net_income_to_common": 120725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 662650000, "short_term_investments": null, "net_receivables": 595878000, "inventory": null, "other_current_assets": null, "total_current_assets": 1434762000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6042955000, "total_assets": 7477717000, "short_term_debt": null, "accounts_payable": 307596000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 719407000, "long_term_debt": 1917272000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2170651000, "total_liabilities": 2890058000, "total_debt": 1917272000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 324756000, "total_equity": 4587659000, "shares_outstanding": 160966667, "operating_cash_flow": 273290000, "stock_based_compensation": 9521000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103853000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 102547000, "dividends_paid": 83691000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189198000, "free_cash_flow": 377143000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "216385000", "ebitda": "353725000", "netIncome": "120725000", "grossProfit": "305453000", "depreciation": "None", "totalRevenue": "785690000", "costOfRevenue": "480237000", "interestIncome": "8197000", "incomeBeforeTax": "193672000", "interestExpense": "40559000", "operatingIncome": "225308000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "72947000", "reportedCurrency": "USD", "netInterestIncome": "-32362000", "nonInterestIncome": "None", "operatingExpenses": "80145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "480237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137340000", "sellingGeneralAndAdministrative": "30048000", "netIncomeFromContinuingOperations": "120725000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "7477717000", "longTermDebt": "1917272000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "324756000", "totalLiabilities": "2890058000", "otherCurrentAssets": "176234000", "totalCurrentAssets": "1434762000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "595878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6042955000", "currentAccountsPayable": "307596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1917272000", "totalShareholderEquity": "4587659000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "411811000", "totalCurrentLiabilities": "719407000", "otherNonCurrentLiabilities": "247843000", "totalNonCurrentLiabilities": "2170651000", "cashAndShortTermInvestments": "662650000", "commonStockSharesOutstanding": "160966667", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "662650000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120725000", "profitLoss": "None", "dividendPayout": "83691000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "273290000", "capitalExpenditures": "103853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189198000", "cashflowFromInvestment": "102547000", "stockBasedCompensation": "9521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83691000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137340000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 764412000, "cost_of_revenue": 664816000, "gross_profit": 99596000, "ebit": 69934000, "ebitda": 217921000, "pretax_income": 13789000, "tax_provision": -72848000, "net_income": 86637000, "net_income_to_common": 86637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471399000, "total_current_assets": 1272282000, "total_assets": 7529767000, "short_term_debt": 13905000, "long_term_debt": 1975791000, "total_debt": 1989696000, "total_liabilities": 2980917000, "total_equity": 4548850000, "shares_outstanding": 160202000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 187125000, "capital_expenditure": 151747000, "free_cash_flow": 338872000, "dividends_paid": 79926000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301919, "ticker_id": 2827, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69934000", "ebitda": "217921000", "netIncome": "86637000", "grossProfit": "99596000", "depreciation": "None", "totalRevenue": "764412000", "costOfRevenue": "664816000", "interestIncome": "12678000", "incomeBeforeTax": "13789000", "interestExpense": "41449000", "operatingIncome": "69934000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-72848000", "reportedCurrency": "USD", "netInterestIncome": "-28771000", "nonInterestIncome": "None", "operatingExpenses": "29662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664816000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147987000", "sellingGeneralAndAdministrative": "29662000", "netIncomeFromContinuingOperations": "86637000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "7529767000", "longTermDebt": "1975791000", "shortTermDebt": "13905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "286630000", "totalLiabilities": "2980917000", "otherCurrentAssets": "132459000", "totalCurrentAssets": "1272282000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "668424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6257485000", "currentAccountsPayable": "298751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5402823000", "shortLongTermDebtTotal": "1975791000", "totalShareholderEquity": "4548850000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "460978000", "totalCurrentLiabilities": "759729000", "otherNonCurrentLiabilities": "239995000", "totalNonCurrentLiabilities": "2221188000", "cashAndShortTermInvestments": "471399000", "commonStockSharesOutstanding": "160202000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "471399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86637000", "profitLoss": "None", "dividendPayout": "79926000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187125000", "capitalExpenditures": "151747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85290000", "cashflowFromInvestment": "-106391000", "stockBasedCompensation": "7425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79926000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20640000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 764412000, "cost_of_revenue": 664816000, "gross_profit": 99596000, "research_and_development": null, "selling_general_admin": 29662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69934000, "depreciation_amortisation": 147987000, "ebitda": 217921000, "interest_expense": 41449000, "interest_income": null, "other_non_operating": null, "pretax_income": 13789000, "tax_provision": -72848000, "effective_tax_rate": null, "net_income": 86637000, "net_income_continuing_ops": 86637000, "net_income_to_common": 86637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 471399000, "short_term_investments": null, "net_receivables": 668424000, "inventory": null, "other_current_assets": null, "total_current_assets": 1272282000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6257485000, "total_assets": 7529767000, "short_term_debt": 13905000, "accounts_payable": 298751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 759729000, "long_term_debt": 1975791000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2221188000, "total_liabilities": 2980917000, "total_debt": 1989696000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 286630000, "total_equity": 4548850000, "shares_outstanding": 160202000, "operating_cash_flow": 187125000, "stock_based_compensation": 7425000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151747000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106391000, "dividends_paid": 79926000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85290000, "free_cash_flow": 338872000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69934000", "ebitda": "217921000", "netIncome": "86637000", "grossProfit": "99596000", "depreciation": "None", "totalRevenue": "764412000", "costOfRevenue": "664816000", "interestIncome": "12678000", "incomeBeforeTax": "13789000", "interestExpense": "41449000", "operatingIncome": "69934000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-72848000", "reportedCurrency": "USD", "netInterestIncome": "-28771000", "nonInterestIncome": "None", "operatingExpenses": "29662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664816000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147987000", "sellingGeneralAndAdministrative": "29662000", "netIncomeFromContinuingOperations": "86637000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "7529767000", "longTermDebt": "1975791000", "shortTermDebt": "13905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "286630000", "totalLiabilities": "2980917000", "otherCurrentAssets": "132459000", "totalCurrentAssets": "1272282000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "668424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6257485000", "currentAccountsPayable": "298751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5402823000", "shortLongTermDebtTotal": "1975791000", "totalShareholderEquity": "4548850000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "460978000", "totalCurrentLiabilities": "759729000", "otherNonCurrentLiabilities": "239995000", "totalNonCurrentLiabilities": "2221188000", "cashAndShortTermInvestments": "471399000", "commonStockSharesOutstanding": "160202000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "471399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86637000", "profitLoss": "None", "dividendPayout": "79926000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187125000", "capitalExpenditures": "151747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85290000", "cashflowFromInvestment": "-106391000", "stockBasedCompensation": "7425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79926000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20640000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 798017000, "cost_of_revenue": 657701000, "gross_profit": 140316000, "ebit": 107015000, "ebitda": 254275000, "pretax_income": 10636000, "tax_provision": 31731000, "net_income": -21095000, "net_income_to_common": -21095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 477946000, "total_current_assets": 1364459000, "total_assets": 7639317000, "short_term_debt": 0, "long_term_debt": 1976919000, "total_debt": 1976919000, "total_liabilities": 3105203000, "total_equity": 4534114000, "shares_outstanding": 158834000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 277136000, "capital_expenditure": 137659000, "free_cash_flow": 414795000, "dividends_paid": 79521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301921, "ticker_id": 2827, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107015000", "ebitda": "254275000", "netIncome": "-21095000", "grossProfit": "140316000", "depreciation": "None", "totalRevenue": "798017000", "costOfRevenue": "657701000", "interestIncome": "726000", "incomeBeforeTax": "10636000", "interestExpense": "40490000", "operatingIncome": "107015000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "31731000", "reportedCurrency": "USD", "netInterestIncome": "-39764000", "nonInterestIncome": "None", "operatingExpenses": "33301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "657701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147260000", "sellingGeneralAndAdministrative": "33301000", "netIncomeFromContinuingOperations": "-21095000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "7639317000", "longTermDebt": "1976919000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "280082000", "totalLiabilities": "3105203000", "otherCurrentAssets": "123006000", "totalCurrentAssets": "1364459000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "763507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6274858000", "currentAccountsPayable": "304982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5731770000", "shortLongTermDebtTotal": "1976919000", "totalShareholderEquity": "4534114000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "474290000", "totalCurrentLiabilities": "779272000", "otherNonCurrentLiabilities": "343534000", "totalNonCurrentLiabilities": "2325931000", "cashAndShortTermInvestments": "477946000", "commonStockSharesOutstanding": "158834000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "477946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21095000", "profitLoss": "None", "dividendPayout": "79521000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "277136000", "capitalExpenditures": "137659000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86122000", "cashflowFromInvestment": "-51951000", "stockBasedCompensation": "-15574000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-266000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147260000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 798017000, "cost_of_revenue": 657701000, "gross_profit": 140316000, "research_and_development": null, "selling_general_admin": 33301000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107015000, "depreciation_amortisation": 147260000, "ebitda": 254275000, "interest_expense": 40490000, "interest_income": null, "other_non_operating": null, "pretax_income": 10636000, "tax_provision": 31731000, "effective_tax_rate": null, "net_income": -21095000, "net_income_continuing_ops": -21095000, "net_income_to_common": -21095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 477946000, "short_term_investments": null, "net_receivables": 763507000, "inventory": null, "other_current_assets": null, "total_current_assets": 1364459000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6274858000, "total_assets": 7639317000, "short_term_debt": 0, "accounts_payable": 304982000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 779272000, "long_term_debt": 1976919000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2325931000, "total_liabilities": 3105203000, "total_debt": 1976919000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 280082000, "total_equity": 4534114000, "shares_outstanding": 158834000, "operating_cash_flow": 277136000, "stock_based_compensation": -15574000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137659000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51951000, "dividends_paid": 79521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86122000, "free_cash_flow": 414795000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107015000", "ebitda": "254275000", "netIncome": "-21095000", "grossProfit": "140316000", "depreciation": "None", "totalRevenue": "798017000", "costOfRevenue": "657701000", "interestIncome": "726000", "incomeBeforeTax": "10636000", "interestExpense": "40490000", "operatingIncome": "107015000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "31731000", "reportedCurrency": "USD", "netInterestIncome": "-39764000", "nonInterestIncome": "None", "operatingExpenses": "33301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "657701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147260000", "sellingGeneralAndAdministrative": "33301000", "netIncomeFromContinuingOperations": "-21095000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "7639317000", "longTermDebt": "1976919000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "280082000", "totalLiabilities": "3105203000", "otherCurrentAssets": "123006000", "totalCurrentAssets": "1364459000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "763507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6274858000", "currentAccountsPayable": "304982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5731770000", "shortLongTermDebtTotal": "1976919000", "totalShareholderEquity": "4534114000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "474290000", "totalCurrentLiabilities": "779272000", "otherNonCurrentLiabilities": "343534000", "totalNonCurrentLiabilities": "2325931000", "cashAndShortTermInvestments": "477946000", "commonStockSharesOutstanding": "158834000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "477946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21095000", "profitLoss": "None", "dividendPayout": "79521000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "277136000", "capitalExpenditures": "137659000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86122000", "cashflowFromInvestment": "-51951000", "stockBasedCompensation": "-15574000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-266000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147260000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 848652000, "cost_of_revenue": 677872000, "gross_profit": 170780000, "ebit": 135804000, "ebitda": 282889000, "pretax_income": 99968000, "tax_provision": 57096000, "net_income": 42872000, "net_income_to_common": 42872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 338185000, "total_current_assets": 1289062000, "total_assets": 7666971000, "short_term_debt": 0, "long_term_debt": 1978027000, "total_debt": 1978027000, "total_liabilities": 3038644000, "total_equity": 4628327000, "shares_outstanding": 161528000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 216357000, "capital_expenditure": 116581000, "free_cash_flow": 332938000, "dividends_paid": 79515000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301922, "ticker_id": 2827, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135804000", "ebitda": "282889000", "netIncome": "42872000", "grossProfit": "170780000", "depreciation": "None", "totalRevenue": "848652000", "costOfRevenue": "677872000", "interestIncome": "4712000", "incomeBeforeTax": "99968000", "interestExpense": "39997000", "operatingIncome": "135804000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "57096000", "reportedCurrency": "USD", "netInterestIncome": "-35285000", "nonInterestIncome": "None", "operatingExpenses": "34976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "677872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147085000", "sellingGeneralAndAdministrative": "34976000", "netIncomeFromContinuingOperations": "42872000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "7666971000", "longTermDebt": "1978027000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "381474000", "totalLiabilities": "3038644000", "otherCurrentAssets": "106038000", "totalCurrentAssets": "1289062000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "844839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6377909000", "currentAccountsPayable": "341333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5856242000", "shortLongTermDebtTotal": "1978027000", "totalShareholderEquity": "4628327000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "321518000", "totalCurrentLiabilities": "715973000", "otherNonCurrentLiabilities": "339186000", "totalNonCurrentLiabilities": "2322671000", "cashAndShortTermInvestments": "338185000", "commonStockSharesOutstanding": "161528000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "338185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42872000", "profitLoss": "None", "dividendPayout": "79515000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "216357000", "capitalExpenditures": "116581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86057000", "cashflowFromInvestment": "-93581000", "stockBasedCompensation": "-7051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79515000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146169000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 848652000, "cost_of_revenue": 677872000, "gross_profit": 170780000, "research_and_development": null, "selling_general_admin": 34976000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135804000, "depreciation_amortisation": 147085000, "ebitda": 282889000, "interest_expense": 39997000, "interest_income": null, "other_non_operating": null, "pretax_income": 99968000, "tax_provision": 57096000, "effective_tax_rate": null, "net_income": 42872000, "net_income_continuing_ops": 42872000, "net_income_to_common": 42872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 338185000, "short_term_investments": null, "net_receivables": 844839000, "inventory": null, "other_current_assets": null, "total_current_assets": 1289062000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6377909000, "total_assets": 7666971000, "short_term_debt": 0, "accounts_payable": 341333000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 715973000, "long_term_debt": 1978027000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2322671000, "total_liabilities": 3038644000, "total_debt": 1978027000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 381474000, "total_equity": 4628327000, "shares_outstanding": 161528000, "operating_cash_flow": 216357000, "stock_based_compensation": -7051000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116581000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93581000, "dividends_paid": 79515000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86057000, "free_cash_flow": 332938000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135804000", "ebitda": "282889000", "netIncome": "42872000", "grossProfit": "170780000", "depreciation": "None", "totalRevenue": "848652000", "costOfRevenue": "677872000", "interestIncome": "4712000", "incomeBeforeTax": "99968000", "interestExpense": "39997000", "operatingIncome": "135804000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "57096000", "reportedCurrency": "USD", "netInterestIncome": "-35285000", "nonInterestIncome": "None", "operatingExpenses": "34976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "677872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147085000", "sellingGeneralAndAdministrative": "34976000", "netIncomeFromContinuingOperations": "42872000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "7666971000", "longTermDebt": "1978027000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "381474000", "totalLiabilities": "3038644000", "otherCurrentAssets": "106038000", "totalCurrentAssets": "1289062000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "844839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6377909000", "currentAccountsPayable": "341333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5856242000", "shortLongTermDebtTotal": "1978027000", "totalShareholderEquity": "4628327000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "321518000", "totalCurrentLiabilities": "715973000", "otherNonCurrentLiabilities": "339186000", "totalNonCurrentLiabilities": "2322671000", "cashAndShortTermInvestments": "338185000", "commonStockSharesOutstanding": "161528000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "338185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42872000", "profitLoss": "None", "dividendPayout": "79515000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "216357000", "capitalExpenditures": "116581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86057000", "cashflowFromInvestment": "-93581000", "stockBasedCompensation": "-7051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79515000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146169000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 874487000, "cost_of_revenue": 637020000, "gross_profit": 237467000, "ebit": 202259000, "ebitda": 345396000, "pretax_income": 148709000, "tax_provision": 40406000, "net_income": 108303000, "net_income_to_common": 108303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303755000, "total_current_assets": 1443205000, "total_assets": 7909961000, "short_term_debt": 0, "long_term_debt": 1978771000, "total_debt": 1978771000, "total_liabilities": 3252052000, "total_equity": 4657909000, "shares_outstanding": 161937000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 271060000, "capital_expenditure": 113536000, "free_cash_flow": 384596000, "dividends_paid": 81406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301923, "ticker_id": 2827, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202259000", "ebitda": "345396000", "netIncome": "108303000", "grossProfit": "237467000", "depreciation": "None", "totalRevenue": "874487000", "costOfRevenue": "637020000", "interestIncome": "1837000", "incomeBeforeTax": "148709000", "interestExpense": "40467000", "operatingIncome": "202259000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "40406000", "reportedCurrency": "USD", "netInterestIncome": "-38630000", "nonInterestIncome": "None", "operatingExpenses": "35208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "637020000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143137000", "sellingGeneralAndAdministrative": "35208000", "netIncomeFromContinuingOperations": "108303000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "7909961000", "longTermDebt": "1978771000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "419550000", "totalLiabilities": "3252052000", "otherCurrentAssets": "299200000", "totalCurrentAssets": "1443205000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "840250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6466756000", "currentAccountsPayable": "306972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5948448000", "shortLongTermDebtTotal": "1978771000", "totalShareholderEquity": "4657909000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "612990000", "totalCurrentLiabilities": "919962000", "otherNonCurrentLiabilities": "347186000", "totalNonCurrentLiabilities": "2332090000", "cashAndShortTermInvestments": "303755000", "commonStockSharesOutstanding": "161937000", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "303755000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108303000", "profitLoss": "None", "dividendPayout": "81406000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "271060000", "capitalExpenditures": "113536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116460000", "cashflowFromInvestment": "-98145000", "stockBasedCompensation": "7051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135687000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 874487000, "cost_of_revenue": 637020000, "gross_profit": 237467000, "research_and_development": null, "selling_general_admin": 35208000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202259000, "depreciation_amortisation": 143137000, "ebitda": 345396000, "interest_expense": 40467000, "interest_income": null, "other_non_operating": null, "pretax_income": 148709000, "tax_provision": 40406000, "effective_tax_rate": null, "net_income": 108303000, "net_income_continuing_ops": 108303000, "net_income_to_common": 108303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 303755000, "short_term_investments": null, "net_receivables": 840250000, "inventory": null, "other_current_assets": null, "total_current_assets": 1443205000, "net_ppe": null, "goodwill": null, "intangible_assets": 0, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6466756000, "total_assets": 7909961000, "short_term_debt": 0, "accounts_payable": 306972000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 919962000, "long_term_debt": 1978771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2332090000, "total_liabilities": 3252052000, "total_debt": 1978771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 419550000, "total_equity": 4657909000, "shares_outstanding": 161937000, "operating_cash_flow": 271060000, "stock_based_compensation": 7051000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113536000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98145000, "dividends_paid": 81406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116460000, "free_cash_flow": 384596000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "202259000", "ebitda": "345396000", "netIncome": "108303000", "grossProfit": "237467000", "depreciation": "None", "totalRevenue": "874487000", "costOfRevenue": "637020000", "interestIncome": "1837000", "incomeBeforeTax": "148709000", "interestExpense": "40467000", "operatingIncome": "202259000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "40406000", "reportedCurrency": "USD", "netInterestIncome": "-38630000", "nonInterestIncome": "None", "operatingExpenses": "35208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "637020000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143137000", "sellingGeneralAndAdministrative": "35208000", "netIncomeFromContinuingOperations": "108303000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "7909961000", "longTermDebt": "1978771000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "419550000", "totalLiabilities": "3252052000", "otherCurrentAssets": "299200000", "totalCurrentAssets": "1443205000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "840250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6466756000", "currentAccountsPayable": "306972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5948448000", "shortLongTermDebtTotal": "1978771000", "totalShareholderEquity": "4657909000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "612990000", "totalCurrentLiabilities": "919962000", "otherNonCurrentLiabilities": "347186000", "totalNonCurrentLiabilities": "2332090000", "cashAndShortTermInvestments": "303755000", "commonStockSharesOutstanding": "161937000", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "303755000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108303000", "profitLoss": "None", "dividendPayout": "81406000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "271060000", "capitalExpenditures": "113536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116460000", "cashflowFromInvestment": "-98145000", "stockBasedCompensation": "7051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135687000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 927341000, "cost_of_revenue": 704813000, "gross_profit": 222528000, "ebit": 191255000, "ebitda": 332534000, "pretax_income": 124462000, "tax_provision": 27814000, "net_income": 96648000, "net_income_to_common": 96648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247303000, "total_current_assets": 1388864000, "total_assets": 7964768000, "short_term_debt": 37566000, "long_term_debt": 1980186000, "total_debt": 2017752000, "total_liabilities": 3313382000, "total_equity": 4651386000, "shares_outstanding": 151639000, "goodwill_and_intangibles": 214000 }, "cash_flow": { "operating_cash_flow": 136214000, "capital_expenditure": 140662000, "free_cash_flow": 276876000, "dividends_paid": 79681000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301924, "ticker_id": 2827, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "191255000", "ebitda": "332534000", "netIncome": "96648000", "grossProfit": "222528000", "depreciation": "None", "totalRevenue": "927341000", "costOfRevenue": "704813000", "interestIncome": "46532000", "incomeBeforeTax": "124462000", "interestExpense": "39720000", "operatingIncome": "191255000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27814000", "reportedCurrency": "USD", "netInterestIncome": "-46532000", "nonInterestIncome": "None", "operatingExpenses": "31273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "704813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141279000", "sellingGeneralAndAdministrative": "31273000", "netIncomeFromContinuingOperations": "96648000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "7964768000", "longTermDebt": "1980186000", "shortTermDebt": "37566000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "214000", "reportedCurrency": "USD", "retainedEarnings": "411244000", "totalLiabilities": "3313382000", "otherCurrentAssets": "288211000", "totalCurrentAssets": "1388864000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "853350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6575904000", "currentAccountsPayable": "397622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6149156000", "shortLongTermDebtTotal": "1980186000", "totalShareholderEquity": "4651386000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "463840000", "totalCurrentLiabilities": "940362000", "otherNonCurrentLiabilities": "375052000", "totalNonCurrentLiabilities": "2373020000", "cashAndShortTermInvestments": "247303000", "commonStockSharesOutstanding": "151639000", "intangibleAssetsExcludingGoodwill": "214000", "cashAndCashEquivalentsAtCarryingValue": "247303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96648000", "profitLoss": "None", "dividendPayout": "79681000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "136214000", "capitalExpenditures": "140662000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143809000", "cashflowFromInvestment": "-145219000", "stockBasedCompensation": "-6489000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79681000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84977000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 927341000, "cost_of_revenue": 704813000, "gross_profit": 222528000, "research_and_development": null, "selling_general_admin": 31273000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 191255000, "depreciation_amortisation": 141279000, "ebitda": 332534000, "interest_expense": 39720000, "interest_income": null, "other_non_operating": null, "pretax_income": 124462000, "tax_provision": 27814000, "effective_tax_rate": null, "net_income": 96648000, "net_income_continuing_ops": 96648000, "net_income_to_common": 96648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247303000, "short_term_investments": null, "net_receivables": 853350000, "inventory": null, "other_current_assets": null, "total_current_assets": 1388864000, "net_ppe": null, "goodwill": null, "intangible_assets": 214000, "goodwill_and_intangibles": 214000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6575904000, "total_assets": 7964768000, "short_term_debt": 37566000, "accounts_payable": 397622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 940362000, "long_term_debt": 1980186000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2373020000, "total_liabilities": 3313382000, "total_debt": 2017752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 411244000, "total_equity": 4651386000, "shares_outstanding": 151639000, "operating_cash_flow": 136214000, "stock_based_compensation": -6489000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140662000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145219000, "dividends_paid": 79681000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -143809000, "free_cash_flow": 276876000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "191255000", "ebitda": "332534000", "netIncome": "96648000", "grossProfit": "222528000", "depreciation": "None", "totalRevenue": "927341000", "costOfRevenue": "704813000", "interestIncome": "46532000", "incomeBeforeTax": "124462000", "interestExpense": "39720000", "operatingIncome": "191255000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27814000", "reportedCurrency": "USD", "netInterestIncome": "-46532000", "nonInterestIncome": "None", "operatingExpenses": "31273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "704813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141279000", "sellingGeneralAndAdministrative": "31273000", "netIncomeFromContinuingOperations": "96648000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "7964768000", "longTermDebt": "1980186000", "shortTermDebt": "37566000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "214000", "reportedCurrency": "USD", "retainedEarnings": "411244000", "totalLiabilities": "3313382000", "otherCurrentAssets": "288211000", "totalCurrentAssets": "1388864000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "853350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6575904000", "currentAccountsPayable": "397622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6149156000", "shortLongTermDebtTotal": "1980186000", "totalShareholderEquity": "4651386000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "463840000", "totalCurrentLiabilities": "940362000", "otherNonCurrentLiabilities": "375052000", "totalNonCurrentLiabilities": "2373020000", "cashAndShortTermInvestments": "247303000", "commonStockSharesOutstanding": "151639000", "intangibleAssetsExcludingGoodwill": "214000", "cashAndCashEquivalentsAtCarryingValue": "247303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96648000", "profitLoss": "None", "dividendPayout": "79681000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "136214000", "capitalExpenditures": "140662000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143809000", "cashflowFromInvestment": "-145219000", "stockBasedCompensation": "-6489000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79681000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84977000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 800549000, "cost_of_revenue": 572256000, "gross_profit": 228293000, "ebit": 184697000, "ebitda": 294576000, "pretax_income": 92824000, "tax_provision": 31608000, "net_income": 61216000, "net_income_to_common": 61216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 405058000, "total_current_assets": 1410691000, "total_assets": 8035144000, "short_term_debt": 0, "long_term_debt": 1981237000, "total_debt": 1981237000, "total_liabilities": 3350195000, "total_equity": 4684949000, "shares_outstanding": 152938000, "goodwill_and_intangibles": 1580000 }, "cash_flow": { "operating_cash_flow": 283781000, "capital_expenditure": 127002000, "free_cash_flow": 410783000, "dividends_paid": 81569000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301926, "ticker_id": 2827, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184697000", "ebitda": "294576000", "netIncome": "61216000", "grossProfit": "228293000", "depreciation": "None", "totalRevenue": "800549000", "costOfRevenue": "572256000", "interestIncome": "2292000", "incomeBeforeTax": "92824000", "interestExpense": "24951000", "operatingIncome": "184697000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31608000", "reportedCurrency": "USD", "netInterestIncome": "-22659000", "nonInterestIncome": "None", "operatingExpenses": "43596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "572256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109879000", "sellingGeneralAndAdministrative": "43596000", "netIncomeFromContinuingOperations": "61216000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "8035144000", "longTermDebt": "1981237000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1580000", "reportedCurrency": "USD", "retainedEarnings": "445054000", "totalLiabilities": "3350195000", "otherCurrentAssets": "154394000", "totalCurrentAssets": "1410691000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "851239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6624453000", "currentAccountsPayable": "405907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6177466000", "shortLongTermDebtTotal": "1981237000", "totalShareholderEquity": "4684949000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "337392000", "totalCurrentLiabilities": "900465000", "otherNonCurrentLiabilities": "436184000", "totalNonCurrentLiabilities": "2449730000", "cashAndShortTermInvestments": "405058000", "commonStockSharesOutstanding": "152938000", "intangibleAssetsExcludingGoodwill": "1580000", "cashAndCashEquivalentsAtCarryingValue": "405058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61216000", "profitLoss": "None", "dividendPayout": "81569000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "283781000", "capitalExpenditures": "127002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "466813000", "cashflowFromInvestment": "-513987000", "stockBasedCompensation": "21632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81569000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106149000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 800549000, "cost_of_revenue": 572256000, "gross_profit": 228293000, "research_and_development": null, "selling_general_admin": 43596000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184697000, "depreciation_amortisation": 109879000, "ebitda": 294576000, "interest_expense": 24951000, "interest_income": null, "other_non_operating": null, "pretax_income": 92824000, "tax_provision": 31608000, "effective_tax_rate": null, "net_income": 61216000, "net_income_continuing_ops": 61216000, "net_income_to_common": 61216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 405058000, "short_term_investments": null, "net_receivables": 851239000, "inventory": null, "other_current_assets": null, "total_current_assets": 1410691000, "net_ppe": null, "goodwill": null, "intangible_assets": 1580000, "goodwill_and_intangibles": 1580000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6624453000, "total_assets": 8035144000, "short_term_debt": 0, "accounts_payable": 405907000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 900465000, "long_term_debt": 1981237000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2449730000, "total_liabilities": 3350195000, "total_debt": 1981237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 445054000, "total_equity": 4684949000, "shares_outstanding": 152938000, "operating_cash_flow": 283781000, "stock_based_compensation": 21632000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127002000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -513987000, "dividends_paid": 81569000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 466813000, "free_cash_flow": 410783000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184697000", "ebitda": "294576000", "netIncome": "61216000", "grossProfit": "228293000", "depreciation": "None", "totalRevenue": "800549000", "costOfRevenue": "572256000", "interestIncome": "2292000", "incomeBeforeTax": "92824000", "interestExpense": "24951000", "operatingIncome": "184697000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31608000", "reportedCurrency": "USD", "netInterestIncome": "-22659000", "nonInterestIncome": "None", "operatingExpenses": "43596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "572256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109879000", "sellingGeneralAndAdministrative": "43596000", "netIncomeFromContinuingOperations": "61216000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "8035144000", "longTermDebt": "1981237000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1580000", "reportedCurrency": "USD", "retainedEarnings": "445054000", "totalLiabilities": "3350195000", "otherCurrentAssets": "154394000", "totalCurrentAssets": "1410691000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "851239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6624453000", "currentAccountsPayable": "405907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6177466000", "shortLongTermDebtTotal": "1981237000", "totalShareholderEquity": "4684949000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "337392000", "totalCurrentLiabilities": "900465000", "otherNonCurrentLiabilities": "436184000", "totalNonCurrentLiabilities": "2449730000", "cashAndShortTermInvestments": "405058000", "commonStockSharesOutstanding": "152938000", "intangibleAssetsExcludingGoodwill": "1580000", "cashAndCashEquivalentsAtCarryingValue": "405058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61216000", "profitLoss": "None", "dividendPayout": "81569000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "283781000", "capitalExpenditures": "127002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "466813000", "cashflowFromInvestment": "-513987000", "stockBasedCompensation": "21632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81569000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106149000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 692844000, "cost_of_revenue": 449955000, "gross_profit": 242889000, "ebit": 203220000, "ebitda": 293990000, "pretax_income": 189780000, "tax_provision": -5228000, "net_income": 195008000, "net_income_to_common": 195008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162852000, "total_current_assets": 986865000, "total_assets": 5587134000, "short_term_debt": 56128000, "long_term_debt": 622051000, "total_debt": 678179000, "total_liabilities": 1602132000, "total_equity": 3985002000, "shares_outstanding": 146060000, "goodwill_and_intangibles": 4356000 }, "cash_flow": { "operating_cash_flow": 106791000, "capital_expenditure": 141731000, "free_cash_flow": 248522000, "dividends_paid": 57163000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301927, "ticker_id": 2827, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "203220000", "ebitda": "293990000", "netIncome": "195008000", "grossProfit": "242889000", "depreciation": "None", "totalRevenue": "692844000", "costOfRevenue": "449955000", "interestIncome": "None", "incomeBeforeTax": "189780000", "interestExpense": "11996000", "operatingIncome": "203220000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-5228000", "reportedCurrency": "USD", "netInterestIncome": "-20179000", "nonInterestIncome": "None", "operatingExpenses": "39669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90770000", "sellingGeneralAndAdministrative": "39669000", "netIncomeFromContinuingOperations": "195008000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5587134000", "longTermDebt": "622051000", "shortTermDebt": "56128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4356000", "reportedCurrency": "USD", "retainedEarnings": "643918000", "totalLiabilities": "1602132000", "otherCurrentAssets": "96949000", "totalCurrentAssets": "986865000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "727064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4600269000", "currentAccountsPayable": "340161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "622051000", "totalShareholderEquity": "3985002000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "197761000", "totalCurrentLiabilities": "636998000", "otherNonCurrentLiabilities": "333070000", "totalNonCurrentLiabilities": "965134000", "cashAndShortTermInvestments": "162852000", "commonStockSharesOutstanding": "146060000", "intangibleAssetsExcludingGoodwill": "4356000", "cashAndCashEquivalentsAtCarryingValue": "162852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "195008000", "profitLoss": "None", "dividendPayout": "57163000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106791000", "capitalExpenditures": "141731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22083000", "cashflowFromInvestment": "-133203000", "stockBasedCompensation": "6789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57163000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-196000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68273000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 692844000, "cost_of_revenue": 449955000, "gross_profit": 242889000, "research_and_development": null, "selling_general_admin": 39669000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 203220000, "depreciation_amortisation": 90770000, "ebitda": 293990000, "interest_expense": 11996000, "interest_income": null, "other_non_operating": null, "pretax_income": 189780000, "tax_provision": -5228000, "effective_tax_rate": null, "net_income": 195008000, "net_income_continuing_ops": 195008000, "net_income_to_common": 195008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162852000, "short_term_investments": null, "net_receivables": 727064000, "inventory": null, "other_current_assets": null, "total_current_assets": 986865000, "net_ppe": null, "goodwill": null, "intangible_assets": 4356000, "goodwill_and_intangibles": 4356000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4600269000, "total_assets": 5587134000, "short_term_debt": 56128000, "accounts_payable": 340161000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 636998000, "long_term_debt": 622051000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 965134000, "total_liabilities": 1602132000, "total_debt": 678179000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 643918000, "total_equity": 3985002000, "shares_outstanding": 146060000, "operating_cash_flow": 106791000, "stock_based_compensation": 6789000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141731000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -133203000, "dividends_paid": 57163000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22083000, "free_cash_flow": 248522000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "203220000", "ebitda": "293990000", "netIncome": "195008000", "grossProfit": "242889000", "depreciation": "None", "totalRevenue": "692844000", "costOfRevenue": "449955000", "interestIncome": "None", "incomeBeforeTax": "189780000", "interestExpense": "11996000", "operatingIncome": "203220000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-5228000", "reportedCurrency": "USD", "netInterestIncome": "-20179000", "nonInterestIncome": "None", "operatingExpenses": "39669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90770000", "sellingGeneralAndAdministrative": "39669000", "netIncomeFromContinuingOperations": "195008000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5587134000", "longTermDebt": "622051000", "shortTermDebt": "56128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4356000", "reportedCurrency": "USD", "retainedEarnings": "643918000", "totalLiabilities": "1602132000", "otherCurrentAssets": "96949000", "totalCurrentAssets": "986865000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "727064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4600269000", "currentAccountsPayable": "340161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "622051000", "totalShareholderEquity": "3985002000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "197761000", "totalCurrentLiabilities": "636998000", "otherNonCurrentLiabilities": "333070000", "totalNonCurrentLiabilities": "965134000", "cashAndShortTermInvestments": "162852000", "commonStockSharesOutstanding": "146060000", "intangibleAssetsExcludingGoodwill": "4356000", "cashAndCashEquivalentsAtCarryingValue": "162852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "195008000", "profitLoss": "None", "dividendPayout": "57163000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106791000", "capitalExpenditures": "141731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22083000", "cashflowFromInvestment": "-133203000", "stockBasedCompensation": "6789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57163000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-196000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68273000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 637084000, "cost_of_revenue": 494245000, "gross_profit": 142839000, "ebit": 116878000, "ebitda": 203576000, "pretax_income": 85268000, "tax_provision": -10213000, "net_income": 95481000, "net_income_to_common": 95481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216967000, "total_current_assets": 971070000, "total_assets": 5436151000, "short_term_debt": 66752000, "long_term_debt": 586622000, "total_debt": 653374000, "total_liabilities": 1523128000, "total_equity": 3913023000, "shares_outstanding": 145975000, "goodwill_and_intangibles": 7367000 }, "cash_flow": { "operating_cash_flow": 128689000, "capital_expenditure": 166610000, "free_cash_flow": 295299000, "dividends_paid": 59418000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301928, "ticker_id": 2827, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116878000", "ebitda": "203576000", "netIncome": "95481000", "grossProfit": "142839000", "depreciation": "None", "totalRevenue": "637084000", "costOfRevenue": "494245000", "interestIncome": "None", "incomeBeforeTax": "85268000", "interestExpense": "17544000", "operatingIncome": "116878000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-10213000", "reportedCurrency": "USD", "netInterestIncome": "-22279000", "nonInterestIncome": "None", "operatingExpenses": "25961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "494245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86698000", "sellingGeneralAndAdministrative": "25961000", "netIncomeFromContinuingOperations": "95481000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5436151000", "longTermDebt": "586622000", "shortTermDebt": "66752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7367000", "reportedCurrency": "USD", "retainedEarnings": "578858000", "totalLiabilities": "1523128000", "otherCurrentAssets": "163877000", "totalCurrentAssets": "971070000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "590226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4465081000", "currentAccountsPayable": "365982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "586622000", "totalShareholderEquity": "3913023000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146183000", "totalCurrentLiabilities": "603375000", "otherNonCurrentLiabilities": "295106000", "totalNonCurrentLiabilities": "919753000", "cashAndShortTermInvestments": "216967000", "commonStockSharesOutstanding": "145975000", "intangibleAssetsExcludingGoodwill": "7367000", "cashAndCashEquivalentsAtCarryingValue": "216967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95481000", "profitLoss": "None", "dividendPayout": "59418000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128689000", "capitalExpenditures": "166610000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112843000", "cashflowFromInvestment": "-166610000", "stockBasedCompensation": "7538000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59418000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53431000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 637084000, "cost_of_revenue": 494245000, "gross_profit": 142839000, "research_and_development": null, "selling_general_admin": 25961000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116878000, "depreciation_amortisation": 86698000, "ebitda": 203576000, "interest_expense": 17544000, "interest_income": null, "other_non_operating": null, "pretax_income": 85268000, "tax_provision": -10213000, "effective_tax_rate": null, "net_income": 95481000, "net_income_continuing_ops": 95481000, "net_income_to_common": 95481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216967000, "short_term_investments": null, "net_receivables": 590226000, "inventory": null, "other_current_assets": null, "total_current_assets": 971070000, "net_ppe": null, "goodwill": null, "intangible_assets": 7367000, "goodwill_and_intangibles": 7367000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4465081000, "total_assets": 5436151000, "short_term_debt": 66752000, "accounts_payable": 365982000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 603375000, "long_term_debt": 586622000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 919753000, "total_liabilities": 1523128000, "total_debt": 653374000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 578858000, "total_equity": 3913023000, "shares_outstanding": 145975000, "operating_cash_flow": 128689000, "stock_based_compensation": 7538000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166610000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166610000, "dividends_paid": 59418000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112843000, "free_cash_flow": 295299000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "116878000", "ebitda": "203576000", "netIncome": "95481000", "grossProfit": "142839000", "depreciation": "None", "totalRevenue": "637084000", "costOfRevenue": "494245000", "interestIncome": "None", "incomeBeforeTax": "85268000", "interestExpense": "17544000", "operatingIncome": "116878000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-10213000", "reportedCurrency": "USD", "netInterestIncome": "-22279000", "nonInterestIncome": "None", "operatingExpenses": "25961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "494245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86698000", "sellingGeneralAndAdministrative": "25961000", "netIncomeFromContinuingOperations": "95481000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5436151000", "longTermDebt": "586622000", "shortTermDebt": "66752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7367000", "reportedCurrency": "USD", "retainedEarnings": "578858000", "totalLiabilities": "1523128000", "otherCurrentAssets": "163877000", "totalCurrentAssets": "971070000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "590226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4465081000", "currentAccountsPayable": "365982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "586622000", "totalShareholderEquity": "3913023000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146183000", "totalCurrentLiabilities": "603375000", "otherNonCurrentLiabilities": "295106000", "totalNonCurrentLiabilities": "919753000", "cashAndShortTermInvestments": "216967000", "commonStockSharesOutstanding": "145975000", "intangibleAssetsExcludingGoodwill": "7367000", "cashAndCashEquivalentsAtCarryingValue": "216967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95481000", "profitLoss": "None", "dividendPayout": "59418000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128689000", "capitalExpenditures": "166610000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112843000", "cashflowFromInvestment": "-166610000", "stockBasedCompensation": "7538000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59418000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53431000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 642979000, "cost_of_revenue": 480851000, "gross_profit": 162128000, "ebit": 129143000, "ebitda": 212076000, "pretax_income": 144857000, "tax_provision": -4843000, "net_income": 149700000, "net_income_to_common": 149700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360794000, "total_current_assets": 1061748000, "total_assets": 5507437000, "short_term_debt": 10581000, "long_term_debt": 586203000, "total_debt": 596784000, "total_liabilities": 1586197000, "total_equity": 3921240000, "shares_outstanding": 145975000, "goodwill_and_intangibles": 10128000 }, "cash_flow": { "operating_cash_flow": 287489000, "capital_expenditure": 141450000, "free_cash_flow": 428939000, "dividends_paid": 56435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301929, "ticker_id": 2827, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129143000", "ebitda": "212076000", "netIncome": "149700000", "grossProfit": "162128000", "depreciation": "None", "totalRevenue": "642979000", "costOfRevenue": "480851000", "interestIncome": "1777000", "incomeBeforeTax": "144857000", "interestExpense": "14600000", "operatingIncome": "129143000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4843000", "reportedCurrency": "USD", "netInterestIncome": "-12823000", "nonInterestIncome": "None", "operatingExpenses": "32985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "480851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82933000", "sellingGeneralAndAdministrative": "32985000", "netIncomeFromContinuingOperations": "149700000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5507437000", "longTermDebt": "586203000", "shortTermDebt": "10581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10128000", "reportedCurrency": "USD", "retainedEarnings": "541159000", "totalLiabilities": "1586197000", "otherCurrentAssets": "112265000", "totalCurrentAssets": "1061748000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "588689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4445689000", "currentAccountsPayable": "395165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "586203000", "totalShareholderEquity": "3921240000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "190095000", "totalCurrentLiabilities": "641680000", "otherNonCurrentLiabilities": "296035000", "totalNonCurrentLiabilities": "944517000", "cashAndShortTermInvestments": "360794000", "commonStockSharesOutstanding": "145975000", "intangibleAssetsExcludingGoodwill": "10128000", "cashAndCashEquivalentsAtCarryingValue": "360794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149700000", "profitLoss": "None", "dividendPayout": "56435000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-188592000", "operatingCashflow": "287489000", "capitalExpenditures": "141450000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70944000", "cashflowFromInvestment": "-98377000", "stockBasedCompensation": "9622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 642979000, "cost_of_revenue": 480851000, "gross_profit": 162128000, "research_and_development": null, "selling_general_admin": 32985000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129143000, "depreciation_amortisation": 82933000, "ebitda": 212076000, "interest_expense": 14600000, "interest_income": null, "other_non_operating": null, "pretax_income": 144857000, "tax_provision": -4843000, "effective_tax_rate": null, "net_income": 149700000, "net_income_continuing_ops": 149700000, "net_income_to_common": 149700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 360794000, "short_term_investments": null, "net_receivables": 588689000, "inventory": null, "other_current_assets": null, "total_current_assets": 1061748000, "net_ppe": null, "goodwill": 0, "intangible_assets": 10128000, "goodwill_and_intangibles": 10128000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4445689000, "total_assets": 5507437000, "short_term_debt": 10581000, "accounts_payable": 395165000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 641680000, "long_term_debt": 586203000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 944517000, "total_liabilities": 1586197000, "total_debt": 596784000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 541159000, "total_equity": 3921240000, "shares_outstanding": 145975000, "operating_cash_flow": 287489000, "stock_based_compensation": 9622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141450000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98377000, "dividends_paid": 56435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70944000, "free_cash_flow": 428939000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129143000", "ebitda": "212076000", "netIncome": "149700000", "grossProfit": "162128000", "depreciation": "None", "totalRevenue": "642979000", "costOfRevenue": "480851000", "interestIncome": "1777000", "incomeBeforeTax": "144857000", "interestExpense": "14600000", "operatingIncome": "129143000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4843000", "reportedCurrency": "USD", "netInterestIncome": "-12823000", "nonInterestIncome": "None", "operatingExpenses": "32985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "480851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82933000", "sellingGeneralAndAdministrative": "32985000", "netIncomeFromContinuingOperations": "149700000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5507437000", "longTermDebt": "586203000", "shortTermDebt": "10581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10128000", "reportedCurrency": "USD", "retainedEarnings": "541159000", "totalLiabilities": "1586197000", "otherCurrentAssets": "112265000", "totalCurrentAssets": "1061748000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "588689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4445689000", "currentAccountsPayable": "395165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "586203000", "totalShareholderEquity": "3921240000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "190095000", "totalCurrentLiabilities": "641680000", "otherNonCurrentLiabilities": "296035000", "totalNonCurrentLiabilities": "944517000", "cashAndShortTermInvestments": "360794000", "commonStockSharesOutstanding": "145975000", "intangibleAssetsExcludingGoodwill": "10128000", "cashAndCashEquivalentsAtCarryingValue": "360794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149700000", "profitLoss": "None", "dividendPayout": "56435000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-188592000", "operatingCashflow": "287489000", "capitalExpenditures": "141450000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70944000", "cashflowFromInvestment": "-98377000", "stockBasedCompensation": "9622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 697450000, "cost_of_revenue": 448027000, "gross_profit": 249423000, "ebit": 216384000, "ebitda": 293530000, "pretax_income": 209982000, "tax_provision": 51659000, "net_income": 158323000, "net_income_to_common": 158323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244792000, "total_current_assets": 1031450000, "total_assets": 5268916000, "short_term_debt": 19160000, "long_term_debt": 585791000, "total_debt": 604951000, "total_liabilities": 1435916000, "total_equity": 3833000000, "shares_outstanding": 145721000, "goodwill_and_intangibles": 11341000 }, "cash_flow": { "operating_cash_flow": 138768000, "capital_expenditure": 98601000, "free_cash_flow": 237369000, "dividends_paid": 42369000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301931, "ticker_id": 2827, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216384000", "ebitda": "293530000", "netIncome": "158323000", "grossProfit": "249423000", "depreciation": "None", "totalRevenue": "697450000", "costOfRevenue": "448027000", "interestIncome": "17206000", "incomeBeforeTax": "209982000", "interestExpense": "13005000", "operatingIncome": "216384000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "51659000", "reportedCurrency": "USD", "netInterestIncome": "4201000", "nonInterestIncome": "None", "operatingExpenses": "33039000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "448027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77146000", "sellingGeneralAndAdministrative": "33039000", "netIncomeFromContinuingOperations": "158323000" }, "balance": { "goodwill": "0", "inventory": "1", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5268916000", "longTermDebt": "585791000", "shortTermDebt": "19160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "11341000", "reportedCurrency": "USD", "retainedEarnings": "464453000", "totalLiabilities": "1435916000", "otherCurrentAssets": "147912000", "totalCurrentAssets": "1031450000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "638746000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4237466000", "currentAccountsPayable": "281266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4014305000", "shortLongTermDebtTotal": "585791000", "totalShareholderEquity": "3833000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234563000", "totalCurrentLiabilities": "515829000", "otherNonCurrentLiabilities": "270984000", "totalNonCurrentLiabilities": "920087000", "cashAndShortTermInvestments": "244792000", "commonStockSharesOutstanding": "145721000", "intangibleAssetsExcludingGoodwill": "11341000", "cashAndCashEquivalentsAtCarryingValue": "244792000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158323000", "profitLoss": "None", "dividendPayout": "42369000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "139064000", "operatingCashflow": "138768000", "capitalExpenditures": "98601000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52572000", "cashflowFromInvestment": "-98601000", "stockBasedCompensation": "9204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42369000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 697450000, "cost_of_revenue": 448027000, "gross_profit": 249423000, "research_and_development": null, "selling_general_admin": 33039000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216384000, "depreciation_amortisation": 77146000, "ebitda": 293530000, "interest_expense": 13005000, "interest_income": null, "other_non_operating": null, "pretax_income": 209982000, "tax_provision": 51659000, "effective_tax_rate": null, "net_income": 158323000, "net_income_continuing_ops": 158323000, "net_income_to_common": 158323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244792000, "short_term_investments": null, "net_receivables": 638746000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1031450000, "net_ppe": null, "goodwill": 0, "intangible_assets": 11341000, "goodwill_and_intangibles": 11341000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4237466000, "total_assets": 5268916000, "short_term_debt": 19160000, "accounts_payable": 281266000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 515829000, "long_term_debt": 585791000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 920087000, "total_liabilities": 1435916000, "total_debt": 604951000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 464453000, "total_equity": 3833000000, "shares_outstanding": 145721000, "operating_cash_flow": 138768000, "stock_based_compensation": 9204000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98601000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98601000, "dividends_paid": 42369000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52572000, "free_cash_flow": 237369000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "216384000", "ebitda": "293530000", "netIncome": "158323000", "grossProfit": "249423000", "depreciation": "None", "totalRevenue": "697450000", "costOfRevenue": "448027000", "interestIncome": "17206000", "incomeBeforeTax": "209982000", "interestExpense": "13005000", "operatingIncome": "216384000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "51659000", "reportedCurrency": "USD", "netInterestIncome": "4201000", "nonInterestIncome": "None", "operatingExpenses": "33039000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "448027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77146000", "sellingGeneralAndAdministrative": "33039000", "netIncomeFromContinuingOperations": "158323000" }, "balance": { "goodwill": "0", "inventory": "1", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5268916000", "longTermDebt": "585791000", "shortTermDebt": "19160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "11341000", "reportedCurrency": "USD", "retainedEarnings": "464453000", "totalLiabilities": "1435916000", "otherCurrentAssets": "147912000", "totalCurrentAssets": "1031450000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "638746000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4237466000", "currentAccountsPayable": "281266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4014305000", "shortLongTermDebtTotal": "585791000", "totalShareholderEquity": "3833000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234563000", "totalCurrentLiabilities": "515829000", "otherNonCurrentLiabilities": "270984000", "totalNonCurrentLiabilities": "920087000", "cashAndShortTermInvestments": "244792000", "commonStockSharesOutstanding": "145721000", "intangibleAssetsExcludingGoodwill": "11341000", "cashAndCashEquivalentsAtCarryingValue": "244792000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158323000", "profitLoss": "None", "dividendPayout": "42369000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "139064000", "operatingCashflow": "138768000", "capitalExpenditures": "98601000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52572000", "cashflowFromInvestment": "-98601000", "stockBasedCompensation": "9204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42369000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "income_statement": { "revenue": 638535000, "cost_of_revenue": 458653000, "gross_profit": 179882000, "ebit": 147530000, "ebitda": 218854000, "pretax_income": 65145000, "tax_provision": -671000, "net_income": 65816000, "net_income_to_common": 65816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 255356000, "total_current_assets": 932618000, "total_assets": 5197402000, "short_term_debt": 159715000, "long_term_debt": 585389000, "total_debt": 745104000, "total_liabilities": 1477982000, "total_equity": 3719420000, "shares_outstanding": 146992000, "goodwill_and_intangibles": 31644000 }, "cash_flow": { "operating_cash_flow": 211160000, "capital_expenditure": 106796000, "free_cash_flow": 317956000, "dividends_paid": 81000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301932, "ticker_id": 2827, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:09.991032+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "147530000", "ebitda": "218854000", "netIncome": "65816000", "grossProfit": "179882000", "depreciation": "None", "totalRevenue": "638535000", "costOfRevenue": "458653000", "interestIncome": "None", "incomeBeforeTax": "65145000", "interestExpense": "14662000", "operatingIncome": "147530000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-671000", "reportedCurrency": "USD", "netInterestIncome": "-17602000", "nonInterestIncome": "None", "operatingExpenses": "32351999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "458653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71324000", "sellingGeneralAndAdministrative": "32352000", "netIncomeFromContinuingOperations": "65816000" }, "balance": { "goodwill": "14626000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5197402000", "longTermDebt": "585389000", "shortTermDebt": "159715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "17018000", "reportedCurrency": "USD", "retainedEarnings": "359809000", "totalLiabilities": "1477982000", "otherCurrentAssets": "250902000", "totalCurrentAssets": "932618000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "580222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4264784000", "currentAccountsPayable": "310723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "585389000", "totalShareholderEquity": "3719420000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146091000", "totalCurrentLiabilities": "514151000", "otherNonCurrentLiabilities": "288843000", "totalNonCurrentLiabilities": "963831000", "cashAndShortTermInvestments": "255356000", "commonStockSharesOutstanding": "146992000", "intangibleAssetsExcludingGoodwill": "17018000", "cashAndCashEquivalentsAtCarryingValue": "255356000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65816000", "profitLoss": "None", "dividendPayout": "81000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-66582000", "operatingCashflow": "211160000", "capitalExpenditures": "106796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31754000", "cashflowFromInvestment": "-106796000", "stockBasedCompensation": "9203000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 638535000, "cost_of_revenue": 458653000, "gross_profit": 179882000, "research_and_development": null, "selling_general_admin": 32352000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147530000, "depreciation_amortisation": 71324000, "ebitda": 218854000, "interest_expense": 14662000, "interest_income": null, "other_non_operating": null, "pretax_income": 65145000, "tax_provision": -671000, "effective_tax_rate": null, "net_income": 65816000, "net_income_continuing_ops": 65816000, "net_income_to_common": 65816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 255356000, "short_term_investments": null, "net_receivables": 580222000, "inventory": null, "other_current_assets": null, "total_current_assets": 932618000, "net_ppe": null, "goodwill": 14626000, "intangible_assets": 17018000, "goodwill_and_intangibles": 31644000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4264784000, "total_assets": 5197402000, "short_term_debt": 159715000, "accounts_payable": 310723000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 514151000, "long_term_debt": 585389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 963831000, "total_liabilities": 1477982000, "total_debt": 745104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 359809000, "total_equity": 3719420000, "shares_outstanding": 146992000, "operating_cash_flow": 211160000, "stock_based_compensation": 9203000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106796000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106796000, "dividends_paid": 81000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31754000, "free_cash_flow": 317956000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "147530000", "ebitda": "218854000", "netIncome": "65816000", "grossProfit": "179882000", "depreciation": "None", "totalRevenue": "638535000", "costOfRevenue": "458653000", "interestIncome": "None", "incomeBeforeTax": "65145000", "interestExpense": "14662000", "operatingIncome": "147530000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-671000", "reportedCurrency": "USD", "netInterestIncome": "-17602000", "nonInterestIncome": "None", "operatingExpenses": "32351999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "458653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71324000", "sellingGeneralAndAdministrative": "32352000", "netIncomeFromContinuingOperations": "65816000" }, "balance": { "goodwill": "14626000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5197402000", "longTermDebt": "585389000", "shortTermDebt": "159715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "17018000", "reportedCurrency": "USD", "retainedEarnings": "359809000", "totalLiabilities": "1477982000", "otherCurrentAssets": "250902000", "totalCurrentAssets": "932618000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "580222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4264784000", "currentAccountsPayable": "310723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "585389000", "totalShareholderEquity": "3719420000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146091000", "totalCurrentLiabilities": "514151000", "otherNonCurrentLiabilities": "288843000", "totalNonCurrentLiabilities": "963831000", "cashAndShortTermInvestments": "255356000", "commonStockSharesOutstanding": "146992000", "intangibleAssetsExcludingGoodwill": "17018000", "cashAndCashEquivalentsAtCarryingValue": "255356000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65816000", "profitLoss": "None", "dividendPayout": "81000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-66582000", "operatingCashflow": "211160000", "capitalExpenditures": "106796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31754000", "cashflowFromInvestment": "-106796000", "stockBasedCompensation": "9203000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40315000", "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }