{ "ticker": { "uuid": "230487b5-cdda-4cd2-89ff-85dabf42e447", "symbol": "KRC", "name": "Kilroy Realty Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/230487b5-cdda-4cd2-89ff-85dabf42e447/", "api_url": "https://sharemaestro.com/factors/api/tickers/230487b5-cdda-4cd2-89ff-85dabf42e447/" }, "ticker_metadata": { "id": 2417, "uuid": "230487b5-cdda-4cd2-89ff-85dabf42e447", "symbol": "KRC", "name": "Kilroy Realty Corp", "asset_type": "equity", "market_cap": 4105911000, "stock_exchange_id": 3, "industry": "Reit - Office", "sector": "Real Estate", "description": "Kilroy Realty Corporation (NYSE: KRC, the?", "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": "230487b5-cdda-4cd2-89ff-85dabf42e447", "symbol": "KRC", "name": "Kilroy Realty Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/230487b5-cdda-4cd2-89ff-85dabf42e447/", "api_url": "https://sharemaestro.com/factors/api/tickers/230487b5-cdda-4cd2-89ff-85dabf42e447/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.78, "value": 0.75, "quality": 0.72, "momentum": 0.3, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 37.03, "market_cap": 4356080224.51, "pe_ratio": 19.9981, "earnings_yield": 0.05, "ebitda_to_ev": 0.0818, "shareholder_yield": 0.0592, "roe": 0.0414, "piotroski_f_score": 6, "momentum_12_1": 0.063, "volatility_252d": 0.29 }, "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": "2026-06-07T06:53:34.351112+00:00", "batch_id": "" }, "size": { "price_close": 37.03, "market_cap": 4356080224.51, "market_cap_usd": 4356080224.51, "enterprise_value": 9352284224.51, "shares_outstanding": 117636517, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.9981, "pb_ratio": 0.8273, "ptbv_ratio": 0.8723, "ps_ratio": 3.9177, "pcf_ratio": 7.5094, "pfcf_ratio": 3.2293, "ev_ebitda": 12.2292, "ev_ebit": 22.6557, "ev_sales": 8.411, "ev_fcf": 6.9331, "earnings_yield": 0.05, "fcf_yield": 0.1442, "price_to_sales": 3.9177, "price_to_book": 0.8273, "price_to_cashflow": 7.5094, "ebitda_to_ev": 0.0818, "sales_yield": 0.1189 }, "yield": { "dividend_yield": 0.0592, "buyback_yield": 0, "shareholder_yield": 0.0592, "debt_paydown_yield": null, "total_yield": 0.0592 }, "quality": { "gross_margin": 0.4987, "operating_margin": 0.3713, "net_margin": 0.1959, "ebitda_margin": 0.6878, "fcf_margin": 1.2132, "roe": 0.0414, "roa": 0.0202, "roic": 0.0302, "roc_greenblatt": null, "asset_turnover": 0.1032, "cash_conversion": 6.1928, "accruals_ratio": -0.0336, "sbc_to_revenue": 0.0104, "piotroski_f_score": 6, "altman_z_score": 0.7413, "earnings_stability_5y": 0.9714, "revenue_stability_5y": 0.1211, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0515, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0039, "net_debt_to_ebitda": 6.5331, "debt_to_assets": 0.4816, "interest_coverage": 2.1459, "current_ratio": 1.0572, "quick_ratio": 0.6307, "net_debt": 4996204000, "local_beta": 0.0016, "volatility_252d": 0.29, "volatility_60d": 0.6986, "max_drawdown_12m": -0.3501, "risk_adjusted_momentum": 0.2171 }, "growth": { "revenue_growth_1y": -0.0142, "revenue_growth_3y_cagr": 0.0048, "revenue_growth_5y_cagr": 0.0437, "eps_growth_1y": 0.0898, "eps_growth_3y_cagr": 0.0588, "eps_growth_5y_cagr": 0.0809, "fcf_growth_1y": 0.3676, "book_value_growth_1y": -0.0, "revenue_growth": -0.0142, "earnings_growth": 0.0898 }, "momentum": { "price_return_1m": 0.061, "price_return_3m": 0.266, "price_return_6m": -0.0612, "price_return_9m": -0.092, "price_return_12m": 0.1278, "price_return_12m_ex1m": 0.063, "momentum_6m": -0.0612, "momentum_12m": 0.1278, "momentum_12_1": 0.063, "distance_from_52w_high": -0.1234, "distance_from_52w_low": 0.3488, "relative_strength": 0.0279 }, "raw_ttm": { "revenue_ttm": 1111909000, "gross_profit_ttm": 554458000, "ebit_ttm": 412800000, "ebitda_ttm": 764752000, "net_income_ttm": 217825000, "eps_diluted_ttm": 1.8517, "operating_cash_flow_ttm": 580087000, "capital_expenditure_ttm": 768851000, "fcf_ttm": 1348938000, "dividends_paid_ttm": 258029000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 192363000, "cash_and_equivalents": 192904000, "total_current_assets": 634036000, "total_current_liabilities": 599717000, "net_ppe": null, "total_assets": 10774858000, "total_debt": 5189108000, "total_equity": 5265162000, "net_working_capital": 441132000, "book_value_per_share": 44.7579, "retained_earnings": 102859000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4993949000, "tangible_book_per_share": 42.4524 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 53, "rank_pb": 15, "rank_ptbv": 13, "rank_ps": 73, "rank_pcf": 30, "rank_ev_ebitda": 51, "rank_ev_ebit": 74, "rank_earnings_yield": 53, "rank_fcf_yield": 26, "rank_dividend_yield": 12, "rank_shareholder_yield": 13, "rank_total_yield": 13, "rank_roe": 63, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 45, "rank_fcf_margin": 4, "rank_piotroski": 38, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 57, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 50 }, "composites": { "value_composite": 25, "quality_composite": 28, "momentum_composite": 70, "growth_composite": 84, "yield_composite": 8, "svqf_composite": 77, "vc1_composite": 29, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 22, "quality_value_composite": 0.7348, "os_score": 0.78, "value_percentile": 0.75, "quality_percentile": 0.72, "momentum_percentile": 0.3, "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": 20, "small_cap_core_rank": 26, "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": 4397, "ticker_id": 2417, "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": "2026-06-07T06:53:34.351112+00:00", "batch_id": "", "os_score_delta": null, "price_close": 37.03, "market_cap": 4356080224.51, "market_cap_usd": 4356080224.51, "enterprise_value": 9352284224.51, "shares_outstanding": 117636517, "fx_rate_to_usd": null, "pe_ratio": 19.99807288, "pb_ratio": 0.82734021, "ptbv_ratio": 0.87227167, "ps_ratio": 3.91765893, "pcf_ratio": 7.50935674, "pfcf_ratio": 3.22926645, "ev_ebitda": 12.22917263, "ev_ebit": 22.65572729, "ev_sales": 8.41101585, "ev_fcf": 6.93307196, "earnings_yield": 0.05000482, "fcf_yield": 0.14423621, "dividend_yield": 0.05923422, "buyback_yield": 0, "shareholder_yield": 0.05923422, "debt_paydown_yield": null, "total_yield": 0.05923422, "gross_margin": 0.49865412, "operating_margin": 0.3712534, "net_margin": 0.19590182, "ebitda_margin": 0.6877829, "fcf_margin": 1.21317302, "roe": 0.041371, "roa": 0.02021604, "roic": 0.03017142, "roc_greenblatt": null, "asset_turnover": 0.10319477, "cash_conversion": 6.19276024, "accruals_ratio": -0.03362105, "sbc_to_revenue": 0.01036326, "debt_to_equity": 1.00394708, "net_debt_to_ebitda": 6.53310354, "debt_to_assets": 0.4815941, "interest_coverage": 2.14594283, "current_ratio": 1.05722532, "quick_ratio": 0.63069915, "net_debt": 4996204000, "revenue_growth_1y": -0.01417068, "revenue_growth_3y_cagr": 0.00475198, "revenue_growth_5y_cagr": 0.04371508, "eps_growth_1y": 0.08976796, "eps_growth_3y_cagr": 0.05878935, "eps_growth_5y_cagr": 0.0809266, "fcf_growth_1y": 0.36758641, "book_value_growth_1y": -5.59e-06, "piotroski_f_score": 6, "altman_z_score": 0.74126171, "earnings_stability_5y": 0.971385, "revenue_stability_5y": 0.121064, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06103152, "price_return_3m": 0.26597858, "price_return_6m": -0.06120307, "price_return_9m": -0.09195684, "price_return_12m": 0.12782871, "price_return_12m_ex1m": 0.06295495, "distance_from_52w_high": -0.12336771, "distance_from_52w_low": 0.34877707, "relative_strength": 0.02786513, "local_beta": 0.0016, "volatility_252d": 0.290035, "volatility_60d": 0.698631, "max_drawdown_12m": -0.35005398, "revenue_ttm": 1111909000, "gross_profit_ttm": 554458000, "ebit_ttm": 412800000, "ebitda_ttm": 764752000, "net_income_ttm": 217825000, "eps_diluted_ttm": 1.85167842, "operating_cash_flow_ttm": 580087000, "capital_expenditure_ttm": 768851000, "fcf_ttm": 1348938000, "dividends_paid_ttm": 258029000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 192363000, "cash_and_equivalents": 192904000, "total_current_assets": 634036000, "total_current_liabilities": 599717000, "net_ppe": null, "total_assets": 10774858000, "total_debt": 5189108000, "total_equity": 5265162000, "net_working_capital": 441132000, "book_value_per_share": 44.75788755, "retained_earnings": 102859000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4993949000, "tangible_book_per_share": 42.45237047, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 53, "rank_pb": 15, "rank_ptbv": 13, "rank_ps": 73, "rank_pcf": 30, "rank_ev_ebitda": 51, "rank_ev_ebit": 74, "rank_earnings_yield": 53, "rank_fcf_yield": 26, "rank_dividend_yield": 12, "rank_shareholder_yield": 13, "rank_total_yield": 13, "rank_roe": 63, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 45, "rank_fcf_margin": 4, "rank_piotroski": 38, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 57, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 50, "value_composite": 25, "quality_composite": 28, "momentum_composite": 70, "growth_composite": 84, "yield_composite": 8, "svqf_composite": 77, "vc1_composite": 29, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 26, "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": 37.03, "os": 0.78, "value": 0.75, "quality": 0.72, "momentum": 0.3, "confidence": 1, "coverage": 1, "pe_ratio": 19.9981, "earnings_yield": 0.05, "shareholder_yield": 0.0592, "roe": 0.0414, "momentum_12_1": 0.063, "complete_fields": { "id": 4397, "ticker_id": 2417, "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": "2026-06-07T06:53:34.351112+00:00", "batch_id": "", "os_score_delta": null, "price_close": 37.03, "market_cap": 4356080224.51, "market_cap_usd": 4356080224.51, "enterprise_value": 9352284224.51, "shares_outstanding": 117636517, "fx_rate_to_usd": null, "pe_ratio": 19.99807288, "pb_ratio": 0.82734021, "ptbv_ratio": 0.87227167, "ps_ratio": 3.91765893, "pcf_ratio": 7.50935674, "pfcf_ratio": 3.22926645, "ev_ebitda": 12.22917263, "ev_ebit": 22.65572729, "ev_sales": 8.41101585, "ev_fcf": 6.93307196, "earnings_yield": 0.05000482, "fcf_yield": 0.14423621, "dividend_yield": 0.05923422, "buyback_yield": 0, "shareholder_yield": 0.05923422, "debt_paydown_yield": null, "total_yield": 0.05923422, "gross_margin": 0.49865412, "operating_margin": 0.3712534, "net_margin": 0.19590182, "ebitda_margin": 0.6877829, "fcf_margin": 1.21317302, "roe": 0.041371, "roa": 0.02021604, "roic": 0.03017142, "roc_greenblatt": null, "asset_turnover": 0.10319477, "cash_conversion": 6.19276024, "accruals_ratio": -0.03362105, "sbc_to_revenue": 0.01036326, "debt_to_equity": 1.00394708, "net_debt_to_ebitda": 6.53310354, "debt_to_assets": 0.4815941, "interest_coverage": 2.14594283, "current_ratio": 1.05722532, "quick_ratio": 0.63069915, "net_debt": 4996204000, "revenue_growth_1y": -0.01417068, "revenue_growth_3y_cagr": 0.00475198, "revenue_growth_5y_cagr": 0.04371508, "eps_growth_1y": 0.08976796, "eps_growth_3y_cagr": 0.05878935, "eps_growth_5y_cagr": 0.0809266, "fcf_growth_1y": 0.36758641, "book_value_growth_1y": -5.59e-06, "piotroski_f_score": 6, "altman_z_score": 0.74126171, "earnings_stability_5y": 0.971385, "revenue_stability_5y": 0.121064, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06103152, "price_return_3m": 0.26597858, "price_return_6m": -0.06120307, "price_return_9m": -0.09195684, "price_return_12m": 0.12782871, "price_return_12m_ex1m": 0.06295495, "distance_from_52w_high": -0.12336771, "distance_from_52w_low": 0.34877707, "relative_strength": 0.02786513, "local_beta": 0.0016, "volatility_252d": 0.290035, "volatility_60d": 0.698631, "max_drawdown_12m": -0.35005398, "revenue_ttm": 1111909000, "gross_profit_ttm": 554458000, "ebit_ttm": 412800000, "ebitda_ttm": 764752000, "net_income_ttm": 217825000, "eps_diluted_ttm": 1.85167842, "operating_cash_flow_ttm": 580087000, "capital_expenditure_ttm": 768851000, "fcf_ttm": 1348938000, "dividends_paid_ttm": 258029000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 192363000, "cash_and_equivalents": 192904000, "total_current_assets": 634036000, "total_current_liabilities": 599717000, "net_ppe": null, "total_assets": 10774858000, "total_debt": 5189108000, "total_equity": 5265162000, "net_working_capital": 441132000, "book_value_per_share": 44.75788755, "retained_earnings": 102859000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4993949000, "tangible_book_per_share": 42.45237047, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 53, "rank_pb": 15, "rank_ptbv": 13, "rank_ps": 73, "rank_pcf": 30, "rank_ev_ebitda": 51, "rank_ev_ebit": 74, "rank_earnings_yield": 53, "rank_fcf_yield": 26, "rank_dividend_yield": 12, "rank_shareholder_yield": 13, "rank_total_yield": 13, "rank_roe": 63, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 45, "rank_fcf_margin": 4, "rank_piotroski": 38, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 57, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 50, "value_composite": 25, "quality_composite": 28, "momentum_composite": 70, "growth_composite": 84, "yield_composite": 8, "svqf_composite": 77, "vc1_composite": 29, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 26, "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 1112700000, "cost_of_revenue": 367191000, "gross_profit": 745509000, "ebit": 463509000, "ebitda": 808509000, "pretax_income": 278509000, "tax_provision": null, "net_income": 276100000, "net_income_to_common": 276100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179316000, "total_current_assets": 616875000, "total_assets": 10915076000, "short_term_debt": 0, "long_term_debt": 4589459000, "total_debt": 4589459000, "total_liabilities": 5277333000, "total_equity": 5420807000, "shares_outstanding": 119008621, "goodwill_and_intangibles": 278232000 }, "cash_flow": { "operating_cash_flow": 566313000, "capital_expenditure": 687963000, "free_cash_flow": 1254276000, "dividends_paid": 257861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286777, "ticker_id": 2417, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "463509000", "ebitda": "808509000", "netIncome": "276100000", "grossProfit": "745509000", "depreciation": "None", "totalRevenue": "1112700000", "costOfRevenue": "367191000", "interestIncome": "6970000", "incomeBeforeTax": "278509000", "interestExpense": "185000000", "operatingIncome": "315509000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-119322000", "nonInterestIncome": "None", "operatingExpenses": "430000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367191000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "345000000", "sellingGeneralAndAdministrative": "85000000", "netIncomeFromContinuingOperations": "302640000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1184000", "currentDebt": "None", "investments": "None", "totalAssets": "10915076000", "longTermDebt": "4589459000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "278232000", "reportedCurrency": "USD", "retainedEarnings": "188876000", "totalLiabilities": "5277333000", "otherCurrentAssets": "-30807000", "totalCurrentAssets": "616875000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "30807000", "currentNetReceivables": "437559000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10298201000", "currentAccountsPayable": "288963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9848625000", "shortLongTermDebtTotal": "4844715000", "totalShareholderEquity": "5420807000", "capitalLeaseObligations": "127628000", "otherCurrentLiabilities": "-344637000", "totalCurrentLiabilities": "145655000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5131678000", "cashAndShortTermInvestments": "179316000", "commonStockSharesOutstanding": "119008621", "intangibleAssetsExcludingGoodwill": "278232000", "cashAndCashEquivalentsAtCarryingValue": "179316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "276121000", "profitLoss": "None", "dividendPayout": "257861000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "566313000", "capitalExpenditures": "687963000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-312662000", "cashflowFromInvestment": "-240025000", "stockBasedCompensation": "19090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "257861000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6551000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "349271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1112700000, "cost_of_revenue": 367191000, "gross_profit": 745509000, "research_and_development": null, "selling_general_admin": 85000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 463509000, "depreciation_amortisation": 345000000, "ebitda": 808509000, "interest_expense": 185000000, "interest_income": null, "other_non_operating": null, "pretax_income": 278509000, "tax_provision": null, "effective_tax_rate": null, "net_income": 276100000, "net_income_continuing_ops": 302640000, "net_income_to_common": 276100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179316000, "short_term_investments": 30807000, "net_receivables": 437559000, "inventory": null, "other_current_assets": null, "total_current_assets": 616875000, "net_ppe": null, "goodwill": null, "intangible_assets": 278232000, "goodwill_and_intangibles": 278232000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10298201000, "total_assets": 10915076000, "short_term_debt": 0, "accounts_payable": 288963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145655000, "long_term_debt": 4589459000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5131678000, "total_liabilities": 5277333000, "total_debt": 4589459000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 188876000, "total_equity": 5420807000, "shares_outstanding": 119008621, "operating_cash_flow": 566313000, "stock_based_compensation": 19090000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 687963000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -240025000, "dividends_paid": 257861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -312662000, "free_cash_flow": 1254276000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "463509000", "ebitda": "808509000", "netIncome": "276100000", "grossProfit": "745509000", "depreciation": "None", "totalRevenue": "1112700000", "costOfRevenue": "367191000", "interestIncome": "6970000", "incomeBeforeTax": "278509000", "interestExpense": "185000000", "operatingIncome": "315509000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-119322000", "nonInterestIncome": "None", "operatingExpenses": "430000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367191000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "345000000", "sellingGeneralAndAdministrative": "85000000", "netIncomeFromContinuingOperations": "302640000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1184000", "currentDebt": "None", "investments": "None", "totalAssets": "10915076000", "longTermDebt": "4589459000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "278232000", "reportedCurrency": "USD", "retainedEarnings": "188876000", "totalLiabilities": "5277333000", "otherCurrentAssets": "-30807000", "totalCurrentAssets": "616875000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "30807000", "currentNetReceivables": "437559000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10298201000", "currentAccountsPayable": "288963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9848625000", "shortLongTermDebtTotal": "4844715000", "totalShareholderEquity": "5420807000", "capitalLeaseObligations": "127628000", "otherCurrentLiabilities": "-344637000", "totalCurrentLiabilities": "145655000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5131678000", "cashAndShortTermInvestments": "179316000", "commonStockSharesOutstanding": "119008621", "intangibleAssetsExcludingGoodwill": "278232000", "cashAndCashEquivalentsAtCarryingValue": "179316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "276121000", "profitLoss": "None", "dividendPayout": "257861000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "566313000", "capitalExpenditures": "687963000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-312662000", "cashflowFromInvestment": "-240025000", "stockBasedCompensation": "19090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "257861000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6551000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "349271000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 1135629000, "cost_of_revenue": 372871000, "gross_profit": 762758000, "ebit": 378241000, "ebitda": 735489000, "pretax_income": 232954000, "tax_provision": null, "net_income": 210969000, "net_income_to_common": 210969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165690000, "total_current_assets": 677846000, "total_assets": 10898357000, "short_term_debt": 606246000, "long_term_debt": 4597765000, "total_debt": 5204011000, "total_liabilities": 5289488000, "total_equity": 5382046000, "shares_outstanding": 118157000, "goodwill_and_intangibles": 225937000 }, "cash_flow": { "operating_cash_flow": 541149000, "capital_expenditure": 500979000, "free_cash_flow": 1042128000, "dividends_paid": 256306000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286782, "ticker_id": 2417, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "378241000", "ebitda": "735489000", "netIncome": "210969000", "grossProfit": "762758000", "depreciation": "None", "totalRevenue": "1135629000", "costOfRevenue": "372871000", "interestIncome": "37752000", "incomeBeforeTax": "232954000", "interestExpense": "145287000", "operatingIncome": "334510000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-107535000", "nonInterestIncome": "None", "operatingExpenses": "428248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "372871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "357248000", "sellingGeneralAndAdministrative": "72066000", "netIncomeFromContinuingOperations": "232954000" }, "balance": { "goodwill": "167370000", "inventory": "None", "commonStock": "1181000", "currentDebt": "None", "investments": "None", "totalAssets": "10898357000", "longTermDebt": "4597765000", "shortTermDebt": "606246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "58567000", "reportedCurrency": "USD", "retainedEarnings": "171212000", "totalLiabilities": "5289488000", "otherCurrentAssets": "21162000", "totalCurrentAssets": "677846000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "27965000", "currentNetReceivables": "463029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10220511000", "currentAccountsPayable": "285011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9990117000", "shortLongTermDebtTotal": "4726187000", "totalShareholderEquity": "5382046000", "capitalLeaseObligations": "128422000", "otherCurrentLiabilities": "64850000", "totalCurrentLiabilities": "563301000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4726187000", "cashAndShortTermInvestments": "165690000", "commonStockSharesOutstanding": "118157000", "intangibleAssetsExcludingGoodwill": "58567000", "cashAndCashEquivalentsAtCarryingValue": "165690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232954000", "profitLoss": "None", "dividendPayout": "256306000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "541149000", "capitalExpenditures": "500979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-660578000", "cashflowFromInvestment": "-225044000", "stockBasedCompensation": "17714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256306000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357248000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1135629000, "cost_of_revenue": 372871000, "gross_profit": 762758000, "research_and_development": null, "selling_general_admin": 72066000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 378241000, "depreciation_amortisation": 357248000, "ebitda": 735489000, "interest_expense": 145287000, "interest_income": null, "other_non_operating": null, "pretax_income": 232954000, "tax_provision": null, "effective_tax_rate": null, "net_income": 210969000, "net_income_continuing_ops": 232954000, "net_income_to_common": 210969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165690000, "short_term_investments": 27965000, "net_receivables": 463029000, "inventory": null, "other_current_assets": null, "total_current_assets": 677846000, "net_ppe": null, "goodwill": 167370000, "intangible_assets": 58567000, "goodwill_and_intangibles": 225937000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10220511000, "total_assets": 10898357000, "short_term_debt": 606246000, "accounts_payable": 285011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 563301000, "long_term_debt": 4597765000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4726187000, "total_liabilities": 5289488000, "total_debt": 5204011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 171212000, "total_equity": 5382046000, "shares_outstanding": 118157000, "operating_cash_flow": 541149000, "stock_based_compensation": 17714000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 500979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225044000, "dividends_paid": 256306000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -660578000, "free_cash_flow": 1042128000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "378241000", "ebitda": "735489000", "netIncome": "210969000", "grossProfit": "762758000", "depreciation": "None", "totalRevenue": "1135629000", "costOfRevenue": "372871000", "interestIncome": "37752000", "incomeBeforeTax": "232954000", "interestExpense": "145287000", "operatingIncome": "334510000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-107535000", "nonInterestIncome": "None", "operatingExpenses": "428248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "372871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "357248000", "sellingGeneralAndAdministrative": "72066000", "netIncomeFromContinuingOperations": "232954000" }, "balance": { "goodwill": "167370000", "inventory": "None", "commonStock": "1181000", "currentDebt": "None", "investments": "None", "totalAssets": "10898357000", "longTermDebt": "4597765000", "shortTermDebt": "606246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "58567000", "reportedCurrency": "USD", "retainedEarnings": "171212000", "totalLiabilities": "5289488000", "otherCurrentAssets": "21162000", "totalCurrentAssets": "677846000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "27965000", "currentNetReceivables": "463029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10220511000", "currentAccountsPayable": "285011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9990117000", "shortLongTermDebtTotal": "4726187000", "totalShareholderEquity": "5382046000", "capitalLeaseObligations": "128422000", "otherCurrentLiabilities": "64850000", "totalCurrentLiabilities": "563301000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4726187000", "cashAndShortTermInvestments": "165690000", "commonStockSharesOutstanding": "118157000", "intangibleAssetsExcludingGoodwill": "58567000", "cashAndCashEquivalentsAtCarryingValue": "165690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232954000", "profitLoss": "None", "dividendPayout": "256306000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "541149000", "capitalExpenditures": "500979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-660578000", "cashflowFromInvestment": "-225044000", "stockBasedCompensation": "17714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256306000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357248000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 1129694000, "cost_of_revenue": 351070000, "gross_profit": 778624000, "ebit": 352504000, "ebitda": 708806000, "pretax_income": 238288000, "tax_provision": 119615000, "net_income": 212241000, "net_income_to_common": 212241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 510163000, "total_current_assets": 1279953000, "total_assets": 11401045000, "short_term_debt": 6737000, "long_term_debt": 4928378000, "total_debt": 4935115000, "total_liabilities": 5741352000, "total_equity": 5428161000, "shares_outstanding": 117506255, "goodwill_and_intangibles": 54514000 }, "cash_flow": { "operating_cash_flow": 602589000, "capital_expenditure": 543819000, "free_cash_flow": 1146408000, "dividends_paid": 255430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286787, "ticker_id": 2417, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "352504000", "ebitda": "708806000", "netIncome": "212241000", "grossProfit": "778624000", "depreciation": "None", "totalRevenue": "1129694000", "costOfRevenue": "351070000", "interestIncome": "13160000", "incomeBeforeTax": "238288000", "interestExpense": "114216000", "operatingIncome": "329912000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "119615000", "reportedCurrency": "USD", "netInterestIncome": "-92281000", "nonInterestIncome": "None", "operatingExpenses": "448712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356302000", "sellingGeneralAndAdministrative": "93434000", "netIncomeFromContinuingOperations": "244717000" }, "balance": { "goodwill": "None", "inventory": "995283000", "commonStock": "1173000", "currentDebt": "None", "investments": "None", "totalAssets": "11401045000", "longTermDebt": "4928378000", "shortTermDebt": "6737000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "54514000", "reportedCurrency": "USD", "retainedEarnings": "221149000", "totalLiabilities": "5741352000", "otherCurrentAssets": "10532000", "totalCurrentAssets": "1279953000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "284670000", "currentNetReceivables": "474588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10121092000", "currentAccountsPayable": "371179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9885923000", "shortLongTermDebtTotal": "5052731000", "totalShareholderEquity": "5428161000", "capitalLeaseObligations": "124353000", "otherCurrentLiabilities": "64440000", "totalCurrentLiabilities": "688621000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5052731000", "cashAndShortTermInvestments": "510163000", "commonStockSharesOutstanding": "117506255", "intangibleAssetsExcludingGoodwill": "54514000", "cashAndCashEquivalentsAtCarryingValue": "510163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238288000", "profitLoss": "None", "dividendPayout": "255430000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "602589000", "capitalExpenditures": "543819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "360595000", "cashflowFromInvestment": "-800400000", "stockBasedCompensation": "36858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "255430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11595000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "356302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1129694000, "cost_of_revenue": 351070000, "gross_profit": 778624000, "research_and_development": 0.21, "selling_general_admin": 93434000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 352504000, "depreciation_amortisation": 356302000, "ebitda": 708806000, "interest_expense": 114216000, "interest_income": null, "other_non_operating": null, "pretax_income": 238288000, "tax_provision": 119615000, "effective_tax_rate": null, "net_income": 212241000, "net_income_continuing_ops": 244717000, "net_income_to_common": 212241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 510163000, "short_term_investments": 284670000, "net_receivables": 474588000, "inventory": 995283000, "other_current_assets": null, "total_current_assets": 1279953000, "net_ppe": null, "goodwill": null, "intangible_assets": 54514000, "goodwill_and_intangibles": 54514000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10121092000, "total_assets": 11401045000, "short_term_debt": 6737000, "accounts_payable": 371179000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 688621000, "long_term_debt": 4928378000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5052731000, "total_liabilities": 5741352000, "total_debt": 4935115000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 221149000, "total_equity": 5428161000, "shares_outstanding": 117506255, "operating_cash_flow": 602589000, "stock_based_compensation": 36858000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 543819000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -800400000, "dividends_paid": 255430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 360595000, "free_cash_flow": 1146408000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "352504000", "ebitda": "708806000", "netIncome": "212241000", "grossProfit": "778624000", "depreciation": "None", "totalRevenue": "1129694000", "costOfRevenue": "351070000", "interestIncome": "13160000", "incomeBeforeTax": "238288000", "interestExpense": "114216000", "operatingIncome": "329912000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "119615000", "reportedCurrency": "USD", "netInterestIncome": "-92281000", "nonInterestIncome": "None", "operatingExpenses": "448712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356302000", "sellingGeneralAndAdministrative": "93434000", "netIncomeFromContinuingOperations": "244717000" }, "balance": { "goodwill": "None", "inventory": "995283000", "commonStock": "1173000", "currentDebt": "None", "investments": "None", "totalAssets": "11401045000", "longTermDebt": "4928378000", "shortTermDebt": "6737000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "54514000", "reportedCurrency": "USD", "retainedEarnings": "221149000", "totalLiabilities": "5741352000", "otherCurrentAssets": "10532000", "totalCurrentAssets": "1279953000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "284670000", "currentNetReceivables": "474588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10121092000", "currentAccountsPayable": "371179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9885923000", "shortLongTermDebtTotal": "5052731000", "totalShareholderEquity": "5428161000", "capitalLeaseObligations": "124353000", "otherCurrentLiabilities": "64440000", "totalCurrentLiabilities": "688621000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5052731000", "cashAndShortTermInvestments": "510163000", "commonStockSharesOutstanding": "117506255", "intangibleAssetsExcludingGoodwill": "54514000", "cashAndCashEquivalentsAtCarryingValue": "510163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238288000", "profitLoss": "None", "dividendPayout": "255430000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "602589000", "capitalExpenditures": "543819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "360595000", "cashflowFromInvestment": "-800400000", "stockBasedCompensation": "36858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "255430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11595000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "356302000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 1096987000, "cost_of_revenue": 321057000, "gross_profit": 775930000, "ebit": 343771000, "ebitda": 659847000, "pretax_income": 259493000, "tax_provision": 84278000, "net_income": 232615000, "net_income_to_common": 232615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 347379000, "total_current_assets": 855073000, "total_assets": 10796987000, "short_term_debt": 124994000, "long_term_debt": 4262996000, "total_debt": 4387990000, "total_liabilities": 5122026000, "total_equity": 5437047000, "shares_outstanding": 117220047, "goodwill_and_intangibles": 70424000 }, "cash_flow": { "operating_cash_flow": 592235000, "capital_expenditure": 586609000, "free_cash_flow": 1178844000, "dividends_paid": 247556000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286792, "ticker_id": 2417, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "343771000", "ebitda": "659847000", "netIncome": "232615000", "grossProfit": "775930000", "depreciation": "None", "totalRevenue": "1096987000", "costOfRevenue": "321057000", "interestIncome": "1765000", "incomeBeforeTax": "259493000", "interestExpense": "84278000", "operatingIncome": "324677000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "84278000", "reportedCurrency": "USD", "netInterestIncome": "-82513000", "nonInterestIncome": "None", "operatingExpenses": "451253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "19094000", "costofGoodsAndServicesSold": "321057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316076000", "sellingGeneralAndAdministrative": "93642000", "netIncomeFromContinuingOperations": "259493000" }, "balance": { "goodwill": "None", "inventory": "-9527000", "commonStock": "1169000", "currentDebt": "None", "investments": "None", "totalAssets": "10796987000", "longTermDebt": "4262996000", "shortTermDebt": "124994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "70424000", "reportedCurrency": "USD", "retainedEarnings": "265118000", "totalLiabilities": "5122026000", "otherCurrentAssets": "11364000", "totalCurrentAssets": "855073000", "currentLongTermDebt": "None", "longTermInvestments": "23547000", "shortTermInvestments": "23547000", "currentNetReceivables": "472783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9941914000", "currentAccountsPayable": "392360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9513473000", "shortLongTermDebtTotal": "4387990000", "totalShareholderEquity": "5437047000", "capitalLeaseObligations": "124994000", "otherCurrentLiabilities": "64285000", "totalCurrentLiabilities": "734036000", "otherNonCurrentLiabilities": "402385000", "totalNonCurrentLiabilities": "4387990000", "cashAndShortTermInvestments": "347379000", "commonStockSharesOutstanding": "117220047", "intangibleAssetsExcludingGoodwill": "70424000", "cashAndCashEquivalentsAtCarryingValue": "347379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259493000", "profitLoss": "None", "dividendPayout": "247556000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "592235000", "capitalExpenditures": "586609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118746000", "cashflowFromInvestment": "-553193000", "stockBasedCompensation": "28347000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "247556000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-79704000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22934000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "358383000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1096987000, "cost_of_revenue": 321057000, "gross_profit": 775930000, "research_and_development": 0.24, "selling_general_admin": 93642000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 343771000, "depreciation_amortisation": 316076000, "ebitda": 659847000, "interest_expense": 84278000, "interest_income": null, "other_non_operating": null, "pretax_income": 259493000, "tax_provision": 84278000, "effective_tax_rate": null, "net_income": 232615000, "net_income_continuing_ops": 259493000, "net_income_to_common": 232615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 347379000, "short_term_investments": 23547000, "net_receivables": 472783000, "inventory": -9527000, "other_current_assets": null, "total_current_assets": 855073000, "net_ppe": null, "goodwill": null, "intangible_assets": 70424000, "goodwill_and_intangibles": 70424000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9941914000, "total_assets": 10796987000, "short_term_debt": 124994000, "accounts_payable": 392360000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 734036000, "long_term_debt": 4262996000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4387990000, "total_liabilities": 5122026000, "total_debt": 4387990000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 265118000, "total_equity": 5437047000, "shares_outstanding": 117220047, "operating_cash_flow": 592235000, "stock_based_compensation": 28347000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 586609000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -553193000, "dividends_paid": 247556000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -118746000, "free_cash_flow": 1178844000, "net_change_in_cash": -79704000 }, "raw_data": { "income": { "ebit": "343771000", "ebitda": "659847000", "netIncome": "232615000", "grossProfit": "775930000", "depreciation": "None", "totalRevenue": "1096987000", "costOfRevenue": "321057000", "interestIncome": "1765000", "incomeBeforeTax": "259493000", "interestExpense": "84278000", "operatingIncome": "324677000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "84278000", "reportedCurrency": "USD", "netInterestIncome": "-82513000", "nonInterestIncome": "None", "operatingExpenses": "451253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "19094000", "costofGoodsAndServicesSold": "321057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316076000", "sellingGeneralAndAdministrative": "93642000", "netIncomeFromContinuingOperations": "259493000" }, "balance": { "goodwill": "None", "inventory": "-9527000", "commonStock": "1169000", "currentDebt": "None", "investments": "None", "totalAssets": "10796987000", "longTermDebt": "4262996000", "shortTermDebt": "124994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "70424000", "reportedCurrency": "USD", "retainedEarnings": "265118000", "totalLiabilities": "5122026000", "otherCurrentAssets": "11364000", "totalCurrentAssets": "855073000", "currentLongTermDebt": "None", "longTermInvestments": "23547000", "shortTermInvestments": "23547000", "currentNetReceivables": "472783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9941914000", "currentAccountsPayable": "392360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9513473000", "shortLongTermDebtTotal": "4387990000", "totalShareholderEquity": "5437047000", "capitalLeaseObligations": "124994000", "otherCurrentLiabilities": "64285000", "totalCurrentLiabilities": "734036000", "otherNonCurrentLiabilities": "402385000", "totalNonCurrentLiabilities": "4387990000", "cashAndShortTermInvestments": "347379000", "commonStockSharesOutstanding": "117220047", "intangibleAssetsExcludingGoodwill": "70424000", "cashAndCashEquivalentsAtCarryingValue": "347379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259493000", "profitLoss": "None", "dividendPayout": "247556000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "592235000", "capitalExpenditures": "586609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118746000", "cashflowFromInvestment": "-553193000", "stockBasedCompensation": "28347000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "247556000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-79704000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22934000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "358383000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 955040000, "cost_of_revenue": 269581000, "gross_profit": 685459000, "ebit": 737465000, "ebitda": 1048749000, "pretax_income": 658910000, "tax_provision": 109321000, "net_income": 628144000, "net_income_to_common": 628144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 414077000, "total_current_assets": 887173000, "total_assets": 10583397000, "short_term_debt": 5554000, "long_term_debt": 4068750000, "total_debt": 4074304000, "total_liabilities": 4893527000, "total_equity": 5440060000, "shares_outstanding": 116948643, "goodwill_and_intangibles": 56540000 }, "cash_flow": { "operating_cash_flow": 516403000, "capital_expenditure": 1797804000, "free_cash_flow": 2314207000, "dividends_paid": 237355000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286797, "ticker_id": 2417, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "737465000", "ebitda": "1048749000", "netIncome": "628144000", "grossProfit": "685459000", "depreciation": "None", "totalRevenue": "955040000", "costOfRevenue": "269581000", "interestIncome": "3916000", "incomeBeforeTax": "658910000", "interestExpense": "78555000", "operatingIncome": "282667000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "109321000", "reportedCurrency": "USD", "netInterestIncome": "-74639000", "nonInterestIncome": "None", "operatingExpenses": "402792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.69", "otherNonOperatingIncome": "454798000", "costofGoodsAndServicesSold": "269581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "311284000", "sellingGeneralAndAdministrative": "92749000", "netIncomeFromContinuingOperations": "658910000" }, "balance": { "goodwill": "None", "inventory": "10339000", "commonStock": "1165000", "currentDebt": "None", "investments": "None", "totalAssets": "10583397000", "longTermDebt": "4068750000", "shortTermDebt": "5554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "56540000", "reportedCurrency": "USD", "retainedEarnings": "283663000", "totalLiabilities": "4893527000", "otherCurrentAssets": "25570000", "totalCurrentAssets": "887173000", "currentLongTermDebt": "None", "longTermInvestments": "27475000", "shortTermInvestments": "27475000", "currentNetReceivables": "420051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9696224000", "currentAccountsPayable": "391264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7399213000", "shortLongTermDebtTotal": "4194300000", "totalShareholderEquity": "5440060000", "capitalLeaseObligations": "125550000", "otherCurrentLiabilities": "61850000", "totalCurrentLiabilities": "699227000", "otherNonCurrentLiabilities": "371663000", "totalNonCurrentLiabilities": "4194300000", "cashAndShortTermInvestments": "414077000", "commonStockSharesOutstanding": "116948643", "intangibleAssetsExcludingGoodwill": "56540000", "cashAndCashEquivalentsAtCarryingValue": "414077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "658910000", "profitLoss": "None", "dividendPayout": "237355000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "516403000", "capitalExpenditures": "1797804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164573000", "cashflowFromInvestment": "-747877000", "stockBasedCompensation": "33800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "237355000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-396047000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21888000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "311284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 955040000, "cost_of_revenue": 269581000, "gross_profit": 685459000, "research_and_development": 0.69, "selling_general_admin": 92749000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 737465000, "depreciation_amortisation": 311284000, "ebitda": 1048749000, "interest_expense": 78555000, "interest_income": null, "other_non_operating": null, "pretax_income": 658910000, "tax_provision": 109321000, "effective_tax_rate": null, "net_income": 628144000, "net_income_continuing_ops": 658910000, "net_income_to_common": 628144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 414077000, "short_term_investments": 27475000, "net_receivables": 420051000, "inventory": 10339000, "other_current_assets": null, "total_current_assets": 887173000, "net_ppe": null, "goodwill": null, "intangible_assets": 56540000, "goodwill_and_intangibles": 56540000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9696224000, "total_assets": 10583397000, "short_term_debt": 5554000, "accounts_payable": 391264000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 699227000, "long_term_debt": 4068750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4194300000, "total_liabilities": 4893527000, "total_debt": 4074304000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 283663000, "total_equity": 5440060000, "shares_outstanding": 116948643, "operating_cash_flow": 516403000, "stock_based_compensation": 33800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1797804000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -747877000, "dividends_paid": 237355000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -164573000, "free_cash_flow": 2314207000, "net_change_in_cash": -396047000 }, "raw_data": { "income": { "ebit": "737465000", "ebitda": "1048749000", "netIncome": "628144000", "grossProfit": "685459000", "depreciation": "None", "totalRevenue": "955040000", "costOfRevenue": "269581000", "interestIncome": "3916000", "incomeBeforeTax": "658910000", "interestExpense": "78555000", "operatingIncome": "282667000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "109321000", "reportedCurrency": "USD", "netInterestIncome": "-74639000", "nonInterestIncome": "None", "operatingExpenses": "402792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.69", "otherNonOperatingIncome": "454798000", "costofGoodsAndServicesSold": "269581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "311284000", "sellingGeneralAndAdministrative": "92749000", "netIncomeFromContinuingOperations": "658910000" }, "balance": { "goodwill": "None", "inventory": "10339000", "commonStock": "1165000", "currentDebt": "None", "investments": "None", "totalAssets": "10583397000", "longTermDebt": "4068750000", "shortTermDebt": "5554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "56540000", "reportedCurrency": "USD", "retainedEarnings": "283663000", "totalLiabilities": "4893527000", "otherCurrentAssets": "25570000", "totalCurrentAssets": "887173000", "currentLongTermDebt": "None", "longTermInvestments": "27475000", "shortTermInvestments": "27475000", "currentNetReceivables": "420051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9696224000", "currentAccountsPayable": "391264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7399213000", "shortLongTermDebtTotal": "4194300000", "totalShareholderEquity": "5440060000", "capitalLeaseObligations": "125550000", "otherCurrentLiabilities": "61850000", "totalCurrentLiabilities": "699227000", "otherNonCurrentLiabilities": "371663000", "totalNonCurrentLiabilities": "4194300000", "cashAndShortTermInvestments": "414077000", "commonStockSharesOutstanding": "116948643", "intangibleAssetsExcludingGoodwill": "56540000", "cashAndCashEquivalentsAtCarryingValue": "414077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "658910000", "profitLoss": "None", "dividendPayout": "237355000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "516403000", "capitalExpenditures": "1797804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164573000", "cashflowFromInvestment": "-747877000", "stockBasedCompensation": "33800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "237355000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-396047000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21888000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "311284000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 898397000, "cost_of_revenue": 260720000, "gross_profit": 637677000, "ebit": 278065000, "ebitda": 578198000, "pretax_income": 207293000, "tax_provision": 90960000, "net_income": 187105000, "net_income_to_common": 187105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 731991000, "total_current_assets": 1255757000, "total_assets": 10000708000, "short_term_debt": 5342000, "long_term_debt": 3923681000, "total_debt": 3929023000, "total_liabilities": 4723387000, "total_equity": 5029943000, "shares_outstanding": 113719622, "goodwill_and_intangibles": 14670000 }, "cash_flow": { "operating_cash_flow": 455590000, "capital_expenditure": 616065000, "free_cash_flow": 1071655000, "dividends_paid": 224578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286802, "ticker_id": 2417, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "278065000", "ebitda": "578198000", "netIncome": "187105000", "grossProfit": "637677000", "depreciation": "None", "totalRevenue": "898397000", "costOfRevenue": "260720000", "interestIncome": "3424000", "incomeBeforeTax": "207293000", "interestExpense": "70772000", "operatingIncome": "239105000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "90960000", "reportedCurrency": "USD", "netInterestIncome": "-67348000", "nonInterestIncome": "None", "operatingExpenses": "398572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "38960000", "costofGoodsAndServicesSold": "260720000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300133000", "sellingGeneralAndAdministrative": "99264000", "netIncomeFromContinuingOperations": "207293000" }, "balance": { "goodwill": "None", "inventory": "1323127000", "commonStock": "1160000", "currentDebt": "None", "investments": "None", "totalAssets": "10000708000", "longTermDebt": "3923681000", "shortTermDebt": "5342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "14670000", "reportedCurrency": "USD", "retainedEarnings": "-103133000", "totalLiabilities": "4723387000", "otherCurrentAssets": "97620000", "totalCurrentAssets": "1255757000", "currentLongTermDebt": "None", "longTermInvestments": "27481000", "shortTermInvestments": "27481000", "currentNetReceivables": "398665000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8744951000", "currentAccountsPayable": "445100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8391400000", "shortLongTermDebtTotal": "4021459000", "totalShareholderEquity": "5029943000", "capitalLeaseObligations": "97778000", "otherCurrentLiabilities": "59431000", "totalCurrentLiabilities": "701928000", "otherNonCurrentLiabilities": "295175000", "totalNonCurrentLiabilities": "4021459000", "cashAndShortTermInvestments": "731991000", "commonStockSharesOutstanding": "113719622", "intangibleAssetsExcludingGoodwill": "14670000", "cashAndCashEquivalentsAtCarryingValue": "731991000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207293000", "profitLoss": "None", "dividendPayout": "224578000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "455590000", "capitalExpenditures": "616065000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "833324000", "cashflowFromInvestment": "-542128000", "stockBasedCompensation": "30245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "224578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "746786000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14082000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 898397000, "cost_of_revenue": 260720000, "gross_profit": 637677000, "research_and_development": 0.23, "selling_general_admin": 99264000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 278065000, "depreciation_amortisation": 300133000, "ebitda": 578198000, "interest_expense": 70772000, "interest_income": null, "other_non_operating": null, "pretax_income": 207293000, "tax_provision": 90960000, "effective_tax_rate": null, "net_income": 187105000, "net_income_continuing_ops": 207293000, "net_income_to_common": 187105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 731991000, "short_term_investments": 27481000, "net_receivables": 398665000, "inventory": 1323127000, "other_current_assets": null, "total_current_assets": 1255757000, "net_ppe": null, "goodwill": null, "intangible_assets": 14670000, "goodwill_and_intangibles": 14670000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8744951000, "total_assets": 10000708000, "short_term_debt": 5342000, "accounts_payable": 445100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 701928000, "long_term_debt": 3923681000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4021459000, "total_liabilities": 4723387000, "total_debt": 3929023000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -103133000, "total_equity": 5029943000, "shares_outstanding": 113719622, "operating_cash_flow": 455590000, "stock_based_compensation": 30245000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 616065000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -542128000, "dividends_paid": 224578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 833324000, "free_cash_flow": 1071655000, "net_change_in_cash": 746786000 }, "raw_data": { "income": { "ebit": "278065000", "ebitda": "578198000", "netIncome": "187105000", "grossProfit": "637677000", "depreciation": "None", "totalRevenue": "898397000", "costOfRevenue": "260720000", "interestIncome": "3424000", "incomeBeforeTax": "207293000", "interestExpense": "70772000", "operatingIncome": "239105000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "90960000", "reportedCurrency": "USD", "netInterestIncome": "-67348000", "nonInterestIncome": "None", "operatingExpenses": "398572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "38960000", "costofGoodsAndServicesSold": "260720000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300133000", "sellingGeneralAndAdministrative": "99264000", "netIncomeFromContinuingOperations": "207293000" }, "balance": { "goodwill": "None", "inventory": "1323127000", "commonStock": "1160000", "currentDebt": "None", "investments": "None", "totalAssets": "10000708000", "longTermDebt": "3923681000", "shortTermDebt": "5342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "14670000", "reportedCurrency": "USD", "retainedEarnings": "-103133000", "totalLiabilities": "4723387000", "otherCurrentAssets": "97620000", "totalCurrentAssets": "1255757000", "currentLongTermDebt": "None", "longTermInvestments": "27481000", "shortTermInvestments": "27481000", "currentNetReceivables": "398665000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8744951000", "currentAccountsPayable": "445100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8391400000", "shortLongTermDebtTotal": "4021459000", "totalShareholderEquity": "5029943000", "capitalLeaseObligations": "97778000", "otherCurrentLiabilities": "59431000", "totalCurrentLiabilities": "701928000", "otherNonCurrentLiabilities": "295175000", "totalNonCurrentLiabilities": "4021459000", "cashAndShortTermInvestments": "731991000", "commonStockSharesOutstanding": "113719622", "intangibleAssetsExcludingGoodwill": "14670000", "cashAndCashEquivalentsAtCarryingValue": "731991000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207293000", "profitLoss": "None", "dividendPayout": "224578000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "455590000", "capitalExpenditures": "616065000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "833324000", "cashflowFromInvestment": "-542128000", "stockBasedCompensation": "30245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "224578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "746786000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14082000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300133000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 837454000, "cost_of_revenue": 253862000, "gross_profit": 583592000, "ebit": 263766000, "ebitda": 537579000, "pretax_income": 215229000, "tax_provision": 68323000, "net_income": 195443000, "net_income_to_common": 195443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60044000, "total_current_assets": 488243000, "total_assets": 8900094000, "short_term_debt": 5137000, "long_term_debt": 3307778000, "total_debt": 3312915000, "total_liabilities": 4329236000, "total_equity": 4293510000, "shares_outstanding": 103849168, "goodwill_and_intangibles": 26924000 }, "cash_flow": { "operating_cash_flow": 386521000, "capital_expenditure": 1352700000, "free_cash_flow": 1739221000, "dividends_paid": 196252000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286807, "ticker_id": 2417, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "263766000", "ebitda": "537579000", "netIncome": "195443000", "grossProfit": "583592000", "depreciation": "None", "totalRevenue": "837454000", "costOfRevenue": "253862000", "interestIncome": "4641000", "incomeBeforeTax": "215229000", "interestExpense": "48537000", "operatingIncome": "222323000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "68323000", "reportedCurrency": "USD", "netInterestIncome": "-43896000", "nonInterestIncome": "None", "operatingExpenses": "361269000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "41443000", "costofGoodsAndServicesSold": "253862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273813000", "sellingGeneralAndAdministrative": "88139000", "netIncomeFromContinuingOperations": "215229000" }, "balance": { "goodwill": "None", "inventory": "458721000", "commonStock": "1060000", "currentDebt": "None", "investments": "None", "totalAssets": "8900094000", "longTermDebt": "3307778000", "shortTermDebt": "5137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "26924000", "reportedCurrency": "USD", "retainedEarnings": "-58467000", "totalLiabilities": "4329236000", "otherCurrentAssets": "35024000", "totalCurrentAssets": "488243000", "currentLongTermDebt": "None", "longTermInvestments": "27098000", "shortTermInvestments": "27098000", "currentNetReceivables": "366077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8411851000", "currentAccountsPayable": "418848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8067412000", "shortLongTermDebtTotal": "3651178000", "totalShareholderEquity": "4293510000", "capitalLeaseObligations": "98400000", "otherCurrentLiabilities": "53219000", "totalCurrentLiabilities": "678058000", "otherNonCurrentLiabilities": "304391000", "totalNonCurrentLiabilities": "3651178000", "cashAndShortTermInvestments": "60044000", "commonStockSharesOutstanding": "103849168", "intangibleAssetsExcludingGoodwill": "26924000", "cashAndCashEquivalentsAtCarryingValue": "60044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "215229000", "profitLoss": "None", "dividendPayout": "196252000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "386521000", "capitalExpenditures": "1352700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "747068000", "cashflowFromInvestment": "-1228279000", "stockBasedCompensation": "27007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196252000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94690000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273813000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 837454000, "cost_of_revenue": 253862000, "gross_profit": 583592000, "research_and_development": 0.26, "selling_general_admin": 88139000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 263766000, "depreciation_amortisation": 273813000, "ebitda": 537579000, "interest_expense": 48537000, "interest_income": null, "other_non_operating": null, "pretax_income": 215229000, "tax_provision": 68323000, "effective_tax_rate": null, "net_income": 195443000, "net_income_continuing_ops": 215229000, "net_income_to_common": 195443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60044000, "short_term_investments": 27098000, "net_receivables": 366077000, "inventory": 458721000, "other_current_assets": null, "total_current_assets": 488243000, "net_ppe": null, "goodwill": null, "intangible_assets": 26924000, "goodwill_and_intangibles": 26924000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8411851000, "total_assets": 8900094000, "short_term_debt": 5137000, "accounts_payable": 418848000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 678058000, "long_term_debt": 3307778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3651178000, "total_liabilities": 4329236000, "total_debt": 3312915000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -58467000, "total_equity": 4293510000, "shares_outstanding": 103849168, "operating_cash_flow": 386521000, "stock_based_compensation": 27007000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1352700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1228279000, "dividends_paid": 196252000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 747068000, "free_cash_flow": 1739221000, "net_change_in_cash": -94690000 }, "raw_data": { "income": { "ebit": "263766000", "ebitda": "537579000", "netIncome": "195443000", "grossProfit": "583592000", "depreciation": "None", "totalRevenue": "837454000", "costOfRevenue": "253862000", "interestIncome": "4641000", "incomeBeforeTax": "215229000", "interestExpense": "48537000", "operatingIncome": "222323000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "68323000", "reportedCurrency": "USD", "netInterestIncome": "-43896000", "nonInterestIncome": "None", "operatingExpenses": "361269000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "41443000", "costofGoodsAndServicesSold": "253862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273813000", "sellingGeneralAndAdministrative": "88139000", "netIncomeFromContinuingOperations": "215229000" }, "balance": { "goodwill": "None", "inventory": "458721000", "commonStock": "1060000", "currentDebt": "None", "investments": "None", "totalAssets": "8900094000", "longTermDebt": "3307778000", "shortTermDebt": "5137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "26924000", "reportedCurrency": "USD", "retainedEarnings": "-58467000", "totalLiabilities": "4329236000", "otherCurrentAssets": "35024000", "totalCurrentAssets": "488243000", "currentLongTermDebt": "None", "longTermInvestments": "27098000", "shortTermInvestments": "27098000", "currentNetReceivables": "366077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8411851000", "currentAccountsPayable": "418848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8067412000", "shortLongTermDebtTotal": "3651178000", "totalShareholderEquity": "4293510000", "capitalLeaseObligations": "98400000", "otherCurrentLiabilities": "53219000", "totalCurrentLiabilities": "678058000", "otherNonCurrentLiabilities": "304391000", "totalNonCurrentLiabilities": "3651178000", "cashAndShortTermInvestments": "60044000", "commonStockSharesOutstanding": "103849168", "intangibleAssetsExcludingGoodwill": "26924000", "cashAndCashEquivalentsAtCarryingValue": "60044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "215229000", "profitLoss": "None", "dividendPayout": "196252000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "386521000", "capitalExpenditures": "1352700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "747068000", "cashflowFromInvestment": "-1228279000", "stockBasedCompensation": "27007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196252000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94690000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273813000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 747298000, "cost_of_revenue": 210783000, "gross_profit": 536515000, "ebit": -120954000, "ebitda": 440359000, "pretax_income": 277926000, "tax_provision": 19511000, "net_income": 258415000, "net_income_to_common": 258415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51604000, "total_current_assets": 479996000, "total_assets": 7765707000, "short_term_debt": 76309000, "long_term_debt": 2932601000, "total_debt": 3008910000, "total_liabilities": 3564446000, "total_equity": 4201261000, "shares_outstanding": 100482000, "goodwill_and_intangibles": 31474000 }, "cash_flow": { "operating_cash_flow": 410043000, "capital_expenditure": 1224315000, "free_cash_flow": 1634358000, "dividends_paid": 179411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286812, "ticker_id": 2417, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-120954000", "ebitda": "440359000", "netIncome": "258415000", "grossProfit": "536515000", "depreciation": "None", "totalRevenue": "747298000", "costOfRevenue": "210783000", "interestIncome": "559000", "incomeBeforeTax": "277926000", "interestExpense": "50280000", "operatingIncome": "186078000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "19511000", "reportedCurrency": "USD", "netInterestIncome": "-50280000", "nonInterestIncome": "None", "operatingExpenses": "350437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "141569000", "costofGoodsAndServicesSold": "210783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "561313000", "sellingGeneralAndAdministrative": "90471000", "netIncomeFromContinuingOperations": "277926000" }, "balance": { "goodwill": "None", "inventory": "-13927000", "commonStock": "1007000", "currentDebt": "None", "investments": "None", "totalAssets": "7765707000", "longTermDebt": "2932601000", "shortTermDebt": "76309000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "31474000", "reportedCurrency": "USD", "retainedEarnings": "-48053000", "totalLiabilities": "3564446000", "otherCurrentAssets": "133357000", "totalCurrentAssets": "479996000", "currentLongTermDebt": "None", "longTermInvestments": "21779000", "shortTermInvestments": "21779000", "currentNetReceivables": "287183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7285711000", "currentAccountsPayable": "374415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5013587000", "shortLongTermDebtTotal": "2963910000", "totalShareholderEquity": "4201261000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-28750000", "totalCurrentLiabilities": "631845000", "otherNonCurrentLiabilities": "209871000", "totalNonCurrentLiabilities": "2932601000", "cashAndShortTermInvestments": "51604000", "commonStockSharesOutstanding": "100482000", "intangibleAssetsExcludingGoodwill": "31474000", "cashAndCashEquivalentsAtCarryingValue": "51604000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "277926000", "profitLoss": "None", "dividendPayout": "179411000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "410043000", "capitalExpenditures": "1224315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "503108000", "cashflowFromInvestment": "-808915000", "stockBasedCompensation": "-9748000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "104236000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16553000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254282000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 747298000, "cost_of_revenue": 210783000, "gross_profit": 536515000, "research_and_development": 0.37, "selling_general_admin": 90471000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -120954000, "depreciation_amortisation": 561313000, "ebitda": 440359000, "interest_expense": 50280000, "interest_income": null, "other_non_operating": null, "pretax_income": 277926000, "tax_provision": 19511000, "effective_tax_rate": null, "net_income": 258415000, "net_income_continuing_ops": 277926000, "net_income_to_common": 258415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51604000, "short_term_investments": 21779000, "net_receivables": 287183000, "inventory": -13927000, "other_current_assets": null, "total_current_assets": 479996000, "net_ppe": null, "goodwill": null, "intangible_assets": 31474000, "goodwill_and_intangibles": 31474000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7285711000, "total_assets": 7765707000, "short_term_debt": 76309000, "accounts_payable": 374415000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 631845000, "long_term_debt": 2932601000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2932601000, "total_liabilities": 3564446000, "total_debt": 3008910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48053000, "total_equity": 4201261000, "shares_outstanding": 100482000, "operating_cash_flow": 410043000, "stock_based_compensation": -9748000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1224315000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -808915000, "dividends_paid": 179411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 503108000, "free_cash_flow": 1634358000, "net_change_in_cash": 104236000 }, "raw_data": { "income": { "ebit": "-120954000", "ebitda": "440359000", "netIncome": "258415000", "grossProfit": "536515000", "depreciation": "None", "totalRevenue": "747298000", "costOfRevenue": "210783000", "interestIncome": "559000", "incomeBeforeTax": "277926000", "interestExpense": "50280000", "operatingIncome": "186078000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "19511000", "reportedCurrency": "USD", "netInterestIncome": "-50280000", "nonInterestIncome": "None", "operatingExpenses": "350437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "141569000", "costofGoodsAndServicesSold": "210783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "561313000", "sellingGeneralAndAdministrative": "90471000", "netIncomeFromContinuingOperations": "277926000" }, "balance": { "goodwill": "None", "inventory": "-13927000", "commonStock": "1007000", "currentDebt": "None", "investments": "None", "totalAssets": "7765707000", "longTermDebt": "2932601000", "shortTermDebt": "76309000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "31474000", "reportedCurrency": "USD", "retainedEarnings": "-48053000", "totalLiabilities": "3564446000", "otherCurrentAssets": "133357000", "totalCurrentAssets": "479996000", "currentLongTermDebt": "None", "longTermInvestments": "21779000", "shortTermInvestments": "21779000", "currentNetReceivables": "287183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7285711000", "currentAccountsPayable": "374415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5013587000", "shortLongTermDebtTotal": "2963910000", "totalShareholderEquity": "4201261000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-28750000", "totalCurrentLiabilities": "631845000", "otherNonCurrentLiabilities": "209871000", "totalNonCurrentLiabilities": "2932601000", "cashAndShortTermInvestments": "51604000", "commonStockSharesOutstanding": "100482000", "intangibleAssetsExcludingGoodwill": "31474000", "cashAndCashEquivalentsAtCarryingValue": "51604000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "277926000", "profitLoss": "None", "dividendPayout": "179411000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "410043000", "capitalExpenditures": "1224315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "503108000", "cashflowFromInvestment": "-808915000", "stockBasedCompensation": "-9748000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "104236000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16553000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254282000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 270053000, "cost_of_revenue": 283232000, "gross_profit": -13179000, "ebit": 24120000, "ebitda": 118464000, "pretax_income": -14673000, "tax_provision": null, "net_income": -19267000, "net_income_to_common": -19267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192904000, "total_current_assets": 634036000, "total_assets": 10774858000, "short_term_debt": 599717000, "long_term_debt": 4589391000, "total_debt": 5189108000, "total_liabilities": 5285944000, "total_equity": 5265162000, "shares_outstanding": 117636517, "goodwill_and_intangibles": 271213000 }, "cash_flow": { "operating_cash_flow": 150695000, "capital_expenditure": 132592000, "free_cash_flow": 283287000, "dividends_paid": 64534000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286775, "ticker_id": 2417, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24120000", "ebitda": "118464000", "netIncome": "-19267000", "grossProfit": "-13179000", "depreciation": "None", "totalRevenue": "270053000", "costOfRevenue": "283232000", "interestIncome": "954000", "incomeBeforeTax": "-14673000", "interestExpense": "38511000", "operatingIncome": "60748000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-37557000", "nonInterestIncome": "None", "operatingExpenses": "-73927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283232000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94344000", "sellingGeneralAndAdministrative": "20699000", "netIncomeFromContinuingOperations": "-14673000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1163000", "currentDebt": "None", "investments": "None", "totalAssets": "10774858000", "longTermDebt": "4589391000", "shortTermDebt": "599717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "271213000", "reportedCurrency": "USD", "retainedEarnings": "102859000", "totalLiabilities": "5285944000", "otherCurrentAssets": "-31417000", "totalCurrentAssets": "634036000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "31417000", "currentNetReceivables": "441132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10140822000", "currentAccountsPayable": "303808000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4716804999", "totalShareholderEquity": "5265162000", "capitalLeaseObligations": "127414000", "otherCurrentLiabilities": "-505718000", "totalCurrentLiabilities": "599717000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4686227000", "cashAndShortTermInvestments": "192904000", "commonStockSharesOutstanding": "117636517", "intangibleAssetsExcludingGoodwill": "271213000", "cashAndCashEquivalentsAtCarryingValue": "192904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19267000", "profitLoss": "None", "dividendPayout": "64534000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150695000", "capitalExpenditures": "132592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152155000", "cashflowFromInvestment": "15048000", "stockBasedCompensation": "4869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64534000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 270053000, "cost_of_revenue": 283232000, "gross_profit": -13179000, "research_and_development": null, "selling_general_admin": 20699000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24120000, "depreciation_amortisation": 94344000, "ebitda": 118464000, "interest_expense": 38511000, "interest_income": null, "other_non_operating": null, "pretax_income": -14673000, "tax_provision": null, "effective_tax_rate": null, "net_income": -19267000, "net_income_continuing_ops": -14673000, "net_income_to_common": -19267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192904000, "short_term_investments": 31417000, "net_receivables": 441132000, "inventory": null, "other_current_assets": null, "total_current_assets": 634036000, "net_ppe": null, "goodwill": null, "intangible_assets": 271213000, "goodwill_and_intangibles": 271213000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10140822000, "total_assets": 10774858000, "short_term_debt": 599717000, "accounts_payable": 303808000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 599717000, "long_term_debt": 4589391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4686227000, "total_liabilities": 5285944000, "total_debt": 5189108000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 102859000, "total_equity": 5265162000, "shares_outstanding": 117636517, "operating_cash_flow": 150695000, "stock_based_compensation": 4869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132592000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15048000, "dividends_paid": 64534000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -152155000, "free_cash_flow": 283287000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24120000", "ebitda": "118464000", "netIncome": "-19267000", "grossProfit": "-13179000", "depreciation": "None", "totalRevenue": "270053000", "costOfRevenue": "283232000", "interestIncome": "954000", "incomeBeforeTax": "-14673000", "interestExpense": "38511000", "operatingIncome": "60748000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-37557000", "nonInterestIncome": "None", "operatingExpenses": "-73927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283232000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94344000", "sellingGeneralAndAdministrative": "20699000", "netIncomeFromContinuingOperations": "-14673000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1163000", "currentDebt": "None", "investments": "None", "totalAssets": "10774858000", "longTermDebt": "4589391000", "shortTermDebt": "599717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "271213000", "reportedCurrency": "USD", "retainedEarnings": "102859000", "totalLiabilities": "5285944000", "otherCurrentAssets": "-31417000", "totalCurrentAssets": "634036000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "31417000", "currentNetReceivables": "441132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10140822000", "currentAccountsPayable": "303808000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4716804999", "totalShareholderEquity": "5265162000", "capitalLeaseObligations": "127414000", "otherCurrentLiabilities": "-505718000", "totalCurrentLiabilities": "599717000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4686227000", "cashAndShortTermInvestments": "192904000", "commonStockSharesOutstanding": "117636517", "intangibleAssetsExcludingGoodwill": "271213000", "cashAndCashEquivalentsAtCarryingValue": "192904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19267000", "profitLoss": "None", "dividendPayout": "64534000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150695000", "capitalExpenditures": "132592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152155000", "cashflowFromInvestment": "15048000", "stockBasedCompensation": "4869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64534000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92885000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 272220000, "cost_of_revenue": 90313000, "gross_profit": 181907000, "ebit": 100817000, "ebitda": 183308000, "pretax_income": -7022000, "tax_provision": null, "net_income": 12423000, "net_income_to_common": 12423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179316000, "total_current_assets": 616875000, "total_assets": 10915076000, "short_term_debt": 0, "long_term_debt": 4589459000, "total_debt": 4589459000, "total_liabilities": 5277333000, "total_equity": 5420807000, "shares_outstanding": 119008621, "goodwill_and_intangibles": 278232000 }, "cash_flow": { "operating_cash_flow": 109078000, "capital_expenditure": 284591000, "free_cash_flow": 393669000, "dividends_paid": 64505000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286776, "ticker_id": 2417, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100817000", "ebitda": "183308000", "netIncome": "12423000", "grossProfit": "181907000", "depreciation": "None", "totalRevenue": "272220000", "costOfRevenue": "90313000", "interestIncome": "2205000", "incomeBeforeTax": "-7022000", "interestExpense": "90856000", "operatingIncome": "67761000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-29943000", "nonInterestIncome": "None", "operatingExpenses": "114146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82491000", "sellingGeneralAndAdministrative": "31377000", "netIncomeFromContinuingOperations": "17109000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1184000", "currentDebt": "None", "investments": "None", "totalAssets": "10915076000", "longTermDebt": "4589459000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "278232000", "reportedCurrency": "USD", "retainedEarnings": "188876000", "totalLiabilities": "5277333000", "otherCurrentAssets": "-30807000", "totalCurrentAssets": "616875000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "30807000", "currentNetReceivables": "437559000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10298201000", "currentAccountsPayable": "288963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9848625000", "shortLongTermDebtTotal": "4844715000", "totalShareholderEquity": "5420807000", "capitalLeaseObligations": "127628000", "otherCurrentLiabilities": "-344637000", "totalCurrentLiabilities": "145655000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5131678000", "cashAndShortTermInvestments": "179316000", "commonStockSharesOutstanding": "119008621", "intangibleAssetsExcludingGoodwill": "278232000", "cashAndCashEquivalentsAtCarryingValue": "179316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "276121000", "profitLoss": "None", "dividendPayout": "64505000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109078000", "capitalExpenditures": "284591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73072000", "cashflowFromInvestment": "-229106000", "stockBasedCompensation": "5145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64505000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6551000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 272220000, "cost_of_revenue": 90313000, "gross_profit": 181907000, "research_and_development": null, "selling_general_admin": 31377000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100817000, "depreciation_amortisation": 82491000, "ebitda": 183308000, "interest_expense": 90856000, "interest_income": null, "other_non_operating": null, "pretax_income": -7022000, "tax_provision": null, "effective_tax_rate": null, "net_income": 12423000, "net_income_continuing_ops": 17109000, "net_income_to_common": 12423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179316000, "short_term_investments": 30807000, "net_receivables": 437559000, "inventory": null, "other_current_assets": null, "total_current_assets": 616875000, "net_ppe": null, "goodwill": null, "intangible_assets": 278232000, "goodwill_and_intangibles": 278232000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10298201000, "total_assets": 10915076000, "short_term_debt": 0, "accounts_payable": 288963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145655000, "long_term_debt": 4589459000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5131678000, "total_liabilities": 5277333000, "total_debt": 4589459000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 188876000, "total_equity": 5420807000, "shares_outstanding": 119008621, "operating_cash_flow": 109078000, "stock_based_compensation": 5145000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 284591000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -229106000, "dividends_paid": 64505000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73072000, "free_cash_flow": 393669000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100817000", "ebitda": "183308000", "netIncome": "12423000", "grossProfit": "181907000", "depreciation": "None", "totalRevenue": "272220000", "costOfRevenue": "90313000", "interestIncome": "2205000", "incomeBeforeTax": "-7022000", "interestExpense": "90856000", "operatingIncome": "67761000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-29943000", "nonInterestIncome": "None", "operatingExpenses": "114146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82491000", "sellingGeneralAndAdministrative": "31377000", "netIncomeFromContinuingOperations": "17109000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1184000", "currentDebt": "None", "investments": "None", "totalAssets": "10915076000", "longTermDebt": "4589459000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "278232000", "reportedCurrency": "USD", "retainedEarnings": "188876000", "totalLiabilities": "5277333000", "otherCurrentAssets": "-30807000", "totalCurrentAssets": "616875000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "30807000", "currentNetReceivables": "437559000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10298201000", "currentAccountsPayable": "288963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9848625000", "shortLongTermDebtTotal": "4844715000", "totalShareholderEquity": "5420807000", "capitalLeaseObligations": "127628000", "otherCurrentLiabilities": "-344637000", "totalCurrentLiabilities": "145655000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5131678000", "cashAndShortTermInvestments": "179316000", "commonStockSharesOutstanding": "119008621", "intangibleAssetsExcludingGoodwill": "278232000", "cashAndCashEquivalentsAtCarryingValue": "179316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "276121000", "profitLoss": "None", "dividendPayout": "64505000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109078000", "capitalExpenditures": "284591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73072000", "cashflowFromInvestment": "-229106000", "stockBasedCompensation": "5145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64505000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6551000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1410000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 279744000, "cost_of_revenue": 93270000, "gross_profit": 186474000, "ebit": 194434000, "ebitda": 282199000, "pretax_income": 162282000, "tax_provision": null, "net_income": 156220000, "net_income_to_common": 156220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372416000, "total_current_assets": 881395000, "total_assets": 10992199000, "short_term_debt": 1584000, "long_term_debt": 4589511000, "total_debt": 4591095000, "total_liabilities": 5306344000, "total_equity": 5465362000, "shares_outstanding": 118724000, "goodwill_and_intangibles": 229175000 }, "cash_flow": { "operating_cash_flow": 176568000, "capital_expenditure": 275008000, "free_cash_flow": 451576000, "dividends_paid": 64501000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286778, "ticker_id": 2417, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "194434000", "ebitda": "282199000", "netIncome": "156220000", "grossProfit": "186474000", "depreciation": "None", "totalRevenue": "279744000", "costOfRevenue": "93270000", "interestIncome": "3119000", "incomeBeforeTax": "162282000", "interestExpense": "32152000", "operatingIncome": "80740000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-29033000", "nonInterestIncome": "None", "operatingExpenses": "105734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87765000", "sellingGeneralAndAdministrative": "18247000", "netIncomeFromContinuingOperations": "162282000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1183000", "currentDebt": "None", "investments": "None", "totalAssets": "10992199000", "longTermDebt": "4589511000", "shortTermDebt": "1584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "229175000", "reportedCurrency": "USD", "retainedEarnings": "240810000", "totalLiabilities": "5306344000", "otherCurrentAssets": "25333000", "totalCurrentAssets": "881395000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "33569000", "currentNetReceivables": "450077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10110804000", "currentAccountsPayable": "321188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9876456000", "shortLongTermDebtTotal": "4717341000", "totalShareholderEquity": "5465362000", "capitalLeaseObligations": "127830000", "otherCurrentLiabilities": "64996000", "totalCurrentLiabilities": "589003000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4717341000", "cashAndShortTermInvestments": "372416000", "commonStockSharesOutstanding": "118724000", "intangibleAssetsExcludingGoodwill": "229175000", "cashAndCashEquivalentsAtCarryingValue": "372416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162282000", "profitLoss": "None", "dividendPayout": "64501000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176568000", "capitalExpenditures": "275008000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86705000", "cashflowFromInvestment": "89424000", "stockBasedCompensation": "5436000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64501000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 279744000, "cost_of_revenue": 93270000, "gross_profit": 186474000, "research_and_development": null, "selling_general_admin": 18247000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 194434000, "depreciation_amortisation": 87765000, "ebitda": 282199000, "interest_expense": 32152000, "interest_income": null, "other_non_operating": null, "pretax_income": 162282000, "tax_provision": null, "effective_tax_rate": null, "net_income": 156220000, "net_income_continuing_ops": 162282000, "net_income_to_common": 156220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 372416000, "short_term_investments": 33569000, "net_receivables": 450077000, "inventory": null, "other_current_assets": null, "total_current_assets": 881395000, "net_ppe": null, "goodwill": null, "intangible_assets": 229175000, "goodwill_and_intangibles": 229175000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10110804000, "total_assets": 10992199000, "short_term_debt": 1584000, "accounts_payable": 321188000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 589003000, "long_term_debt": 4589511000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4717341000, "total_liabilities": 5306344000, "total_debt": 4591095000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 240810000, "total_equity": 5465362000, "shares_outstanding": 118724000, "operating_cash_flow": 176568000, "stock_based_compensation": 5436000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 275008000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 89424000, "dividends_paid": 64501000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86705000, "free_cash_flow": 451576000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "194434000", "ebitda": "282199000", "netIncome": "156220000", "grossProfit": "186474000", "depreciation": "None", "totalRevenue": "279744000", "costOfRevenue": "93270000", "interestIncome": "3119000", "incomeBeforeTax": "162282000", "interestExpense": "32152000", "operatingIncome": "80740000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-29033000", "nonInterestIncome": "None", "operatingExpenses": "105734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87765000", "sellingGeneralAndAdministrative": "18247000", "netIncomeFromContinuingOperations": "162282000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1183000", "currentDebt": "None", "investments": "None", "totalAssets": "10992199000", "longTermDebt": "4589511000", "shortTermDebt": "1584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "229175000", "reportedCurrency": "USD", "retainedEarnings": "240810000", "totalLiabilities": "5306344000", "otherCurrentAssets": "25333000", "totalCurrentAssets": "881395000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "33569000", "currentNetReceivables": "450077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10110804000", "currentAccountsPayable": "321188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9876456000", "shortLongTermDebtTotal": "4717341000", "totalShareholderEquity": "5465362000", "capitalLeaseObligations": "127830000", "otherCurrentLiabilities": "64996000", "totalCurrentLiabilities": "589003000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4717341000", "cashAndShortTermInvestments": "372416000", "commonStockSharesOutstanding": "118724000", "intangibleAssetsExcludingGoodwill": "229175000", "cashAndCashEquivalentsAtCarryingValue": "372416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162282000", "profitLoss": "None", "dividendPayout": "64501000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176568000", "capitalExpenditures": "275008000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86705000", "cashflowFromInvestment": "89424000", "stockBasedCompensation": "5436000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64501000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87765000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 289892000, "cost_of_revenue": 90636000, "gross_profit": 199256000, "ebit": 93429000, "ebitda": 180781000, "pretax_income": 79568000, "tax_provision": -4673000, "net_income": 68449000, "net_income_to_common": 68449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193129000, "total_current_assets": 958525000, "total_assets": 10867832000, "short_term_debt": 603153000, "long_term_debt": 4597719000, "total_debt": 5200872000, "total_liabilities": 5274388000, "total_equity": 5366455000, "shares_outstanding": 118674000, "goodwill_and_intangibles": 208266000 }, "cash_flow": { "operating_cash_flow": 143746000, "capital_expenditure": 76660000, "free_cash_flow": 220406000, "dividends_paid": 64489000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286779, "ticker_id": 2417, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93429000", "ebitda": "180781000", "netIncome": "68449000", "grossProfit": "199256000", "depreciation": "None", "totalRevenue": "289892000", "costOfRevenue": "90636000", "interestIncome": "512000", "incomeBeforeTax": "79568000", "interestExpense": "30844000", "operatingIncome": "93156000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-4673000", "reportedCurrency": "USD", "netInterestIncome": "-30332000", "nonInterestIncome": "None", "operatingExpenses": "106100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87352000", "sellingGeneralAndAdministrative": "18475000", "netIncomeFromContinuingOperations": "79568000" }, "balance": { "goodwill": "None", "inventory": "255795000", "commonStock": "1183000", "currentDebt": "None", "investments": "None", "totalAssets": "10867832000", "longTermDebt": "4597719000", "shortTermDebt": "603153000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "208266000", "reportedCurrency": "USD", "retainedEarnings": "148952000", "totalLiabilities": "5274388000", "otherCurrentAssets": "29290000", "totalCurrentAssets": "958525000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "31629000", "currentNetReceivables": "448682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9909307000", "currentAccountsPayable": "273600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9696906000", "shortLongTermDebtTotal": "4725749000", "totalShareholderEquity": "5366455000", "capitalLeaseObligations": "128030000", "otherCurrentLiabilities": "69872000", "totalCurrentLiabilities": "548639000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4725749000", "cashAndShortTermInvestments": "193129000", "commonStockSharesOutstanding": "118674000", "intangibleAssetsExcludingGoodwill": "208266000", "cashAndCashEquivalentsAtCarryingValue": "193129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43681000", "profitLoss": "None", "dividendPayout": "64489000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "143746000", "capitalExpenditures": "76660000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73645000", "cashflowFromInvestment": "-23683000", "stockBasedCompensation": "-3927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64489000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-90158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 289892000, "cost_of_revenue": 90636000, "gross_profit": 199256000, "research_and_development": null, "selling_general_admin": 18475000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93429000, "depreciation_amortisation": 87352000, "ebitda": 180781000, "interest_expense": 30844000, "interest_income": null, "other_non_operating": null, "pretax_income": 79568000, "tax_provision": -4673000, "effective_tax_rate": null, "net_income": 68449000, "net_income_continuing_ops": 79568000, "net_income_to_common": 68449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193129000, "short_term_investments": 31629000, "net_receivables": 448682000, "inventory": 255795000, "other_current_assets": null, "total_current_assets": 958525000, "net_ppe": null, "goodwill": null, "intangible_assets": 208266000, "goodwill_and_intangibles": 208266000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9909307000, "total_assets": 10867832000, "short_term_debt": 603153000, "accounts_payable": 273600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 548639000, "long_term_debt": 4597719000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4725749000, "total_liabilities": 5274388000, "total_debt": 5200872000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 148952000, "total_equity": 5366455000, "shares_outstanding": 118674000, "operating_cash_flow": 143746000, "stock_based_compensation": -3927000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76660000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23683000, "dividends_paid": 64489000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73645000, "free_cash_flow": 220406000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93429000", "ebitda": "180781000", "netIncome": "68449000", "grossProfit": "199256000", "depreciation": "None", "totalRevenue": "289892000", "costOfRevenue": "90636000", "interestIncome": "512000", "incomeBeforeTax": "79568000", "interestExpense": "30844000", "operatingIncome": "93156000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-4673000", "reportedCurrency": "USD", "netInterestIncome": "-30332000", "nonInterestIncome": "None", "operatingExpenses": "106100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87352000", "sellingGeneralAndAdministrative": "18475000", "netIncomeFromContinuingOperations": "79568000" }, "balance": { "goodwill": "None", "inventory": "255795000", "commonStock": "1183000", "currentDebt": "None", "investments": "None", "totalAssets": "10867832000", "longTermDebt": "4597719000", "shortTermDebt": "603153000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "208266000", "reportedCurrency": "USD", "retainedEarnings": "148952000", "totalLiabilities": "5274388000", "otherCurrentAssets": "29290000", "totalCurrentAssets": "958525000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "31629000", "currentNetReceivables": "448682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9909307000", "currentAccountsPayable": "273600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9696906000", "shortLongTermDebtTotal": "4725749000", "totalShareholderEquity": "5366455000", "capitalLeaseObligations": "128030000", "otherCurrentLiabilities": "69872000", "totalCurrentLiabilities": "548639000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4725749000", "cashAndShortTermInvestments": "193129000", "commonStockSharesOutstanding": "118674000", "intangibleAssetsExcludingGoodwill": "208266000", "cashAndCashEquivalentsAtCarryingValue": "193129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43681000", "profitLoss": "None", "dividendPayout": "64489000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "143746000", "capitalExpenditures": "76660000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73645000", "cashflowFromInvestment": "-23683000", "stockBasedCompensation": "-3927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64489000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-90158000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 270844000, "cost_of_revenue": 92972000, "gross_profit": 177872000, "ebit": 74829000, "ebitda": 162221000, "pretax_income": 43681000, "tax_provision": -4298000, "net_income": 39008000, "net_income_to_common": 39008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146711000, "total_current_assets": 674780000, "total_assets": 10878685000, "short_term_debt": 0, "long_term_debt": 4597842000, "total_debt": 4597842000, "total_liabilities": 5298700000, "total_equity": 5356465000, "shares_outstanding": 118664000, "goodwill_and_intangibles": 220051000 }, "cash_flow": { "operating_cash_flow": 136921000, "capital_expenditure": 76660000, "free_cash_flow": 213581000, "dividends_paid": 64366000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286780, "ticker_id": 2417, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74829000", "ebitda": "162221000", "netIncome": "39008000", "grossProfit": "177872000", "depreciation": "None", "totalRevenue": "270844000", "costOfRevenue": "92972000", "interestIncome": "1134000", "incomeBeforeTax": "43681000", "interestExpense": "31148000", "operatingIncome": "73852000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4298000", "reportedCurrency": "USD", "netInterestIncome": "-30014000", "nonInterestIncome": "None", "operatingExpenses": "104020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87392000", "sellingGeneralAndAdministrative": "16901000", "netIncomeFromContinuingOperations": "43681000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1183000", "currentDebt": "None", "investments": "None", "totalAssets": "10878685000", "longTermDebt": "4597842000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "220051000", "reportedCurrency": "USD", "retainedEarnings": "144867000", "totalLiabilities": "5298700000", "otherCurrentAssets": "39769000", "totalCurrentAssets": "674780000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "29187000", "currentNetReceivables": "459113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10203905000", "currentAccountsPayable": "292354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9979497000", "shortLongTermDebtTotal": "4726069000", "totalShareholderEquity": "5356465000", "capitalLeaseObligations": "128227000", "otherCurrentLiabilities": "64990000", "totalCurrentLiabilities": "572631000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4726069000", "cashAndShortTermInvestments": "146711000", "commonStockSharesOutstanding": "118664000", "intangibleAssetsExcludingGoodwill": "220051000", "cashAndCashEquivalentsAtCarryingValue": "146711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43681000", "profitLoss": "None", "dividendPayout": "64366000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "136921000", "capitalExpenditures": "76660000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79240000", "cashflowFromInvestment": "-76660000", "stockBasedCompensation": "3927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64366000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6009000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 270844000, "cost_of_revenue": 92972000, "gross_profit": 177872000, "research_and_development": null, "selling_general_admin": 16901000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74829000, "depreciation_amortisation": 87392000, "ebitda": 162221000, "interest_expense": 31148000, "interest_income": null, "other_non_operating": null, "pretax_income": 43681000, "tax_provision": -4298000, "effective_tax_rate": null, "net_income": 39008000, "net_income_continuing_ops": 43681000, "net_income_to_common": 39008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146711000, "short_term_investments": 29187000, "net_receivables": 459113000, "inventory": null, "other_current_assets": null, "total_current_assets": 674780000, "net_ppe": null, "goodwill": null, "intangible_assets": 220051000, "goodwill_and_intangibles": 220051000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10203905000, "total_assets": 10878685000, "short_term_debt": 0, "accounts_payable": 292354000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 572631000, "long_term_debt": 4597842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4726069000, "total_liabilities": 5298700000, "total_debt": 4597842000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 144867000, "total_equity": 5356465000, "shares_outstanding": 118664000, "operating_cash_flow": 136921000, "stock_based_compensation": 3927000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76660000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76660000, "dividends_paid": 64366000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79240000, "free_cash_flow": 213581000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74829000", "ebitda": "162221000", "netIncome": "39008000", "grossProfit": "177872000", "depreciation": "None", "totalRevenue": "270844000", "costOfRevenue": "92972000", "interestIncome": "1134000", "incomeBeforeTax": "43681000", "interestExpense": "31148000", "operatingIncome": "73852000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4298000", "reportedCurrency": "USD", "netInterestIncome": "-30014000", "nonInterestIncome": "None", "operatingExpenses": "104020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87392000", "sellingGeneralAndAdministrative": "16901000", "netIncomeFromContinuingOperations": "43681000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1183000", "currentDebt": "None", "investments": "None", "totalAssets": "10878685000", "longTermDebt": "4597842000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "220051000", "reportedCurrency": "USD", "retainedEarnings": "144867000", "totalLiabilities": "5298700000", "otherCurrentAssets": "39769000", "totalCurrentAssets": "674780000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "29187000", "currentNetReceivables": "459113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10203905000", "currentAccountsPayable": "292354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9979497000", "shortLongTermDebtTotal": "4726069000", "totalShareholderEquity": "5356465000", "capitalLeaseObligations": "128227000", "otherCurrentLiabilities": "64990000", "totalCurrentLiabilities": "572631000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4726069000", "cashAndShortTermInvestments": "146711000", "commonStockSharesOutstanding": "118664000", "intangibleAssetsExcludingGoodwill": "220051000", "cashAndCashEquivalentsAtCarryingValue": "146711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43681000", "profitLoss": "None", "dividendPayout": "64366000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "136921000", "capitalExpenditures": "76660000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79240000", "cashflowFromInvestment": "-76660000", "stockBasedCompensation": "3927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64366000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6009000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87392000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 286379000, "cost_of_revenue": 92278000, "gross_profit": 194101000, "ebit": 98279000, "ebitda": 187670000, "pretax_income": 65034000, "tax_provision": null, "net_income": 59285000, "net_income_to_common": 59285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165690000, "total_current_assets": 677846000, "total_assets": 10898357000, "short_term_debt": 0, "long_term_debt": 4597765000, "total_debt": 4597765000, "total_liabilities": 5289488000, "total_equity": 5382046000, "shares_outstanding": 118759000, "goodwill_and_intangibles": 225937000 }, "cash_flow": { "operating_cash_flow": 108237000, "capital_expenditure": 110850000, "free_cash_flow": 219087000, "dividends_paid": 64368000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286781, "ticker_id": 2417, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98279000", "ebitda": "187670000", "netIncome": "59285000", "grossProfit": "194101000", "depreciation": "None", "totalRevenue": "286379000", "costOfRevenue": "92278000", "interestIncome": "4790000", "incomeBeforeTax": "65034000", "interestExpense": "33245000", "operatingIncome": "87510000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-28455000", "nonInterestIncome": "None", "operatingExpenses": "106591000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89391000", "sellingGeneralAndAdministrative": "17470000", "netIncomeFromContinuingOperations": "65034000" }, "balance": { "goodwill": "167370000", "inventory": "None", "commonStock": "1181000", "currentDebt": "None", "investments": "None", "totalAssets": "10898357000", "longTermDebt": "4597765000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "58567000", "reportedCurrency": "USD", "retainedEarnings": "171212000", "totalLiabilities": "5289488000", "otherCurrentAssets": "21162000", "totalCurrentAssets": "677846000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "27965000", "currentNetReceivables": "463029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10220511000", "currentAccountsPayable": "285011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9990117000", "shortLongTermDebtTotal": "4726187000", "totalShareholderEquity": "5382046000", "capitalLeaseObligations": "128422000", "otherCurrentLiabilities": "64850000", "totalCurrentLiabilities": "563301000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4726187000", "cashAndShortTermInvestments": "165690000", "commonStockSharesOutstanding": "118759000", "intangibleAssetsExcludingGoodwill": "58567000", "cashAndCashEquivalentsAtCarryingValue": "165690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65034000", "profitLoss": "None", "dividendPayout": "64368000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "108237000", "capitalExpenditures": "110850000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-476446000", "cashflowFromInvestment": "-91496000", "stockBasedCompensation": "4443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64368000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89391000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286379000, "cost_of_revenue": 92278000, "gross_profit": 194101000, "research_and_development": null, "selling_general_admin": 17470000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98279000, "depreciation_amortisation": 89391000, "ebitda": 187670000, "interest_expense": 33245000, "interest_income": null, "other_non_operating": null, "pretax_income": 65034000, "tax_provision": null, "effective_tax_rate": null, "net_income": 59285000, "net_income_continuing_ops": 65034000, "net_income_to_common": 59285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165690000, "short_term_investments": 27965000, "net_receivables": 463029000, "inventory": null, "other_current_assets": null, "total_current_assets": 677846000, "net_ppe": null, "goodwill": 167370000, "intangible_assets": 58567000, "goodwill_and_intangibles": 225937000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10220511000, "total_assets": 10898357000, "short_term_debt": 0, "accounts_payable": 285011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 563301000, "long_term_debt": 4597765000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4726187000, "total_liabilities": 5289488000, "total_debt": 4597765000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 171212000, "total_equity": 5382046000, "shares_outstanding": 118759000, "operating_cash_flow": 108237000, "stock_based_compensation": 4443000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110850000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91496000, "dividends_paid": 64368000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -476446000, "free_cash_flow": 219087000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98279000", "ebitda": "187670000", "netIncome": "59285000", "grossProfit": "194101000", "depreciation": "None", "totalRevenue": "286379000", "costOfRevenue": "92278000", "interestIncome": "4790000", "incomeBeforeTax": "65034000", "interestExpense": "33245000", "operatingIncome": "87510000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-28455000", "nonInterestIncome": "None", "operatingExpenses": "106591000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89391000", "sellingGeneralAndAdministrative": "17470000", "netIncomeFromContinuingOperations": "65034000" }, "balance": { "goodwill": "167370000", "inventory": "None", "commonStock": "1181000", "currentDebt": "None", "investments": "None", "totalAssets": "10898357000", "longTermDebt": "4597765000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "58567000", "reportedCurrency": "USD", "retainedEarnings": "171212000", "totalLiabilities": "5289488000", "otherCurrentAssets": "21162000", "totalCurrentAssets": "677846000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "27965000", "currentNetReceivables": "463029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10220511000", "currentAccountsPayable": "285011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9990117000", "shortLongTermDebtTotal": "4726187000", "totalShareholderEquity": "5382046000", "capitalLeaseObligations": "128422000", "otherCurrentLiabilities": "64850000", "totalCurrentLiabilities": "563301000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4726187000", "cashAndShortTermInvestments": "165690000", "commonStockSharesOutstanding": "118759000", "intangibleAssetsExcludingGoodwill": "58567000", "cashAndCashEquivalentsAtCarryingValue": "165690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65034000", "profitLoss": "None", "dividendPayout": "64368000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "108237000", "capitalExpenditures": "110850000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-476446000", "cashflowFromInvestment": "-91496000", "stockBasedCompensation": "4443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64368000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89391000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 289938000, "cost_of_revenue": 95600000, "gross_profit": 194338000, "ebit": 94081000, "ebitda": 186228000, "pretax_income": 57673000, "tax_provision": -11116000, "net_income": 52378000, "net_income_to_common": 52378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 625395000, "total_current_assets": 1147716000, "total_assets": 11380634000, "short_term_debt": 405235000, "long_term_debt": 5001156000, "total_debt": 5406391000, "total_liabilities": 5772094000, "total_equity": 5380338000, "shares_outstanding": 118244000, "goodwill_and_intangibles": 226991000 }, "cash_flow": { "operating_cash_flow": 176350000, "capital_expenditure": 174363000, "free_cash_flow": 350713000, "dividends_paid": 64008000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286783, "ticker_id": 2417, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94081000", "ebitda": "186228000", "netIncome": "52378000", "grossProfit": "194338000", "depreciation": "None", "totalRevenue": "289938000", "costOfRevenue": "95600000", "interestIncome": "9688000", "incomeBeforeTax": "57673000", "interestExpense": "36408000", "operatingIncome": "84393000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-11116000", "reportedCurrency": "USD", "netInterestIncome": "-26720000", "nonInterestIncome": "None", "operatingExpenses": "109945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92147000", "sellingGeneralAndAdministrative": "18066000", "netIncomeFromContinuingOperations": "57673000" }, "balance": { "goodwill": "None", "inventory": "1092226000", "commonStock": "1181000", "currentDebt": "None", "investments": "None", "totalAssets": "11380634000", "longTermDebt": "5001156000", "shortTermDebt": "405235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "226991000", "reportedCurrency": "USD", "retainedEarnings": "175962000", "totalLiabilities": "5772094000", "otherCurrentAssets": "28346000", "totalCurrentAssets": "1147716000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "27144000", "currentNetReceivables": "466831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10232918000", "currentAccountsPayable": "354785000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9999712000", "shortLongTermDebtTotal": "5129762000", "totalShareholderEquity": "5380338000", "capitalLeaseObligations": "128606000", "otherCurrentLiabilities": "64844000", "totalCurrentLiabilities": "642332000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5129762000", "cashAndShortTermInvestments": "625395000", "commonStockSharesOutstanding": "118244000", "intangibleAssetsExcludingGoodwill": "226991000", "cashAndCashEquivalentsAtCarryingValue": "625395000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57673000", "profitLoss": "None", "dividendPayout": "64008000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176350000", "capitalExpenditures": "174363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212485000", "cashflowFromInvestment": "-174363000", "stockBasedCompensation": "4580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64008000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21718000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92147000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 289938000, "cost_of_revenue": 95600000, "gross_profit": 194338000, "research_and_development": null, "selling_general_admin": 18066000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94081000, "depreciation_amortisation": 92147000, "ebitda": 186228000, "interest_expense": 36408000, "interest_income": null, "other_non_operating": null, "pretax_income": 57673000, "tax_provision": -11116000, "effective_tax_rate": null, "net_income": 52378000, "net_income_continuing_ops": 57673000, "net_income_to_common": 52378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 625395000, "short_term_investments": 27144000, "net_receivables": 466831000, "inventory": 1092226000, "other_current_assets": null, "total_current_assets": 1147716000, "net_ppe": null, "goodwill": null, "intangible_assets": 226991000, "goodwill_and_intangibles": 226991000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10232918000, "total_assets": 11380634000, "short_term_debt": 405235000, "accounts_payable": 354785000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 642332000, "long_term_debt": 5001156000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5129762000, "total_liabilities": 5772094000, "total_debt": 5406391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 175962000, "total_equity": 5380338000, "shares_outstanding": 118244000, "operating_cash_flow": 176350000, "stock_based_compensation": 4580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174363000, "dividends_paid": 64008000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -212485000, "free_cash_flow": 350713000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94081000", "ebitda": "186228000", "netIncome": "52378000", "grossProfit": "194338000", "depreciation": "None", "totalRevenue": "289938000", "costOfRevenue": "95600000", "interestIncome": "9688000", "incomeBeforeTax": "57673000", "interestExpense": "36408000", "operatingIncome": "84393000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-11116000", "reportedCurrency": "USD", "netInterestIncome": "-26720000", "nonInterestIncome": "None", "operatingExpenses": "109945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92147000", "sellingGeneralAndAdministrative": "18066000", "netIncomeFromContinuingOperations": "57673000" }, "balance": { "goodwill": "None", "inventory": "1092226000", "commonStock": "1181000", "currentDebt": "None", "investments": "None", "totalAssets": "11380634000", "longTermDebt": "5001156000", "shortTermDebt": "405235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "226991000", "reportedCurrency": "USD", "retainedEarnings": "175962000", "totalLiabilities": "5772094000", "otherCurrentAssets": "28346000", "totalCurrentAssets": "1147716000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "27144000", "currentNetReceivables": "466831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10232918000", "currentAccountsPayable": "354785000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9999712000", "shortLongTermDebtTotal": "5129762000", "totalShareholderEquity": "5380338000", "capitalLeaseObligations": "128606000", "otherCurrentLiabilities": "64844000", "totalCurrentLiabilities": "642332000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5129762000", "cashAndShortTermInvestments": "625395000", "commonStockSharesOutstanding": "118244000", "intangibleAssetsExcludingGoodwill": "226991000", "cashAndCashEquivalentsAtCarryingValue": "625395000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57673000", "profitLoss": "None", "dividendPayout": "64008000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176350000", "capitalExpenditures": "174363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212485000", "cashflowFromInvestment": "-174363000", "stockBasedCompensation": "4580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64008000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21718000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92147000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 280731000, "cost_of_revenue": 93403000, "gross_profit": 187328000, "ebit": 91310000, "ebitda": 178727000, "pretax_income": 54547000, "tax_provision": 5336000, "net_income": 49211000, "net_income_to_common": 49211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 835893000, "total_current_assets": 1369527000, "total_assets": 11543756000, "short_term_debt": 526744000, "long_term_debt": 5120537000, "total_debt": 5647281000, "total_liabilities": 5909498000, "total_equity": 5405669000, "shares_outstanding": 117663190, "goodwill_and_intangibles": 220485000 }, "cash_flow": { "operating_cash_flow": 88693000, "capital_expenditure": 114290000, "free_cash_flow": 202983000, "dividends_paid": 63999000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286784, "ticker_id": 2417, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91310000", "ebitda": "178727000", "netIncome": "49211000", "grossProfit": "187328000", "depreciation": "None", "totalRevenue": "280731000", "costOfRevenue": "93403000", "interestIncome": "10084000", "incomeBeforeTax": "54547000", "interestExpense": "36763000", "operatingIncome": "81353000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5336000", "reportedCurrency": "USD", "netInterestIncome": "-26679000", "nonInterestIncome": "None", "operatingExpenses": "105975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87417000", "sellingGeneralAndAdministrative": "18824000", "netIncomeFromContinuingOperations": "54547000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "11543756000", "longTermDebt": "5120537000", "shortTermDebt": "526744000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "220485000", "reportedCurrency": "USD", "retainedEarnings": "187796000", "totalLiabilities": "5909498000", "otherCurrentAssets": "32580000", "totalCurrentAssets": "1369527000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "32648000", "currentNetReceivables": "468406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10174229000", "currentAccountsPayable": "361759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5249324000", "totalShareholderEquity": "5405669000", "capitalLeaseObligations": "128787000", "otherCurrentLiabilities": "65118000", "totalCurrentLiabilities": "660174000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5249324000", "cashAndShortTermInvestments": "835893000", "commonStockSharesOutstanding": "117663190", "intangibleAssetsExcludingGoodwill": "220485000", "cashAndCashEquivalentsAtCarryingValue": "835893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54547000", "profitLoss": "None", "dividendPayout": "63999000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88693000", "capitalExpenditures": "114290000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71773000", "cashflowFromInvestment": "-36034000", "stockBasedCompensation": "5100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63999000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87417000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 280731000, "cost_of_revenue": 93403000, "gross_profit": 187328000, "research_and_development": null, "selling_general_admin": 18824000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91310000, "depreciation_amortisation": 87417000, "ebitda": 178727000, "interest_expense": 36763000, "interest_income": null, "other_non_operating": null, "pretax_income": 54547000, "tax_provision": 5336000, "effective_tax_rate": null, "net_income": 49211000, "net_income_continuing_ops": 54547000, "net_income_to_common": 49211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 835893000, "short_term_investments": 32648000, "net_receivables": 468406000, "inventory": null, "other_current_assets": null, "total_current_assets": 1369527000, "net_ppe": null, "goodwill": null, "intangible_assets": 220485000, "goodwill_and_intangibles": 220485000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10174229000, "total_assets": 11543756000, "short_term_debt": 526744000, "accounts_payable": 361759000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 660174000, "long_term_debt": 5120537000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5249324000, "total_liabilities": 5909498000, "total_debt": 5647281000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 187796000, "total_equity": 5405669000, "shares_outstanding": 117663190, "operating_cash_flow": 88693000, "stock_based_compensation": 5100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114290000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36034000, "dividends_paid": 63999000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71773000, "free_cash_flow": 202983000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91310000", "ebitda": "178727000", "netIncome": "49211000", "grossProfit": "187328000", "depreciation": "None", "totalRevenue": "280731000", "costOfRevenue": "93403000", "interestIncome": "10084000", "incomeBeforeTax": "54547000", "interestExpense": "36763000", "operatingIncome": "81353000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5336000", "reportedCurrency": "USD", "netInterestIncome": "-26679000", "nonInterestIncome": "None", "operatingExpenses": "105975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87417000", "sellingGeneralAndAdministrative": "18824000", "netIncomeFromContinuingOperations": "54547000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "11543756000", "longTermDebt": "5120537000", "shortTermDebt": "526744000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "220485000", "reportedCurrency": "USD", "retainedEarnings": "187796000", "totalLiabilities": "5909498000", "otherCurrentAssets": "32580000", "totalCurrentAssets": "1369527000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "32648000", "currentNetReceivables": "468406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10174229000", "currentAccountsPayable": "361759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5249324000", "totalShareholderEquity": "5405669000", "capitalLeaseObligations": "128787000", "otherCurrentLiabilities": "65118000", "totalCurrentLiabilities": "660174000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5249324000", "cashAndShortTermInvestments": "835893000", "commonStockSharesOutstanding": "117663190", "intangibleAssetsExcludingGoodwill": "220485000", "cashAndCashEquivalentsAtCarryingValue": "835893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54547000", "profitLoss": "None", "dividendPayout": "63999000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88693000", "capitalExpenditures": "114290000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71773000", "cashflowFromInvestment": "-36034000", "stockBasedCompensation": "5100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63999000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87417000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 278581000, "cost_of_revenue": 91590000, "gross_profit": 186991000, "ebit": 94571000, "ebitda": 182864000, "pretax_income": 55700000, "tax_provision": 5780000, "net_income": 49920000, "net_income_to_common": 49920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 855007000, "total_current_assets": 1457558000, "total_assets": 11599200000, "short_term_debt": 528238000, "long_term_debt": 5120287000, "total_debt": 5648525000, "total_liabilities": 5956469000, "total_equity": 5413007000, "shares_outstanding": 117960926, "goodwill_and_intangibles": 226506000 }, "cash_flow": { "operating_cash_flow": 167869000, "capital_expenditure": 101476000, "free_cash_flow": 269345000, "dividends_paid": 63931000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286785, "ticker_id": 2417, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94571000", "ebitda": "182864000", "netIncome": "49920000", "grossProfit": "186991000", "depreciation": "None", "totalRevenue": "278581000", "costOfRevenue": "91590000", "interestIncome": "13190000", "incomeBeforeTax": "55700000", "interestExpense": "38871000", "operatingIncome": "81668000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5780000", "reportedCurrency": "USD", "netInterestIncome": "-25681000", "nonInterestIncome": "None", "operatingExpenses": "105323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88293000", "sellingGeneralAndAdministrative": "17292000", "netIncomeFromContinuingOperations": "55700000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "11599200000", "longTermDebt": "5120287000", "shortTermDebt": "528238000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "226506000", "reportedCurrency": "USD", "retainedEarnings": "203080000", "totalLiabilities": "5956469000", "otherCurrentAssets": "22253000", "totalCurrentAssets": "1457558000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "109513000", "currentNetReceivables": "470785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10141642000", "currentAccountsPayable": "401892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5249253000", "totalShareholderEquity": "5413007000", "capitalLeaseObligations": "128966000", "otherCurrentLiabilities": "65111000", "totalCurrentLiabilities": "707216000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5249253000", "cashAndShortTermInvestments": "855007000", "commonStockSharesOutstanding": "117960926", "intangibleAssetsExcludingGoodwill": "226506000", "cashAndCashEquivalentsAtCarryingValue": "855007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55700000", "profitLoss": "None", "dividendPayout": "63931000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167869000", "capitalExpenditures": "101476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100126000", "cashflowFromInvestment": "76849000", "stockBasedCompensation": "3381000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63931000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5898000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 278581000, "cost_of_revenue": 91590000, "gross_profit": 186991000, "research_and_development": null, "selling_general_admin": 17292000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94571000, "depreciation_amortisation": 88293000, "ebitda": 182864000, "interest_expense": 38871000, "interest_income": null, "other_non_operating": null, "pretax_income": 55700000, "tax_provision": 5780000, "effective_tax_rate": null, "net_income": 49920000, "net_income_continuing_ops": 55700000, "net_income_to_common": 49920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 855007000, "short_term_investments": 109513000, "net_receivables": 470785000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1457558000, "net_ppe": null, "goodwill": null, "intangible_assets": 226506000, "goodwill_and_intangibles": 226506000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10141642000, "total_assets": 11599200000, "short_term_debt": 528238000, "accounts_payable": 401892000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 707216000, "long_term_debt": 5120287000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5249253000, "total_liabilities": 5956469000, "total_debt": 5648525000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 203080000, "total_equity": 5413007000, "shares_outstanding": 117960926, "operating_cash_flow": 167869000, "stock_based_compensation": 3381000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101476000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 76849000, "dividends_paid": 63931000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100126000, "free_cash_flow": 269345000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94571000", "ebitda": "182864000", "netIncome": "49920000", "grossProfit": "186991000", "depreciation": "None", "totalRevenue": "278581000", "costOfRevenue": "91590000", "interestIncome": "13190000", "incomeBeforeTax": "55700000", "interestExpense": "38871000", "operatingIncome": "81668000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5780000", "reportedCurrency": "USD", "netInterestIncome": "-25681000", "nonInterestIncome": "None", "operatingExpenses": "105323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88293000", "sellingGeneralAndAdministrative": "17292000", "netIncomeFromContinuingOperations": "55700000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "11599200000", "longTermDebt": "5120287000", "shortTermDebt": "528238000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "226506000", "reportedCurrency": "USD", "retainedEarnings": "203080000", "totalLiabilities": "5956469000", "otherCurrentAssets": "22253000", "totalCurrentAssets": "1457558000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "109513000", "currentNetReceivables": "470785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10141642000", "currentAccountsPayable": "401892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5249253000", "totalShareholderEquity": "5413007000", "capitalLeaseObligations": "128966000", "otherCurrentLiabilities": "65111000", "totalCurrentLiabilities": "707216000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5249253000", "cashAndShortTermInvestments": "855007000", "commonStockSharesOutstanding": "117960926", "intangibleAssetsExcludingGoodwill": "226506000", "cashAndCashEquivalentsAtCarryingValue": "855007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55700000", "profitLoss": "None", "dividendPayout": "63931000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167869000", "capitalExpenditures": "101476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100126000", "cashflowFromInvestment": "76849000", "stockBasedCompensation": "3381000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63931000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5898000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88293000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 269016000, "cost_of_revenue": 86247000, "gross_profit": 182769000, "ebit": 85371000, "ebitda": 171646000, "pretax_income": 53046000, "tax_provision": 33541000, "net_income": 47284000, "net_income_to_common": 47284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 510163000, "total_current_assets": 1279953000, "total_assets": 11401045000, "short_term_debt": 6737000, "long_term_debt": 4928378000, "total_debt": 4935115000, "total_liabilities": 5741352000, "total_equity": 5428161000, "shares_outstanding": 117816000, "goodwill_and_intangibles": 54514000 }, "cash_flow": { "operating_cash_flow": 110223000, "capital_expenditure": 136172000, "free_cash_flow": 246395000, "dividends_paid": 63931000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286786, "ticker_id": 2417, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85371000", "ebitda": "171646000", "netIncome": "47284000", "grossProfit": "182769000", "depreciation": "None", "totalRevenue": "269016000", "costOfRevenue": "86247000", "interestIncome": "10696000", "incomeBeforeTax": "53046000", "interestExpense": "32325000", "operatingIncome": "74675000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "33541000", "reportedCurrency": "USD", "netInterestIncome": "-21629000", "nonInterestIncome": "None", "operatingExpenses": "108094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86275000", "sellingGeneralAndAdministrative": "22078000", "netIncomeFromContinuingOperations": "53046000" }, "balance": { "goodwill": "None", "inventory": "995283000", "commonStock": "1173000", "currentDebt": "None", "investments": "None", "totalAssets": "11401045000", "longTermDebt": "4928378000", "shortTermDebt": "6737000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "54514000", "reportedCurrency": "USD", "retainedEarnings": "221149000", "totalLiabilities": "5741352000", "otherCurrentAssets": "10532000", "totalCurrentAssets": "1279953000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "284670000", "currentNetReceivables": "474588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10121092000", "currentAccountsPayable": "371179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5052731000", "totalShareholderEquity": "5428161000", "capitalLeaseObligations": "124353000", "otherCurrentLiabilities": "64440000", "totalCurrentLiabilities": "688621000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5052731000", "cashAndShortTermInvestments": "510163000", "commonStockSharesOutstanding": "117816000", "intangibleAssetsExcludingGoodwill": "54514000", "cashAndCashEquivalentsAtCarryingValue": "510163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53046000", "profitLoss": "None", "dividendPayout": "63931000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "110223000", "capitalExpenditures": "136172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78931000", "cashflowFromInvestment": "-139923000", "stockBasedCompensation": "8498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63931000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 269016000, "cost_of_revenue": 86247000, "gross_profit": 182769000, "research_and_development": null, "selling_general_admin": 22078000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85371000, "depreciation_amortisation": 86275000, "ebitda": 171646000, "interest_expense": 32325000, "interest_income": null, "other_non_operating": null, "pretax_income": 53046000, "tax_provision": 33541000, "effective_tax_rate": null, "net_income": 47284000, "net_income_continuing_ops": 53046000, "net_income_to_common": 47284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 510163000, "short_term_investments": 284670000, "net_receivables": 474588000, "inventory": 995283000, "other_current_assets": null, "total_current_assets": 1279953000, "net_ppe": null, "goodwill": null, "intangible_assets": 54514000, "goodwill_and_intangibles": 54514000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10121092000, "total_assets": 11401045000, "short_term_debt": 6737000, "accounts_payable": 371179000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 688621000, "long_term_debt": 4928378000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5052731000, "total_liabilities": 5741352000, "total_debt": 4935115000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 221149000, "total_equity": 5428161000, "shares_outstanding": 117816000, "operating_cash_flow": 110223000, "stock_based_compensation": 8498000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136172000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139923000, "dividends_paid": 63931000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78931000, "free_cash_flow": 246395000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85371000", "ebitda": "171646000", "netIncome": "47284000", "grossProfit": "182769000", "depreciation": "None", "totalRevenue": "269016000", "costOfRevenue": "86247000", "interestIncome": "10696000", "incomeBeforeTax": "53046000", "interestExpense": "32325000", "operatingIncome": "74675000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "33541000", "reportedCurrency": "USD", "netInterestIncome": "-21629000", "nonInterestIncome": "None", "operatingExpenses": "108094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86275000", "sellingGeneralAndAdministrative": "22078000", "netIncomeFromContinuingOperations": "53046000" }, "balance": { "goodwill": "None", "inventory": "995283000", "commonStock": "1173000", "currentDebt": "None", "investments": "None", "totalAssets": "11401045000", "longTermDebt": "4928378000", "shortTermDebt": "6737000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "54514000", "reportedCurrency": "USD", "retainedEarnings": "221149000", "totalLiabilities": "5741352000", "otherCurrentAssets": "10532000", "totalCurrentAssets": "1279953000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "284670000", "currentNetReceivables": "474588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10121092000", "currentAccountsPayable": "371179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5052731000", "totalShareholderEquity": "5428161000", "capitalLeaseObligations": "124353000", "otherCurrentLiabilities": "64440000", "totalCurrentLiabilities": "688621000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5052731000", "cashAndShortTermInvestments": "510163000", "commonStockSharesOutstanding": "117816000", "intangibleAssetsExcludingGoodwill": "54514000", "cashAndCashEquivalentsAtCarryingValue": "510163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53046000", "profitLoss": "None", "dividendPayout": "63931000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "110223000", "capitalExpenditures": "136172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78931000", "cashflowFromInvestment": "-139923000", "stockBasedCompensation": "8498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63931000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86275000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 283594000, "cost_of_revenue": 92050000, "gross_profit": 191544000, "ebit": 88574000, "ebitda": 174055000, "pretax_income": 58737000, "tax_provision": 30867000, "net_income": 52762000, "net_income_to_common": 52762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618794000, "total_current_assets": 1392597000, "total_assets": 11471121000, "short_term_debt": 1465000, "long_term_debt": 4934806000, "total_debt": 4936271000, "total_liabilities": 5803596000, "total_equity": 5433944000, "shares_outstanding": 117495246, "goodwill_and_intangibles": 228742000 }, "cash_flow": { "operating_cash_flow": 208816000, "capital_expenditure": 148257000, "free_cash_flow": 357073000, "dividends_paid": 63897000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286788, "ticker_id": 2417, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88574000", "ebitda": "174055000", "netIncome": "52762000", "grossProfit": "191544000", "depreciation": "None", "totalRevenue": "283594000", "costOfRevenue": "92050000", "interestIncome": "7015000", "incomeBeforeTax": "58737000", "interestExpense": "29837000", "operatingIncome": "81559000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "30867000", "reportedCurrency": "USD", "netInterestIncome": "-22822000", "nonInterestIncome": "None", "operatingExpenses": "109985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85481000", "sellingGeneralAndAdministrative": "24761000", "netIncomeFromContinuingOperations": "58737000" }, "balance": { "goodwill": "None", "inventory": "1096250000", "commonStock": "1173000", "currentDebt": "None", "investments": "None", "totalAssets": "11471121000", "longTermDebt": "4934806000", "shortTermDebt": "1465000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "228742000", "reportedCurrency": "USD", "retainedEarnings": "237665000", "totalLiabilities": "5803596000", "otherCurrentAssets": "17558000", "totalCurrentAssets": "1392597000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "278789000", "currentNetReceivables": "477456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10078524000", "currentAccountsPayable": "426662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9845139000", "shortLongTermDebtTotal": "5059323000", "totalShareholderEquity": "5433944000", "capitalLeaseObligations": "124517000", "otherCurrentLiabilities": "64423000", "totalCurrentLiabilities": "744273000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5059323000", "cashAndShortTermInvestments": "618794000", "commonStockSharesOutstanding": "117495246", "intangibleAssetsExcludingGoodwill": "228742000", "cashAndCashEquivalentsAtCarryingValue": "618794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58737000", "profitLoss": "None", "dividendPayout": "63897000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "208816000", "capitalExpenditures": "148257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "449180000", "cashflowFromInvestment": "-660477000", "stockBasedCompensation": "10596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63897000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1892000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85481000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 283594000, "cost_of_revenue": 92050000, "gross_profit": 191544000, "research_and_development": null, "selling_general_admin": 24761000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88574000, "depreciation_amortisation": 85481000, "ebitda": 174055000, "interest_expense": 29837000, "interest_income": null, "other_non_operating": null, "pretax_income": 58737000, "tax_provision": 30867000, "effective_tax_rate": null, "net_income": 52762000, "net_income_continuing_ops": 58737000, "net_income_to_common": 52762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 618794000, "short_term_investments": 278789000, "net_receivables": 477456000, "inventory": 1096250000, "other_current_assets": null, "total_current_assets": 1392597000, "net_ppe": null, "goodwill": null, "intangible_assets": 228742000, "goodwill_and_intangibles": 228742000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10078524000, "total_assets": 11471121000, "short_term_debt": 1465000, "accounts_payable": 426662000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 744273000, "long_term_debt": 4934806000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5059323000, "total_liabilities": 5803596000, "total_debt": 4936271000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 237665000, "total_equity": 5433944000, "shares_outstanding": 117495246, "operating_cash_flow": 208816000, "stock_based_compensation": 10596000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148257000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -660477000, "dividends_paid": 63897000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 449180000, "free_cash_flow": 357073000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88574000", "ebitda": "174055000", "netIncome": "52762000", "grossProfit": "191544000", "depreciation": "None", "totalRevenue": "283594000", "costOfRevenue": "92050000", "interestIncome": "7015000", "incomeBeforeTax": "58737000", "interestExpense": "29837000", "operatingIncome": "81559000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "30867000", "reportedCurrency": "USD", "netInterestIncome": "-22822000", "nonInterestIncome": "None", "operatingExpenses": "109985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85481000", "sellingGeneralAndAdministrative": "24761000", "netIncomeFromContinuingOperations": "58737000" }, "balance": { "goodwill": "None", "inventory": "1096250000", "commonStock": "1173000", "currentDebt": "None", "investments": "None", "totalAssets": "11471121000", "longTermDebt": "4934806000", "shortTermDebt": "1465000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "228742000", "reportedCurrency": "USD", "retainedEarnings": "237665000", "totalLiabilities": "5803596000", "otherCurrentAssets": "17558000", "totalCurrentAssets": "1392597000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "278789000", "currentNetReceivables": "477456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10078524000", "currentAccountsPayable": "426662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9845139000", "shortLongTermDebtTotal": "5059323000", "totalShareholderEquity": "5433944000", "capitalLeaseObligations": "124517000", "otherCurrentLiabilities": "64423000", "totalCurrentLiabilities": "744273000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5059323000", "cashAndShortTermInvestments": "618794000", "commonStockSharesOutstanding": "117495246", "intangibleAssetsExcludingGoodwill": "228742000", "cashAndCashEquivalentsAtCarryingValue": "618794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58737000", "profitLoss": "None", "dividendPayout": "63897000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "208816000", "capitalExpenditures": "148257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "449180000", "cashflowFromInvestment": "-660477000", "stockBasedCompensation": "10596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63897000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1892000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85481000", "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": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "income_statement": { "revenue": 284282000, "cost_of_revenue": 87024000, "gross_profit": 197258000, "ebit": 87658000, "ebitda": 178275000, "pretax_income": 61275000, "tax_provision": 27457000, "net_income": 55587000, "net_income_to_common": 55587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361885000, "total_current_assets": 861997000, "total_assets": 10911034000, "short_term_debt": 783922000, "long_term_debt": 4412975000, "total_debt": 5196897000, "total_liabilities": 5243440000, "total_equity": 5434094000, "shares_outstanding": 117359517, "goodwill_and_intangibles": 230559000 }, "cash_flow": { "operating_cash_flow": 101414000, "capital_expenditure": 138042000, "free_cash_flow": 239456000, "dividends_paid": 63867000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286789, "ticker_id": 2417, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:46.862217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87658000", "ebitda": "178275000", "netIncome": "55587000", "grossProfit": "197258000", "depreciation": "None", "totalRevenue": "284282000", "costOfRevenue": "87024000", "interestIncome": "3421000", "incomeBeforeTax": "61275000", "interestExpense": "26383000", "operatingIncome": "84237000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "27457000", "reportedCurrency": "USD", "netInterestIncome": "-22962000", "nonInterestIncome": "None", "operatingExpenses": "113021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3421000", "costofGoodsAndServicesSold": "87024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90617000", "sellingGeneralAndAdministrative": "22659000", "netIncomeFromContinuingOperations": "61275000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1172000", "currentDebt": "None", "investments": "None", "totalAssets": "10911034000", "longTermDebt": "4412975000", "shortTermDebt": "783922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "230559000", "reportedCurrency": "USD", "retainedEarnings": "248695000", "totalLiabilities": "5243440000", "otherCurrentAssets": "-836211000", "totalCurrentAssets": "861997000", "currentLongTermDebt": "None", "longTermInvestments": "25786000", "shortTermInvestments": "25786000", "currentNetReceivables": "474326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10049037000", "currentAccountsPayable": "377733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9783529000", "shortLongTermDebtTotal": "5196897000", "totalShareholderEquity": "5434094000", "capitalLeaseObligations": "124678000", "otherCurrentLiabilities": "-719484000", "totalCurrentLiabilities": "705787000", "otherNonCurrentLiabilities": "388294000", "totalNonCurrentLiabilities": "4537653000", "cashAndShortTermInvestments": "361885000", "commonStockSharesOutstanding": "117359517", "intangibleAssetsExcludingGoodwill": "230559000", "cashAndCashEquivalentsAtCarryingValue": "361885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61275000", "profitLoss": "None", "dividendPayout": "63867000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101414000", "capitalExpenditures": "138042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77845000", "cashflowFromInvestment": "-259390000", "stockBasedCompensation": "7721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63867000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-114473000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1340000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90617000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 284282000, "cost_of_revenue": 87024000, "gross_profit": 197258000, "research_and_development": null, "selling_general_admin": 22659000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87658000, "depreciation_amortisation": 90617000, "ebitda": 178275000, "interest_expense": 26383000, "interest_income": null, "other_non_operating": null, "pretax_income": 61275000, "tax_provision": 27457000, "effective_tax_rate": null, "net_income": 55587000, "net_income_continuing_ops": 61275000, "net_income_to_common": 55587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361885000, "short_term_investments": 25786000, "net_receivables": 474326000, "inventory": 1, "other_current_assets": null, "total_current_assets": 861997000, "net_ppe": null, "goodwill": null, "intangible_assets": 230559000, "goodwill_and_intangibles": 230559000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10049037000, "total_assets": 10911034000, "short_term_debt": 783922000, "accounts_payable": 377733000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 705787000, "long_term_debt": 4412975000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4537653000, "total_liabilities": 5243440000, "total_debt": 5196897000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 248695000, "total_equity": 5434094000, "shares_outstanding": 117359517, "operating_cash_flow": 101414000, "stock_based_compensation": 7721000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 138042000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -259390000, "dividends_paid": 63867000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77845000, "free_cash_flow": 239456000, "net_change_in_cash": -114473000 }, "raw_data": { "income": { "ebit": "87658000", "ebitda": "178275000", "netIncome": "55587000", "grossProfit": "197258000", "depreciation": "None", "totalRevenue": "284282000", "costOfRevenue": "87024000", "interestIncome": "3421000", "incomeBeforeTax": "61275000", "interestExpense": "26383000", "operatingIncome": "84237000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "27457000", "reportedCurrency": "USD", "netInterestIncome": "-22962000", "nonInterestIncome": "None", "operatingExpenses": "113021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3421000", "costofGoodsAndServicesSold": "87024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90617000", "sellingGeneralAndAdministrative": "22659000", "netIncomeFromContinuingOperations": "61275000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1172000", "currentDebt": "None", "investments": "None", "totalAssets": "10911034000", "longTermDebt": "4412975000", "shortTermDebt": "783922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "230559000", "reportedCurrency": "USD", "retainedEarnings": "248695000", "totalLiabilities": "5243440000", "otherCurrentAssets": "-836211000", "totalCurrentAssets": "861997000", "currentLongTermDebt": "None", "longTermInvestments": "25786000", "shortTermInvestments": "25786000", "currentNetReceivables": "474326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10049037000", "currentAccountsPayable": "377733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9783529000", "shortLongTermDebtTotal": "5196897000", "totalShareholderEquity": "5434094000", "capitalLeaseObligations": "124678000", "otherCurrentLiabilities": "-719484000", "totalCurrentLiabilities": "705787000", "otherNonCurrentLiabilities": "388294000", "totalNonCurrentLiabilities": "4537653000", "cashAndShortTermInvestments": "361885000", "commonStockSharesOutstanding": "117359517", "intangibleAssetsExcludingGoodwill": "230559000", "cashAndCashEquivalentsAtCarryingValue": "361885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61275000", "profitLoss": "None", "dividendPayout": "63867000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101414000", "capitalExpenditures": "138042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77845000", "cashflowFromInvestment": "-259390000", "stockBasedCompensation": "7721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63867000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-114473000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1340000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90617000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }