{ "ticker": { "uuid": "25c02aaa-48b4-4fab-91a2-cb87a360dfcb", "symbol": "ELS", "name": "Equity Lifestyle Properties Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/25c02aaa-48b4-4fab-91a2-cb87a360dfcb/", "api_url": "https://sharemaestro.com/factors/api/tickers/25c02aaa-48b4-4fab-91a2-cb87a360dfcb/" }, "ticker_metadata": { "id": 1250, "uuid": "25c02aaa-48b4-4fab-91a2-cb87a360dfcb", "symbol": "ELS", "name": "Equity Lifestyle Properties Inc", "asset_type": "equity", "market_cap": 12495938000, "stock_exchange_id": 3, "industry": "Reit - Residential", "sector": "Real Estate", "description": "We are a self-managed and self-managed real estate investment trust (?", "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": "25c02aaa-48b4-4fab-91a2-cb87a360dfcb", "symbol": "ELS", "name": "Equity Lifestyle Properties Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/25c02aaa-48b4-4fab-91a2-cb87a360dfcb/", "api_url": "https://sharemaestro.com/factors/api/tickers/25c02aaa-48b4-4fab-91a2-cb87a360dfcb/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.1, "value": 0.05, "quality": 0.79, "momentum": 0.26, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 62.43, "market_cap": 12496987680, "pe_ratio": 32.4412, "earnings_yield": 0.0308, "ebitda_to_ev": 0.0386, "shareholder_yield": 0.033, "roe": 0.2187, "piotroski_f_score": 6, "momentum_12_1": 0.0512, "volatility_252d": 0.1514 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:57.559837+00:00", "batch_id": "" }, "size": { "price_close": 62.43, "market_cap": 12496987680, "market_cap_usd": 12496987680, "enterprise_value": 15748170680, "shares_outstanding": 200176000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 32.4412, "pb_ratio": 7.0941, "ptbv_ratio": 7.4016, "ps_ratio": 8.0033, "pcf_ratio": 21.8049, "pfcf_ratio": 15.4226, "ev_ebitda": 25.891, "ev_ebit": 39.529, "ev_sales": 10.0854, "ev_fcf": 19.4349, "earnings_yield": 0.0308, "fcf_yield": 0.0515, "price_to_sales": 8.0033, "price_to_book": 7.0941, "price_to_cashflow": 21.8049, "ebitda_to_ev": 0.0386, "sales_yield": 0.0992 }, "yield": { "dividend_yield": 0.033, "buyback_yield": 0, "shareholder_yield": 0.033, "debt_paydown_yield": null, "total_yield": 0.033 }, "quality": { "gross_margin": 0.3152, "operating_margin": 0.2551, "net_margin": 0.2467, "ebitda_margin": 0.3895, "fcf_margin": 0.5189, "roe": 0.2187, "roa": 0.067, "roic": 0.0596, "roc_greenblatt": null, "asset_turnover": 0.2716, "cash_conversion": 2.1035, "accruals_ratio": -0.0327, "sbc_to_revenue": 0.0045, "piotroski_f_score": 6, "altman_z_score": 2.2301, "earnings_stability_5y": 0.1307, "revenue_stability_5y": 0.1443, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0856, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.23, "net_debt_to_ebitda": 5.3451, "debt_to_assets": 0.5724, "interest_coverage": 2.9207, "current_ratio": 0.178, "quick_ratio": 0.178, "net_debt": 3251183000, "local_beta": 0.0003, "volatility_252d": 0.1514, "volatility_60d": 0.3627, "max_drawdown_12m": -0.092, "risk_adjusted_momentum": 0.3384 }, "growth": { "revenue_growth_1y": 0.0599, "revenue_growth_3y_cagr": 0.0366, "revenue_growth_5y_cagr": 0.0723, "eps_growth_1y": 0.0516, "eps_growth_3y_cagr": 0.1074, "eps_growth_5y_cagr": 0.1111, "fcf_growth_1y": -0.0156, "book_value_growth_1y": -0.0086, "revenue_growth": 0.0599, "earnings_growth": 0.0516 }, "momentum": { "price_return_1m": -0.0128, "price_return_3m": -0.0647, "price_return_6m": 0.0294, "price_return_9m": 0.0378, "price_return_12m": 0.0378, "price_return_12m_ex1m": 0.0512, "momentum_6m": 0.0294, "momentum_12m": 0.0378, "momentum_12_1": 0.0512, "distance_from_52w_high": -0.0724, "distance_from_52w_low": 0.0742, "relative_strength": -0.0622 }, "raw_ttm": { "revenue_ttm": 1561481000, "gross_profit_ttm": 492220000, "ebit_ttm": 398395000, "ebitda_ttm": 608250000, "net_income_ttm": 385220000, "eps_diluted_ttm": 1.9244, "operating_cash_flow_ttm": 573128000, "capital_expenditure_ttm": 237174000, "fcf_ttm": 810302000, "dividends_paid_ttm": 412575000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 136404999, "cash_and_equivalents": 39236000, "total_current_assets": 129488000, "total_current_liabilities": 727460000, "net_ppe": null, "total_assets": 5748668000, "total_debt": 3290419000, "total_equity": 1761607000, "net_working_capital": -547708000, "book_value_per_share": 8.8003, "retained_earnings": -222349000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1688407000, "tangible_book_per_share": 8.4346 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 73, "rank_pb": 85, "rank_ptbv": 76, "rank_ps": 87, "rank_pcf": 79, "rank_ev_ebitda": 83, "rank_ev_ebit": 89, "rank_earnings_yield": 73, "rank_fcf_yield": 67, "rank_dividend_yield": 23, "rank_shareholder_yield": 23, "rank_total_yield": 24, "rank_roe": 17, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 68, "rank_fcf_margin": 14, "rank_piotroski": 36, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 59, "rank_eps_growth_5y": 48, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 58 }, "composites": { "value_composite": 95, "quality_composite": 21, "momentum_composite": 74, "growth_composite": 71, "yield_composite": 16, "svqf_composite": 87, "vc1_composite": 95, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 90, "quality_value_composite": 0.1987, "os_score": 0.1, "value_percentile": 0.05, "quality_percentile": 0.79, "momentum_percentile": 0.26, "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": 13, "small_cap_core_rank": 92, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4055, "ticker_id": 1250, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:57.559837+00:00", "batch_id": "", "os_score_delta": null, "price_close": 62.43, "market_cap": 12496987680, "market_cap_usd": 12496987680, "enterprise_value": 15748170680, "shares_outstanding": 200176000, "fx_rate_to_usd": null, "pe_ratio": 32.44117045, "pb_ratio": 7.0940838, "ptbv_ratio": 7.40164408, "ps_ratio": 8.00329154, "pcf_ratio": 21.80488072, "pfcf_ratio": 15.42262969, "ev_ebitda": 25.89095056, "ev_ebit": 39.52903696, "ev_sales": 10.08540653, "ev_fcf": 19.43493991, "earnings_yield": 0.03082503, "fcf_yield": 0.05145372, "dividend_yield": 0.03301396, "buyback_yield": 0, "shareholder_yield": 0.03301396, "debt_paydown_yield": null, "total_yield": 0.03301396, "gross_margin": 0.31522638, "operating_margin": 0.25513919, "net_margin": 0.24670169, "ebitda_margin": 0.38953404, "fcf_margin": 0.51893171, "roe": 0.21867533, "roa": 0.06701031, "roic": 0.05960678, "roc_greenblatt": null, "asset_turnover": 0.27162484, "cash_conversion": 2.10347853, "accruals_ratio": -0.03268722, "sbc_to_revenue": 0.00452519, "debt_to_equity": 2.22999738, "net_debt_to_ebitda": 5.34514262, "debt_to_assets": 0.57237938, "interest_coverage": 2.92067742, "current_ratio": 0.17800016, "quick_ratio": 0.17800016, "net_debt": 3251183000, "revenue_growth_1y": 0.05993832, "revenue_growth_3y_cagr": 0.03656982, "revenue_growth_5y_cagr": 0.07228543, "eps_growth_1y": 0.05164878, "eps_growth_3y_cagr": 0.10737351, "eps_growth_5y_cagr": 0.11105767, "fcf_growth_1y": -0.01559398, "book_value_growth_1y": -0.00859717, "piotroski_f_score": 6, "altman_z_score": 2.23007348, "earnings_stability_5y": 0.130686, "revenue_stability_5y": 0.144288, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01280835, "price_return_3m": -0.06467706, "price_return_6m": 0.0294251, "price_return_9m": 0.03782587, "price_return_12m": 0.03777929, "price_return_12m_ex1m": 0.05124399, "distance_from_52w_high": -0.0723915, "distance_from_52w_low": 0.07420127, "relative_strength": -0.06218429, "local_beta": 0.0003, "volatility_252d": 0.151423, "volatility_60d": 0.36271, "max_drawdown_12m": -0.09200456, "revenue_ttm": 1561481000, "gross_profit_ttm": 492220000, "ebit_ttm": 398395000, "ebitda_ttm": 608250000, "net_income_ttm": 385220000, "eps_diluted_ttm": 1.92440652, "operating_cash_flow_ttm": 573128000, "capital_expenditure_ttm": 237174000, "fcf_ttm": 810302000, "dividends_paid_ttm": 412575000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 136404999, "cash_and_equivalents": 39236000, "total_current_assets": 129488000, "total_current_liabilities": 727460000, "net_ppe": null, "total_assets": 5748668000, "total_debt": 3290419000, "total_equity": 1761607000, "net_working_capital": -547708000, "book_value_per_share": 8.80029074, "retained_earnings": -222349000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1688407000, "tangible_book_per_share": 8.43461254, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 73, "rank_pb": 85, "rank_ptbv": 76, "rank_ps": 87, "rank_pcf": 79, "rank_ev_ebitda": 83, "rank_ev_ebit": 89, "rank_earnings_yield": 73, "rank_fcf_yield": 67, "rank_dividend_yield": 23, "rank_shareholder_yield": 23, "rank_total_yield": 24, "rank_roe": 17, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 68, "rank_fcf_margin": 14, "rank_piotroski": 36, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 59, "rank_eps_growth_5y": 48, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 58, "value_composite": 95, "quality_composite": 21, "momentum_composite": 74, "growth_composite": 71, "yield_composite": 16, "svqf_composite": 87, "vc1_composite": 95, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 92, "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": 62.43, "os": 0.1, "value": 0.05, "quality": 0.79, "momentum": 0.26, "confidence": 1, "coverage": 1, "pe_ratio": 32.4412, "earnings_yield": 0.0308, "shareholder_yield": 0.033, "roe": 0.2187, "momentum_12_1": 0.0512, "complete_fields": { "id": 4055, "ticker_id": 1250, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:57.559837+00:00", "batch_id": "", "os_score_delta": null, "price_close": 62.43, "market_cap": 12496987680, "market_cap_usd": 12496987680, "enterprise_value": 15748170680, "shares_outstanding": 200176000, "fx_rate_to_usd": null, "pe_ratio": 32.44117045, "pb_ratio": 7.0940838, "ptbv_ratio": 7.40164408, "ps_ratio": 8.00329154, "pcf_ratio": 21.80488072, "pfcf_ratio": 15.42262969, "ev_ebitda": 25.89095056, "ev_ebit": 39.52903696, "ev_sales": 10.08540653, "ev_fcf": 19.43493991, "earnings_yield": 0.03082503, "fcf_yield": 0.05145372, "dividend_yield": 0.03301396, "buyback_yield": 0, "shareholder_yield": 0.03301396, "debt_paydown_yield": null, "total_yield": 0.03301396, "gross_margin": 0.31522638, "operating_margin": 0.25513919, "net_margin": 0.24670169, "ebitda_margin": 0.38953404, "fcf_margin": 0.51893171, "roe": 0.21867533, "roa": 0.06701031, "roic": 0.05960678, "roc_greenblatt": null, "asset_turnover": 0.27162484, "cash_conversion": 2.10347853, "accruals_ratio": -0.03268722, "sbc_to_revenue": 0.00452519, "debt_to_equity": 2.22999738, "net_debt_to_ebitda": 5.34514262, "debt_to_assets": 0.57237938, "interest_coverage": 2.92067742, "current_ratio": 0.17800016, "quick_ratio": 0.17800016, "net_debt": 3251183000, "revenue_growth_1y": 0.05993832, "revenue_growth_3y_cagr": 0.03656982, "revenue_growth_5y_cagr": 0.07228543, "eps_growth_1y": 0.05164878, "eps_growth_3y_cagr": 0.10737351, "eps_growth_5y_cagr": 0.11105767, "fcf_growth_1y": -0.01559398, "book_value_growth_1y": -0.00859717, "piotroski_f_score": 6, "altman_z_score": 2.23007348, "earnings_stability_5y": 0.130686, "revenue_stability_5y": 0.144288, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01280835, "price_return_3m": -0.06467706, "price_return_6m": 0.0294251, "price_return_9m": 0.03782587, "price_return_12m": 0.03777929, "price_return_12m_ex1m": 0.05124399, "distance_from_52w_high": -0.0723915, "distance_from_52w_low": 0.07420127, "relative_strength": -0.06218429, "local_beta": 0.0003, "volatility_252d": 0.151423, "volatility_60d": 0.36271, "max_drawdown_12m": -0.09200456, "revenue_ttm": 1561481000, "gross_profit_ttm": 492220000, "ebit_ttm": 398395000, "ebitda_ttm": 608250000, "net_income_ttm": 385220000, "eps_diluted_ttm": 1.92440652, "operating_cash_flow_ttm": 573128000, "capital_expenditure_ttm": 237174000, "fcf_ttm": 810302000, "dividends_paid_ttm": 412575000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 136404999, "cash_and_equivalents": 39236000, "total_current_assets": 129488000, "total_current_liabilities": 727460000, "net_ppe": null, "total_assets": 5748668000, "total_debt": 3290419000, "total_equity": 1761607000, "net_working_capital": -547708000, "book_value_per_share": 8.80029074, "retained_earnings": -222349000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1688407000, "tangible_book_per_share": 8.43461254, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 73, "rank_pb": 85, "rank_ptbv": 76, "rank_ps": 87, "rank_pcf": 79, "rank_ev_ebitda": 83, "rank_ev_ebit": 89, "rank_earnings_yield": 73, "rank_fcf_yield": 67, "rank_dividend_yield": 23, "rank_shareholder_yield": 23, "rank_total_yield": 24, "rank_roe": 17, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 68, "rank_fcf_margin": 14, "rank_piotroski": 36, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 59, "rank_eps_growth_5y": 48, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 58, "value_composite": 95, "quality_composite": 21, "momentum_composite": 74, "growth_composite": 71, "yield_composite": 16, "svqf_composite": 87, "vc1_composite": 95, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 92, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 1531382000, "cost_of_revenue": 955086000, "gross_profit": 576296000, "ebit": 398788000, "ebitda": 607683000, "pretax_income": 398788000, "tax_provision": -3273000, "net_income": 386508000, "net_income_to_common": 386508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26132000, "total_current_assets": 119490000, "total_assets": 5745393000, "short_term_debt": 71283000, "long_term_debt": 3321613000, "total_debt": 3392896000, "total_liabilities": 3930567000, "total_equity": 1756275000, "shares_outstanding": 200114000, "goodwill_and_intangibles": 73200000 }, "cash_flow": { "operating_cash_flow": 571148000, "capital_expenditure": 237091000, "free_cash_flow": 808239000, "dividends_paid": 405005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255797, "ticker_id": 1250, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "398788000", "ebitda": "607683000", "netIncome": "386508000", "grossProfit": "576296000", "depreciation": "None", "totalRevenue": "1531382000", "costOfRevenue": "955086000", "interestIncome": "122233000", "incomeBeforeTax": "398788000", "interestExpense": "133895999", "operatingIncome": "517866999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3273000", "reportedCurrency": "USD", "netInterestIncome": "-121433000", "nonInterestIncome": "None", "operatingExpenses": "58429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "955086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208895000", "sellingGeneralAndAdministrative": "37510000", "netIncomeFromContinuingOperations": "402061000" }, "balance": { "goodwill": "17600000", "inventory": "None", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "5745393000", "longTermDebt": "3321613000", "shortTermDebt": "71283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "55600000", "reportedCurrency": "USD", "retainedEarnings": "-225045000", "totalLiabilities": "3930567000", "otherCurrentAssets": "-119490000", "totalCurrentAssets": "119490000", "currentLongTermDebt": "105000000", "longTermInvestments": "85041000", "shortTermInvestments": "None", "currentNetReceivables": "93358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5625903000", "currentAccountsPayable": "152536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5340370000", "shortLongTermDebtTotal": "3365042000", "totalShareholderEquity": "1756275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234920000", "totalCurrentLiabilities": "71283000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3859284000", "cashAndShortTermInvestments": "26132000", "commonStockSharesOutstanding": "200114000", "intangibleAssetsExcludingGoodwill": "55600000", "cashAndCashEquivalentsAtCarryingValue": "26132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "402061000", "profitLoss": "None", "dividendPayout": "405005000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "571148000", "capitalExpenditures": "237091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-292509000", "cashflowFromInvestment": "-277083000", "stockBasedCompensation": "7252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "405005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213743000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1531382000, "cost_of_revenue": 955086000, "gross_profit": 576296000, "research_and_development": null, "selling_general_admin": 37510000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 398788000, "depreciation_amortisation": 208895000, "ebitda": 607683000, "interest_expense": 133895999, "interest_income": null, "other_non_operating": null, "pretax_income": 398788000, "tax_provision": -3273000, "effective_tax_rate": null, "net_income": 386508000, "net_income_continuing_ops": 402061000, "net_income_to_common": 386508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26132000, "short_term_investments": null, "net_receivables": 93358000, "inventory": null, "other_current_assets": null, "total_current_assets": 119490000, "net_ppe": null, "goodwill": 17600000, "intangible_assets": 55600000, "goodwill_and_intangibles": 73200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5625903000, "total_assets": 5745393000, "short_term_debt": 71283000, "accounts_payable": 152536000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71283000, "long_term_debt": 3321613000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3859284000, "total_liabilities": 3930567000, "total_debt": 3392896000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -225045000, "total_equity": 1756275000, "shares_outstanding": 200114000, "operating_cash_flow": 571148000, "stock_based_compensation": 7252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 237091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -277083000, "dividends_paid": 405005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -292509000, "free_cash_flow": 808239000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "398788000", "ebitda": "607683000", "netIncome": "386508000", "grossProfit": "576296000", "depreciation": "None", "totalRevenue": "1531382000", "costOfRevenue": "955086000", "interestIncome": "122233000", "incomeBeforeTax": "398788000", "interestExpense": "133895999", "operatingIncome": "517866999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3273000", "reportedCurrency": "USD", "netInterestIncome": "-121433000", "nonInterestIncome": "None", "operatingExpenses": "58429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "955086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208895000", "sellingGeneralAndAdministrative": "37510000", "netIncomeFromContinuingOperations": "402061000" }, "balance": { "goodwill": "17600000", "inventory": "None", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "5745393000", "longTermDebt": "3321613000", "shortTermDebt": "71283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "55600000", "reportedCurrency": "USD", "retainedEarnings": "-225045000", "totalLiabilities": "3930567000", "otherCurrentAssets": "-119490000", "totalCurrentAssets": "119490000", "currentLongTermDebt": "105000000", "longTermInvestments": "85041000", "shortTermInvestments": "None", "currentNetReceivables": "93358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5625903000", "currentAccountsPayable": "152536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5340370000", "shortLongTermDebtTotal": "3365042000", "totalShareholderEquity": "1756275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234920000", "totalCurrentLiabilities": "71283000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3859284000", "cashAndShortTermInvestments": "26132000", "commonStockSharesOutstanding": "200114000", "intangibleAssetsExcludingGoodwill": "55600000", "cashAndCashEquivalentsAtCarryingValue": "26132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "402061000", "profitLoss": "None", "dividendPayout": "405005000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "571148000", "capitalExpenditures": "237091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-292509000", "cashflowFromInvestment": "-277083000", "stockBasedCompensation": "7252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "405005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213743000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 1433300000, "cost_of_revenue": 725289000, "gross_profit": 708011000, "ebit": 522174000, "ebitda": 731572000, "pretax_income": 384464000, "tax_provision": -354000, "net_income": 367014000, "net_income_to_common": 367014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5576000, "total_current_assets": 75302000, "total_assets": 5645652000, "short_term_debt": 77000000, "long_term_debt": 3127636000, "total_debt": 3204636000, "total_liabilities": 3821866000, "total_equity": 1740716000, "shares_outstanding": 196636000, "goodwill_and_intangibles": 39000000 }, "cash_flow": { "operating_cash_flow": 596721000, "capital_expenditure": 241279000, "free_cash_flow": 838000000, "dividends_paid": 367731000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255802, "ticker_id": 1250, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "522174000", "ebitda": "731572000", "netIncome": "367014000", "grossProfit": "708011000", "depreciation": "None", "totalRevenue": "1433300000", "costOfRevenue": "725289000", "interestIncome": "9238000", "incomeBeforeTax": "384464000", "interestExpense": "137710000", "operatingIncome": "415942000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-354000", "reportedCurrency": "USD", "netInterestIncome": "-128472000", "nonInterestIncome": "None", "operatingExpenses": "292069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "725289000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209398000", "sellingGeneralAndAdministrative": "38483000", "netIncomeFromContinuingOperations": "384818000" }, "balance": { "goodwill": "17600000", "inventory": "None", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "5645652000", "longTermDebt": "3127636000", "shortTermDebt": "77000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "21400000", "reportedCurrency": "USD", "retainedEarnings": "-214979000", "totalLiabilities": "3821866000", "otherCurrentAssets": "19000000", "totalCurrentAssets": "75302000", "currentLongTermDebt": "77000000", "longTermInvestments": "83772000", "shortTermInvestments": "None", "currentNetReceivables": "50726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5570350000", "currentAccountsPayable": "159225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5300052000", "shortLongTermDebtTotal": "3204636000", "totalShareholderEquity": "1740716000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "106256000", "totalCurrentLiabilities": "694230000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3127636000", "cashAndShortTermInvestments": "5576000", "commonStockSharesOutstanding": "196636000", "intangibleAssetsExcludingGoodwill": "21400000", "cashAndCashEquivalentsAtCarryingValue": "5576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "384818000", "profitLoss": "None", "dividendPayout": "367731000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "596721000", "capitalExpenditures": "241279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-384244000", "cashflowFromInvestment": "-217838000", "stockBasedCompensation": "9372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "367731000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "319178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1433300000, "cost_of_revenue": 725289000, "gross_profit": 708011000, "research_and_development": null, "selling_general_admin": 38483000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 522174000, "depreciation_amortisation": 209398000, "ebitda": 731572000, "interest_expense": 137710000, "interest_income": null, "other_non_operating": null, "pretax_income": 384464000, "tax_provision": -354000, "effective_tax_rate": null, "net_income": 367014000, "net_income_continuing_ops": 384818000, "net_income_to_common": 367014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5576000, "short_term_investments": null, "net_receivables": 50726000, "inventory": null, "other_current_assets": null, "total_current_assets": 75302000, "net_ppe": null, "goodwill": 17600000, "intangible_assets": 21400000, "goodwill_and_intangibles": 39000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5570350000, "total_assets": 5645652000, "short_term_debt": 77000000, "accounts_payable": 159225000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 694230000, "long_term_debt": 3127636000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3127636000, "total_liabilities": 3821866000, "total_debt": 3204636000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -214979000, "total_equity": 1740716000, "shares_outstanding": 196636000, "operating_cash_flow": 596721000, "stock_based_compensation": 9372000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 241279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -217838000, "dividends_paid": 367731000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -384244000, "free_cash_flow": 838000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "522174000", "ebitda": "731572000", "netIncome": "367014000", "grossProfit": "708011000", "depreciation": "None", "totalRevenue": "1433300000", "costOfRevenue": "725289000", "interestIncome": "9238000", "incomeBeforeTax": "384464000", "interestExpense": "137710000", "operatingIncome": "415942000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-354000", "reportedCurrency": "USD", "netInterestIncome": "-128472000", "nonInterestIncome": "None", "operatingExpenses": "292069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "725289000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209398000", "sellingGeneralAndAdministrative": "38483000", "netIncomeFromContinuingOperations": "384818000" }, "balance": { "goodwill": "17600000", "inventory": "None", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "5645652000", "longTermDebt": "3127636000", "shortTermDebt": "77000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "21400000", "reportedCurrency": "USD", "retainedEarnings": "-214979000", "totalLiabilities": "3821866000", "otherCurrentAssets": "19000000", "totalCurrentAssets": "75302000", "currentLongTermDebt": "77000000", "longTermInvestments": "83772000", "shortTermInvestments": "None", "currentNetReceivables": "50726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5570350000", "currentAccountsPayable": "159225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5300052000", "shortLongTermDebtTotal": "3204636000", "totalShareholderEquity": "1740716000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "106256000", "totalCurrentLiabilities": "694230000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3127636000", "cashAndShortTermInvestments": "5576000", "commonStockSharesOutstanding": "196636000", "intangibleAssetsExcludingGoodwill": "21400000", "cashAndCashEquivalentsAtCarryingValue": "5576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "384818000", "profitLoss": "None", "dividendPayout": "367731000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "596721000", "capitalExpenditures": "241279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-384244000", "cashflowFromInvestment": "-217838000", "stockBasedCompensation": "9372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "367731000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "319178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 1404276000, "cost_of_revenue": 731743000, "gross_profit": 672533000, "ebit": 451531000, "ebitda": 660632000, "pretax_income": 319189000, "tax_provision": -10488000, "net_income": 314207000, "net_income_to_common": 314207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4237000, "total_current_assets": 79874000, "total_assets": 5613733000, "short_term_debt": 31000000, "long_term_debt": 3487607000, "total_debt": 3518607000, "total_liabilities": 4115112000, "total_equity": 1428721000, "shares_outstanding": 195429000, "goodwill_and_intangibles": 73200000 }, "cash_flow": { "operating_cash_flow": 548005000, "capital_expenditure": 317086000, "free_cash_flow": 865091000, "dividends_paid": 342576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255807, "ticker_id": 1250, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "451531000", "ebitda": "660632000", "netIncome": "314207000", "grossProfit": "672533000", "depreciation": "None", "totalRevenue": "1404276000", "costOfRevenue": "731743000", "interestIncome": "8707000", "incomeBeforeTax": "319189000", "interestExpense": "132342000", "operatingIncome": "373088000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10488000", "reportedCurrency": "USD", "netInterestIncome": "-121723000", "nonInterestIncome": "None", "operatingExpenses": "299445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "731743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209101000", "sellingGeneralAndAdministrative": "47280000", "netIncomeFromContinuingOperations": "309925000" }, "balance": { "goodwill": "17600000", "inventory": "-19119000", "commonStock": "1917000", "currentDebt": "None", "investments": "None", "totalAssets": "5613733000", "longTermDebt": "3487607000", "shortTermDebt": "31000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "55600000", "reportedCurrency": "USD", "retainedEarnings": "-223576000", "totalLiabilities": "4115112000", "otherCurrentAssets": "25700000", "totalCurrentAssets": "79874000", "currentLongTermDebt": "31000000", "longTermInvestments": "85304000", "shortTermInvestments": "19119000", "currentNetReceivables": "49937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5533859000", "currentAccountsPayable": "151567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5281015000", "shortLongTermDebtTotal": "3518607000", "totalShareholderEquity": "1428721000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100150000", "totalCurrentLiabilities": "627505000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3487607000", "cashAndShortTermInvestments": "4237000", "commonStockSharesOutstanding": "195429000", "intangibleAssetsExcludingGoodwill": "55600000", "cashAndCashEquivalentsAtCarryingValue": "4237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "329677000", "profitLoss": "None", "dividendPayout": "342576000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4647000", "operatingCashflow": "548005000", "capitalExpenditures": "317086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215662000", "cashflowFromInvestment": "-324753000", "stockBasedCompensation": "17833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "342576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1404276000, "cost_of_revenue": 731743000, "gross_profit": 672533000, "research_and_development": 0.21, "selling_general_admin": 47280000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 451531000, "depreciation_amortisation": 209101000, "ebitda": 660632000, "interest_expense": 132342000, "interest_income": null, "other_non_operating": null, "pretax_income": 319189000, "tax_provision": -10488000, "effective_tax_rate": null, "net_income": 314207000, "net_income_continuing_ops": 309925000, "net_income_to_common": 314207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4237000, "short_term_investments": 19119000, "net_receivables": 49937000, "inventory": -19119000, "other_current_assets": null, "total_current_assets": 79874000, "net_ppe": null, "goodwill": 17600000, "intangible_assets": 55600000, "goodwill_and_intangibles": 73200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5533859000, "total_assets": 5613733000, "short_term_debt": 31000000, "accounts_payable": 151567000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 627505000, "long_term_debt": 3487607000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3487607000, "total_liabilities": 4115112000, "total_debt": 3518607000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -223576000, "total_equity": 1428721000, "shares_outstanding": 195429000, "operating_cash_flow": 548005000, "stock_based_compensation": 17833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 317086000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -324753000, "dividends_paid": 342576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -215662000, "free_cash_flow": 865091000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "451531000", "ebitda": "660632000", "netIncome": "314207000", "grossProfit": "672533000", "depreciation": "None", "totalRevenue": "1404276000", "costOfRevenue": "731743000", "interestIncome": "8707000", "incomeBeforeTax": "319189000", "interestExpense": "132342000", "operatingIncome": "373088000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10488000", "reportedCurrency": "USD", "netInterestIncome": "-121723000", "nonInterestIncome": "None", "operatingExpenses": "299445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "731743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209101000", "sellingGeneralAndAdministrative": "47280000", "netIncomeFromContinuingOperations": "309925000" }, "balance": { "goodwill": "17600000", "inventory": "-19119000", "commonStock": "1917000", "currentDebt": "None", "investments": "None", "totalAssets": "5613733000", "longTermDebt": "3487607000", "shortTermDebt": "31000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "55600000", "reportedCurrency": "USD", "retainedEarnings": "-223576000", "totalLiabilities": "4115112000", "otherCurrentAssets": "25700000", "totalCurrentAssets": "79874000", "currentLongTermDebt": "31000000", "longTermInvestments": "85304000", "shortTermInvestments": "19119000", "currentNetReceivables": "49937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5533859000", "currentAccountsPayable": "151567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5281015000", "shortLongTermDebtTotal": "3518607000", "totalShareholderEquity": "1428721000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100150000", "totalCurrentLiabilities": "627505000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3487607000", "cashAndShortTermInvestments": "4237000", "commonStockSharesOutstanding": "195429000", "intangibleAssetsExcludingGoodwill": "55600000", "cashAndCashEquivalentsAtCarryingValue": "4237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "329677000", "profitLoss": "None", "dividendPayout": "342576000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4647000", "operatingCashflow": "548005000", "capitalExpenditures": "317086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215662000", "cashflowFromInvestment": "-324753000", "stockBasedCompensation": "17833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "342576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 1374953000, "cost_of_revenue": 730397000, "gross_profit": 644556000, "ebit": 415387000, "ebitda": 622437000, "pretax_income": 298825000, "tax_provision": 116562000, "net_income": 284627000, "net_income_to_common": 284627000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2647000, "total_current_assets": 67703000, "total_assets": 5492519000, "short_term_debt": 198000000, "long_term_debt": 3387984000, "total_debt": 3585984000, "total_liabilities": 3975034000, "total_equity": 1517485000, "shares_outstanding": 195255000, "goodwill_and_intangibles": 73200000 }, "cash_flow": { "operating_cash_flow": 599336000, "capital_expenditure": 372799000, "free_cash_flow": 972135000, "dividends_paid": 310961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255812, "ticker_id": 1250, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "415387000", "ebitda": "622437000", "netIncome": "284627000", "grossProfit": "644556000", "depreciation": "None", "totalRevenue": "1374953000", "costOfRevenue": "730397000", "interestIncome": "108009000", "incomeBeforeTax": "298825000", "interestExpense": "116562000", "operatingIncome": "349699000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "116562000", "reportedCurrency": "USD", "netInterestIncome": "-109132000", "nonInterestIncome": "None", "operatingExpenses": "294857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "3363000", "costofGoodsAndServicesSold": "730397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207050000", "sellingGeneralAndAdministrative": "44857000", "netIncomeFromContinuingOperations": "298825000" }, "balance": { "goodwill": "17600000", "inventory": "-19118999", "commonStock": "1916000", "currentDebt": "None", "investments": "None", "totalAssets": "5492519000", "longTermDebt": "3387984000", "shortTermDebt": "198000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "55600000", "reportedCurrency": "USD", "retainedEarnings": "-204248000", "totalLiabilities": "3975034000", "otherCurrentAssets": "19700000", "totalCurrentAssets": "67703000", "currentLongTermDebt": "198000000", "longTermInvestments": "81404000", "shortTermInvestments": "19119000", "currentNetReceivables": "45356000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5424816000", "currentAccountsPayable": "175148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5111021000", "shortLongTermDebtTotal": "3585984000", "totalShareholderEquity": "1517485000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91841000", "totalCurrentLiabilities": "785050000", "otherNonCurrentLiabilities": "197743000", "totalNonCurrentLiabilities": "3189984000", "cashAndShortTermInvestments": "2647000", "commonStockSharesOutstanding": "195255000", "intangibleAssetsExcludingGoodwill": "55600000", "cashAndCashEquivalentsAtCarryingValue": "2647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298825000", "profitLoss": "None", "dividendPayout": "310961000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "4647000", "operatingCashflow": "599336000", "capitalExpenditures": "372799000", "changeInReceivables": "-4647000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174798000", "cashflowFromInvestment": "-525589000", "stockBasedCompensation": "8760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "310961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-101051000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "30218000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1374953000, "cost_of_revenue": 730397000, "gross_profit": 644556000, "research_and_development": 0.21, "selling_general_admin": 44857000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 415387000, "depreciation_amortisation": 207050000, "ebitda": 622437000, "interest_expense": 116562000, "interest_income": null, "other_non_operating": null, "pretax_income": 298825000, "tax_provision": 116562000, "effective_tax_rate": null, "net_income": 284627000, "net_income_continuing_ops": 298825000, "net_income_to_common": 284627000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2647000, "short_term_investments": 19119000, "net_receivables": 45356000, "inventory": -19118999, "other_current_assets": null, "total_current_assets": 67703000, "net_ppe": null, "goodwill": 17600000, "intangible_assets": 55600000, "goodwill_and_intangibles": 73200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5424816000, "total_assets": 5492519000, "short_term_debt": 198000000, "accounts_payable": 175148000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 785050000, "long_term_debt": 3387984000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3189984000, "total_liabilities": 3975034000, "total_debt": 3585984000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -204248000, "total_equity": 1517485000, "shares_outstanding": 195255000, "operating_cash_flow": 599336000, "stock_based_compensation": 8760000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 372799000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -525589000, "dividends_paid": 310961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -174798000, "free_cash_flow": 972135000, "net_change_in_cash": -101051000 }, "raw_data": { "income": { "ebit": "415387000", "ebitda": "622437000", "netIncome": "284627000", "grossProfit": "644556000", "depreciation": "None", "totalRevenue": "1374953000", "costOfRevenue": "730397000", "interestIncome": "108009000", "incomeBeforeTax": "298825000", "interestExpense": "116562000", "operatingIncome": "349699000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "116562000", "reportedCurrency": "USD", "netInterestIncome": "-109132000", "nonInterestIncome": "None", "operatingExpenses": "294857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "3363000", "costofGoodsAndServicesSold": "730397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207050000", "sellingGeneralAndAdministrative": "44857000", "netIncomeFromContinuingOperations": "298825000" }, "balance": { "goodwill": "17600000", "inventory": "-19118999", "commonStock": "1916000", "currentDebt": "None", "investments": "None", "totalAssets": "5492519000", "longTermDebt": "3387984000", "shortTermDebt": "198000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "55600000", "reportedCurrency": "USD", "retainedEarnings": "-204248000", "totalLiabilities": "3975034000", "otherCurrentAssets": "19700000", "totalCurrentAssets": "67703000", "currentLongTermDebt": "198000000", "longTermInvestments": "81404000", "shortTermInvestments": "19119000", "currentNetReceivables": "45356000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5424816000", "currentAccountsPayable": "175148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5111021000", "shortLongTermDebtTotal": "3585984000", "totalShareholderEquity": "1517485000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91841000", "totalCurrentLiabilities": "785050000", "otherNonCurrentLiabilities": "197743000", "totalNonCurrentLiabilities": "3189984000", "cashAndShortTermInvestments": "2647000", "commonStockSharesOutstanding": "195255000", "intangibleAssetsExcludingGoodwill": "55600000", "cashAndCashEquivalentsAtCarryingValue": "2647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298825000", "profitLoss": "None", "dividendPayout": "310961000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "4647000", "operatingCashflow": "599336000", "capitalExpenditures": "372799000", "changeInReceivables": "-4647000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174798000", "cashflowFromInvestment": "-525589000", "stockBasedCompensation": "8760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "310961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-101051000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "30218000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 1315657000, "cost_of_revenue": 1053607000, "gross_profit": 262050000, "ebit": 383972000, "ebitda": 572416000, "pretax_income": 276000000, "tax_provision": 3881000, "net_income": 262478000, "net_income_to_common": 262478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123398000, "total_current_assets": 163353000, "total_assets": 5307871000, "short_term_debt": 349000000, "long_term_debt": 3274219000, "total_debt": 3623219000, "total_liabilities": 3821700000, "total_equity": 1486171000, "shares_outstanding": 192883000, "goodwill_and_intangibles": 42836000 }, "cash_flow": { "operating_cash_flow": 595052000, "capital_expenditure": 290290000, "free_cash_flow": 885342000, "dividends_paid": 275717000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255817, "ticker_id": 1250, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "383972000", "ebitda": "572416000", "netIncome": "262478000", "grossProfit": "262050000", "depreciation": "None", "totalRevenue": "1315657000", "costOfRevenue": "1053607000", "interestIncome": "104163000", "incomeBeforeTax": "276000000", "interestExpense": "108718000", "operatingIncome": "382934000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3881000", "reportedCurrency": "USD", "netInterestIncome": "-101702000", "nonInterestIncome": "None", "operatingExpenses": "-120884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "3822000", "costofGoodsAndServicesSold": "1053607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188444000", "sellingGeneralAndAdministrative": "39576000", "netIncomeFromContinuingOperations": "276000000" }, "balance": { "goodwill": "9586000", "inventory": "-3524000", "commonStock": "1913000", "currentDebt": "None", "investments": "None", "totalAssets": "5307871000", "longTermDebt": "3274219000", "shortTermDebt": "349000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "33250000", "reportedCurrency": "USD", "retainedEarnings": "-183689000", "totalLiabilities": "3821700000", "otherCurrentAssets": "-163353000", "totalCurrentAssets": "163353000", "currentLongTermDebt": "349000000", "longTermInvestments": "70312000", "shortTermInvestments": "3524000", "currentNetReceivables": "39955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5144518000", "currentAccountsPayable": "172285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4885290000", "shortLongTermDebtTotal": "3623219000", "totalShareholderEquity": "1486171000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80061000", "totalCurrentLiabilities": "896481000", "otherNonCurrentLiabilities": "176439000", "totalNonCurrentLiabilities": "2925219000", "cashAndShortTermInvestments": "123398000", "commonStockSharesOutstanding": "192883000", "intangibleAssetsExcludingGoodwill": "33250000", "cashAndCashEquivalentsAtCarryingValue": "123398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "276000000", "profitLoss": "None", "dividendPayout": "275717000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "4191000", "operatingCashflow": "595052000", "capitalExpenditures": "290290000", "changeInReceivables": "-4191000", "changeInExchangeRate": "None", "cashflowFromFinancing": "418741000", "cashflowFromInvestment": "-914455000", "stockBasedCompensation": "12694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "275717000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "99338000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1431740000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191432000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1315657000, "cost_of_revenue": 1053607000, "gross_profit": 262050000, "research_and_development": 0.21, "selling_general_admin": 39576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 383972000, "depreciation_amortisation": 188444000, "ebitda": 572416000, "interest_expense": 108718000, "interest_income": null, "other_non_operating": null, "pretax_income": 276000000, "tax_provision": 3881000, "effective_tax_rate": null, "net_income": 262478000, "net_income_continuing_ops": 276000000, "net_income_to_common": 262478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123398000, "short_term_investments": 3524000, "net_receivables": 39955000, "inventory": -3524000, "other_current_assets": null, "total_current_assets": 163353000, "net_ppe": null, "goodwill": 9586000, "intangible_assets": 33250000, "goodwill_and_intangibles": 42836000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5144518000, "total_assets": 5307871000, "short_term_debt": 349000000, "accounts_payable": 172285000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 896481000, "long_term_debt": 3274219000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2925219000, "total_liabilities": 3821700000, "total_debt": 3623219000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -183689000, "total_equity": 1486171000, "shares_outstanding": 192883000, "operating_cash_flow": 595052000, "stock_based_compensation": 12694000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 290290000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -914455000, "dividends_paid": 275717000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 418741000, "free_cash_flow": 885342000, "net_change_in_cash": 99338000 }, "raw_data": { "income": { "ebit": "383972000", "ebitda": "572416000", "netIncome": "262478000", "grossProfit": "262050000", "depreciation": "None", "totalRevenue": "1315657000", "costOfRevenue": "1053607000", "interestIncome": "104163000", "incomeBeforeTax": "276000000", "interestExpense": "108718000", "operatingIncome": "382934000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3881000", "reportedCurrency": "USD", "netInterestIncome": "-101702000", "nonInterestIncome": "None", "operatingExpenses": "-120884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "3822000", "costofGoodsAndServicesSold": "1053607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188444000", "sellingGeneralAndAdministrative": "39576000", "netIncomeFromContinuingOperations": "276000000" }, "balance": { "goodwill": "9586000", "inventory": "-3524000", "commonStock": "1913000", "currentDebt": "None", "investments": "None", "totalAssets": "5307871000", "longTermDebt": "3274219000", "shortTermDebt": "349000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "33250000", "reportedCurrency": "USD", "retainedEarnings": "-183689000", "totalLiabilities": "3821700000", "otherCurrentAssets": "-163353000", "totalCurrentAssets": "163353000", "currentLongTermDebt": "349000000", "longTermInvestments": "70312000", "shortTermInvestments": "3524000", "currentNetReceivables": "39955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5144518000", "currentAccountsPayable": "172285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4885290000", "shortLongTermDebtTotal": "3623219000", "totalShareholderEquity": "1486171000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80061000", "totalCurrentLiabilities": "896481000", "otherNonCurrentLiabilities": "176439000", "totalNonCurrentLiabilities": "2925219000", "cashAndShortTermInvestments": "123398000", "commonStockSharesOutstanding": "192883000", "intangibleAssetsExcludingGoodwill": "33250000", "cashAndCashEquivalentsAtCarryingValue": "123398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "276000000", "profitLoss": "None", "dividendPayout": "275717000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "4191000", "operatingCashflow": "595052000", "capitalExpenditures": "290290000", "changeInReceivables": "-4191000", "changeInExchangeRate": "None", "cashflowFromFinancing": "418741000", "cashflowFromInvestment": "-914455000", "stockBasedCompensation": "12694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "275717000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "99338000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1431740000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191432000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 1080268000, "cost_of_revenue": 524656000, "gross_profit": 555612000, "ebit": 338788000, "ebitda": 496548000, "pretax_income": 241416000, "tax_provision": 118735000, "net_income": 228284000, "net_income_to_common": 228284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24060000, "total_current_assets": 59904000, "total_assets": 4418969000, "short_term_debt": 222000000, "long_term_debt": 2444930000, "total_debt": 2666930000, "total_liabilities": 3114214000, "total_equity": 1233687000, "shares_outstanding": 192537000, "goodwill_and_intangibles": 36700000 }, "cash_flow": { "operating_cash_flow": 466537000, "capital_expenditure": 217082000, "free_cash_flow": 683619000, "dividends_paid": 256947000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255822, "ticker_id": 1250, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "338788000", "ebitda": "496548000", "netIncome": "228284000", "grossProfit": "555612000", "depreciation": "None", "totalRevenue": "1080268000", "costOfRevenue": "524656000", "interestIncome": "7154000", "incomeBeforeTax": "241416000", "interestExpense": "102771000", "operatingIncome": "340961000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "118735000", "reportedCurrency": "USD", "netInterestIncome": "-95617000", "nonInterestIncome": "None", "operatingExpenses": "214651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "5399000", "costofGoodsAndServicesSold": "524656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157760000", "sellingGeneralAndAdministrative": "39276000", "netIncomeFromContinuingOperations": "222863000" }, "balance": { "goodwill": "12100000", "inventory": "None", "commonStock": "1813000", "currentDebt": "None", "investments": "None", "totalAssets": "4418969000", "longTermDebt": "2444930000", "shortTermDebt": "222000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "24600000", "reportedCurrency": "USD", "retainedEarnings": "-179523000", "totalLiabilities": "3114214000", "otherCurrentAssets": "-59904000", "totalCurrentAssets": "59904000", "currentLongTermDebt": "222000000", "longTermInvestments": "19726000", "shortTermInvestments": "None", "currentNetReceivables": "35844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4359065000", "currentAccountsPayable": "129666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4235841000", "shortLongTermDebtTotal": "2666930000", "totalShareholderEquity": "1233687000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "74339000", "totalCurrentLiabilities": "669284000", "otherNonCurrentLiabilities": "138878000", "totalNonCurrentLiabilities": "2444930000", "cashAndShortTermInvestments": "24060000", "commonStockSharesOutstanding": "192537000", "intangibleAssetsExcludingGoodwill": "24600000", "cashAndCashEquivalentsAtCarryingValue": "24060000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241416000", "profitLoss": "None", "dividendPayout": "256947000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1166000", "operatingCashflow": "466537000", "capitalExpenditures": "217082000", "changeInReceivables": "-1166000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20958000", "cashflowFromInvestment": "-450379000", "stockBasedCompensation": "13058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256947000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157760000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1080268000, "cost_of_revenue": 524656000, "gross_profit": 555612000, "research_and_development": 0.22, "selling_general_admin": 39276000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 338788000, "depreciation_amortisation": 157760000, "ebitda": 496548000, "interest_expense": 102771000, "interest_income": null, "other_non_operating": null, "pretax_income": 241416000, "tax_provision": 118735000, "effective_tax_rate": null, "net_income": 228284000, "net_income_continuing_ops": 222863000, "net_income_to_common": 228284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24060000, "short_term_investments": null, "net_receivables": 35844000, "inventory": null, "other_current_assets": null, "total_current_assets": 59904000, "net_ppe": null, "goodwill": 12100000, "intangible_assets": 24600000, "goodwill_and_intangibles": 36700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4359065000, "total_assets": 4418969000, "short_term_debt": 222000000, "accounts_payable": 129666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 669284000, "long_term_debt": 2444930000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2444930000, "total_liabilities": 3114214000, "total_debt": 2666930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -179523000, "total_equity": 1233687000, "shares_outstanding": 192537000, "operating_cash_flow": 466537000, "stock_based_compensation": 13058000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 217082000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -450379000, "dividends_paid": 256947000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20958000, "free_cash_flow": 683619000, "net_change_in_cash": -4800000 }, "raw_data": { "income": { "ebit": "338788000", "ebitda": "496548000", "netIncome": "228284000", "grossProfit": "555612000", "depreciation": "None", "totalRevenue": "1080268000", "costOfRevenue": "524656000", "interestIncome": "7154000", "incomeBeforeTax": "241416000", "interestExpense": "102771000", "operatingIncome": "340961000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "118735000", "reportedCurrency": "USD", "netInterestIncome": "-95617000", "nonInterestIncome": "None", "operatingExpenses": "214651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "5399000", "costofGoodsAndServicesSold": "524656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157760000", "sellingGeneralAndAdministrative": "39276000", "netIncomeFromContinuingOperations": "222863000" }, "balance": { "goodwill": "12100000", "inventory": "None", "commonStock": "1813000", "currentDebt": "None", "investments": "None", "totalAssets": "4418969000", "longTermDebt": "2444930000", "shortTermDebt": "222000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "24600000", "reportedCurrency": "USD", "retainedEarnings": "-179523000", "totalLiabilities": "3114214000", "otherCurrentAssets": "-59904000", "totalCurrentAssets": "59904000", "currentLongTermDebt": "222000000", "longTermInvestments": "19726000", "shortTermInvestments": "None", "currentNetReceivables": "35844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4359065000", "currentAccountsPayable": "129666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4235841000", "shortLongTermDebtTotal": "2666930000", "totalShareholderEquity": "1233687000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "74339000", "totalCurrentLiabilities": "669284000", "otherNonCurrentLiabilities": "138878000", "totalNonCurrentLiabilities": "2444930000", "cashAndShortTermInvestments": "24060000", "commonStockSharesOutstanding": "192537000", "intangibleAssetsExcludingGoodwill": "24600000", "cashAndCashEquivalentsAtCarryingValue": "24060000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241416000", "profitLoss": "None", "dividendPayout": "256947000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1166000", "operatingCashflow": "466537000", "capitalExpenditures": "217082000", "changeInReceivables": "-1166000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20958000", "cashflowFromInvestment": "-450379000", "stockBasedCompensation": "13058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256947000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157760000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 1020521000, "cost_of_revenue": 487463000, "gross_profit": 533058000, "ebit": 391390000, "ebitda": 545370000, "pretax_income": 295922000, "tax_provision": 126896000, "net_income": 279139000, "net_income_to_common": 279139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28860000, "total_current_assets": 66418000, "total_assets": 4151275000, "short_term_debt": 160000000, "long_term_debt": 2248458000, "total_debt": 2408458000, "total_liabilities": 2829387000, "total_equity": 1249810000, "shares_outstanding": 180805000, "goodwill_and_intangibles": 19900000 }, "cash_flow": { "operating_cash_flow": 443520000, "capital_expenditure": 257993000, "free_cash_flow": 701513000, "dividends_paid": 229218000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255827, "ticker_id": 1250, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "391390000", "ebitda": "545370000", "netIncome": "279139000", "grossProfit": "533058000", "depreciation": "None", "totalRevenue": "1020521000", "costOfRevenue": "487463000", "interestIncome": "7207000", "incomeBeforeTax": "295922000", "interestExpense": "104223000", "operatingIncome": "326504000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "126896000", "reportedCurrency": "USD", "netInterestIncome": "-97016000", "nonInterestIncome": "None", "operatingExpenses": "206554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "61262000", "costofGoodsAndServicesSold": "487463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153980000", "sellingGeneralAndAdministrative": "35679000", "netIncomeFromContinuingOperations": "270534000" }, "balance": { "goodwill": "7800000", "inventory": "None", "commonStock": "1812000", "currentDebt": "None", "investments": "None", "totalAssets": "4151275000", "longTermDebt": "2248458000", "shortTermDebt": "160000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "12100000", "reportedCurrency": "USD", "retainedEarnings": "-154318000", "totalLiabilities": "2829387000", "otherCurrentAssets": "-66418000", "totalCurrentAssets": "66418000", "currentLongTermDebt": "160000000", "longTermInvestments": "20074000", "shortTermInvestments": "None", "currentNetReceivables": "37558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4084857000", "currentAccountsPayable": "124665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3966825000", "shortLongTermDebtTotal": "2408458000", "totalShareholderEquity": "1249810000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "67617000", "totalCurrentLiabilities": "443516000", "otherNonCurrentLiabilities": "126814000", "totalNonCurrentLiabilities": "2385871000", "cashAndShortTermInvestments": "28860000", "commonStockSharesOutstanding": "180805000", "intangibleAssetsExcludingGoodwill": "12100000", "cashAndCashEquivalentsAtCarryingValue": "28860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "295922000", "profitLoss": "None", "dividendPayout": "229218000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2836000", "operatingCashflow": "443520000", "capitalExpenditures": "257993000", "changeInReceivables": "-2836000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131545000", "cashflowFromInvestment": "-352089000", "stockBasedCompensation": "7638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229218000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-40114000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "317982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153980000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1020521000, "cost_of_revenue": 487463000, "gross_profit": 533058000, "research_and_development": 0.29, "selling_general_admin": 35679000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 391390000, "depreciation_amortisation": 153980000, "ebitda": 545370000, "interest_expense": 104223000, "interest_income": null, "other_non_operating": null, "pretax_income": 295922000, "tax_provision": 126896000, "effective_tax_rate": null, "net_income": 279139000, "net_income_continuing_ops": 270534000, "net_income_to_common": 279139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28860000, "short_term_investments": null, "net_receivables": 37558000, "inventory": null, "other_current_assets": null, "total_current_assets": 66418000, "net_ppe": null, "goodwill": 7800000, "intangible_assets": 12100000, "goodwill_and_intangibles": 19900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4084857000, "total_assets": 4151275000, "short_term_debt": 160000000, "accounts_payable": 124665000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 443516000, "long_term_debt": 2248458000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2385871000, "total_liabilities": 2829387000, "total_debt": 2408458000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -154318000, "total_equity": 1249810000, "shares_outstanding": 180805000, "operating_cash_flow": 443520000, "stock_based_compensation": 7638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 257993000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -352089000, "dividends_paid": 229218000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131545000, "free_cash_flow": 701513000, "net_change_in_cash": -40114000 }, "raw_data": { "income": { "ebit": "391390000", "ebitda": "545370000", "netIncome": "279139000", "grossProfit": "533058000", "depreciation": "None", "totalRevenue": "1020521000", "costOfRevenue": "487463000", "interestIncome": "7207000", "incomeBeforeTax": "295922000", "interestExpense": "104223000", "operatingIncome": "326504000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "126896000", "reportedCurrency": "USD", "netInterestIncome": "-97016000", "nonInterestIncome": "None", "operatingExpenses": "206554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "61262000", "costofGoodsAndServicesSold": "487463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153980000", "sellingGeneralAndAdministrative": "35679000", "netIncomeFromContinuingOperations": "270534000" }, "balance": { "goodwill": "7800000", "inventory": "None", "commonStock": "1812000", "currentDebt": "None", "investments": "None", "totalAssets": "4151275000", "longTermDebt": "2248458000", "shortTermDebt": "160000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "12100000", "reportedCurrency": "USD", "retainedEarnings": "-154318000", "totalLiabilities": "2829387000", "otherCurrentAssets": "-66418000", "totalCurrentAssets": "66418000", "currentLongTermDebt": "160000000", "longTermInvestments": "20074000", "shortTermInvestments": "None", "currentNetReceivables": "37558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4084857000", "currentAccountsPayable": "124665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3966825000", "shortLongTermDebtTotal": "2408458000", "totalShareholderEquity": "1249810000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "67617000", "totalCurrentLiabilities": "443516000", "otherNonCurrentLiabilities": "126814000", "totalNonCurrentLiabilities": "2385871000", "cashAndShortTermInvestments": "28860000", "commonStockSharesOutstanding": "180805000", "intangibleAssetsExcludingGoodwill": "12100000", "cashAndCashEquivalentsAtCarryingValue": "28860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "295922000", "profitLoss": "None", "dividendPayout": "229218000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2836000", "operatingCashflow": "443520000", "capitalExpenditures": "257993000", "changeInReceivables": "-2836000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131545000", "cashflowFromInvestment": "-352089000", "stockBasedCompensation": "7638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229218000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-40114000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "317982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153980000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 968286000, "cost_of_revenue": 466942000, "gross_profit": 501344000, "ebit": 326440000, "ebitda": 465128000, "pretax_income": 221447000, "tax_provision": 20752000, "net_income": 212612000, "net_income_to_common": 212612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60542000, "total_current_assets": 186156000, "total_assets": 3925808000, "short_term_debt": 92209000, "long_term_debt": 2348352000, "total_debt": 2440561000, "total_liabilities": 2732464000, "total_equity": 1193344000, "shares_outstanding": 190110000, "goodwill_and_intangibles": 9100000 }, "cash_flow": { "operating_cash_flow": 414084000, "capital_expenditure": 181622000, "free_cash_flow": 595706000, "dividends_paid": 202638000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255832, "ticker_id": 1250, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "326440000", "ebitda": "465128000", "netIncome": "212612000", "grossProfit": "501344000", "depreciation": "None", "totalRevenue": "968286000", "costOfRevenue": "466942000", "interestIncome": "7525000", "incomeBeforeTax": "221447000", "interestExpense": "104993000", "operatingIncome": "310627000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "20752000", "reportedCurrency": "USD", "netInterestIncome": "-97468000", "nonInterestIncome": "None", "operatingExpenses": "190717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "4939000", "costofGoodsAndServicesSold": "466942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138688000", "sellingGeneralAndAdministrative": "37684000", "netIncomeFromContinuingOperations": "207586000" }, "balance": { "goodwill": "7800000", "inventory": "54659000", "commonStock": "896000", "currentDebt": "None", "investments": "None", "totalAssets": "3925808000", "longTermDebt": "2348352000", "shortTermDebt": "92209000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1300000", "reportedCurrency": "USD", "retainedEarnings": "-211034000", "totalLiabilities": "2732464000", "otherCurrentAssets": "35914000", "totalCurrentAssets": "186156000", "currentLongTermDebt": "None", "longTermInvestments": "93669000", "shortTermInvestments": "None", "currentNetReceivables": "35041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3739652000", "currentAccountsPayable": "92209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3641589000", "shortLongTermDebtTotal": "2440561000", "totalShareholderEquity": "1193344000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "72021000", "totalCurrentLiabilities": "245344000", "otherNonCurrentLiabilities": "128713000", "totalNonCurrentLiabilities": "2487120000", "cashAndShortTermInvestments": "60542000", "commonStockSharesOutstanding": "190110000", "intangibleAssetsExcludingGoodwill": "1300000", "cashAndCashEquivalentsAtCarryingValue": "60542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "226386000", "profitLoss": "None", "dividendPayout": "202638000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "414084000", "capitalExpenditures": "181622000", "changeInReceivables": "-247000", "changeInExchangeRate": "None", "cashflowFromFinancing": "17324000", "cashflowFromInvestment": "-398065000", "stockBasedCompensation": "11171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "202638000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "30343000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138688000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 968286000, "cost_of_revenue": 466942000, "gross_profit": 501344000, "research_and_development": 0.23, "selling_general_admin": 37684000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 326440000, "depreciation_amortisation": 138688000, "ebitda": 465128000, "interest_expense": 104993000, "interest_income": null, "other_non_operating": null, "pretax_income": 221447000, "tax_provision": 20752000, "effective_tax_rate": null, "net_income": 212612000, "net_income_continuing_ops": 207586000, "net_income_to_common": 212612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60542000, "short_term_investments": null, "net_receivables": 35041000, "inventory": 54659000, "other_current_assets": null, "total_current_assets": 186156000, "net_ppe": null, "goodwill": 7800000, "intangible_assets": 1300000, "goodwill_and_intangibles": 9100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3739652000, "total_assets": 3925808000, "short_term_debt": 92209000, "accounts_payable": 92209000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 245344000, "long_term_debt": 2348352000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2487120000, "total_liabilities": 2732464000, "total_debt": 2440561000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -211034000, "total_equity": 1193344000, "shares_outstanding": 190110000, "operating_cash_flow": 414084000, "stock_based_compensation": 11171000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 181622000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -398065000, "dividends_paid": 202638000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17324000, "free_cash_flow": 595706000, "net_change_in_cash": 30343000 }, "raw_data": { "income": { "ebit": "326440000", "ebitda": "465128000", "netIncome": "212612000", "grossProfit": "501344000", "depreciation": "None", "totalRevenue": "968286000", "costOfRevenue": "466942000", "interestIncome": "7525000", "incomeBeforeTax": "221447000", "interestExpense": "104993000", "operatingIncome": "310627000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "20752000", "reportedCurrency": "USD", "netInterestIncome": "-97468000", "nonInterestIncome": "None", "operatingExpenses": "190717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "4939000", "costofGoodsAndServicesSold": "466942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138688000", "sellingGeneralAndAdministrative": "37684000", "netIncomeFromContinuingOperations": "207586000" }, "balance": { "goodwill": "7800000", "inventory": "54659000", "commonStock": "896000", "currentDebt": "None", "investments": "None", "totalAssets": "3925808000", "longTermDebt": "2348352000", "shortTermDebt": "92209000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1300000", "reportedCurrency": "USD", "retainedEarnings": "-211034000", "totalLiabilities": "2732464000", "otherCurrentAssets": "35914000", "totalCurrentAssets": "186156000", "currentLongTermDebt": "None", "longTermInvestments": "93669000", "shortTermInvestments": "None", "currentNetReceivables": "35041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3739652000", "currentAccountsPayable": "92209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3641589000", "shortLongTermDebtTotal": "2440561000", "totalShareholderEquity": "1193344000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "72021000", "totalCurrentLiabilities": "245344000", "otherNonCurrentLiabilities": "128713000", "totalNonCurrentLiabilities": "2487120000", "cashAndShortTermInvestments": "60542000", "commonStockSharesOutstanding": "190110000", "intangibleAssetsExcludingGoodwill": "1300000", "cashAndCashEquivalentsAtCarryingValue": "60542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "226386000", "profitLoss": "None", "dividendPayout": "202638000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "414084000", "capitalExpenditures": "181622000", "changeInReceivables": "-247000", "changeInExchangeRate": "None", "cashflowFromFinancing": "17324000", "cashflowFromInvestment": "-398065000", "stockBasedCompensation": "11171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "202638000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "30343000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138688000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 397622000, "cost_of_revenue": 288506000, "gross_profit": 109116000, "ebit": 145136000, "ebitda": 198272000, "pretax_income": 111491000, "tax_provision": null, "net_income": 107904000, "net_income_to_common": 107904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39236000, "total_current_assets": 129488000, "total_assets": 5748668000, "short_term_debt": 89500000, "long_term_debt": 3200919000, "total_debt": 3290419000, "total_liabilities": 3928379000, "total_equity": 1761607000, "shares_outstanding": 200176000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 195370000, "capital_expenditure": 45285000, "free_cash_flow": 240655000, "dividends_paid": 103146000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255795, "ticker_id": 1250, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145136000", "ebitda": "198272000", "netIncome": "107904000", "grossProfit": "109116000", "depreciation": "None", "totalRevenue": "397622000", "costOfRevenue": "288506000", "interestIncome": "2191000", "incomeBeforeTax": "111491000", "interestExpense": "33645000", "operatingIncome": "146081000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31454000", "nonInterestIncome": "None", "operatingExpenses": "-36965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288506000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53136000", "sellingGeneralAndAdministrative": "11101000", "netIncomeFromContinuingOperations": "111491000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "5748668000", "longTermDebt": "3200919000", "shortTermDebt": "89500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-222349000", "totalLiabilities": "3928379000", "otherCurrentAssets": "None", "totalCurrentAssets": "129488000", "currentLongTermDebt": "89500000", "longTermInvestments": "83069000", "shortTermInvestments": "None", "currentNetReceivables": "90252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5619180000", "currentAccountsPayable": "169735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3290419000", "totalShareholderEquity": "1761607000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "119650000", "totalCurrentLiabilities": "727460000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3200919000", "cashAndShortTermInvestments": "39236000", "commonStockSharesOutstanding": "200176000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111491000", "profitLoss": "None", "dividendPayout": "103146000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-14313000", "operatingCashflow": "195370000", "capitalExpenditures": "45285000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136832000", "cashflowFromInvestment": "-45434000", "stockBasedCompensation": "2148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103146000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54318000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 397622000, "cost_of_revenue": 288506000, "gross_profit": 109116000, "research_and_development": null, "selling_general_admin": 11101000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145136000, "depreciation_amortisation": 53136000, "ebitda": 198272000, "interest_expense": 33645000, "interest_income": null, "other_non_operating": null, "pretax_income": 111491000, "tax_provision": null, "effective_tax_rate": null, "net_income": 107904000, "net_income_continuing_ops": 111491000, "net_income_to_common": 107904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39236000, "short_term_investments": null, "net_receivables": 90252000, "inventory": null, "other_current_assets": null, "total_current_assets": 129488000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5619180000, "total_assets": 5748668000, "short_term_debt": 89500000, "accounts_payable": 169735000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 727460000, "long_term_debt": 3200919000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3200919000, "total_liabilities": 3928379000, "total_debt": 3290419000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -222349000, "total_equity": 1761607000, "shares_outstanding": 200176000, "operating_cash_flow": 195370000, "stock_based_compensation": 2148000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45285000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45434000, "dividends_paid": 103146000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136832000, "free_cash_flow": 240655000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "145136000", "ebitda": "198272000", "netIncome": "107904000", "grossProfit": "109116000", "depreciation": "None", "totalRevenue": "397622000", "costOfRevenue": "288506000", "interestIncome": "2191000", "incomeBeforeTax": "111491000", "interestExpense": "33645000", "operatingIncome": "146081000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31454000", "nonInterestIncome": "None", "operatingExpenses": "-36965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288506000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53136000", "sellingGeneralAndAdministrative": "11101000", "netIncomeFromContinuingOperations": "111491000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "5748668000", "longTermDebt": "3200919000", "shortTermDebt": "89500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-222349000", "totalLiabilities": "3928379000", "otherCurrentAssets": "None", "totalCurrentAssets": "129488000", "currentLongTermDebt": "89500000", "longTermInvestments": "83069000", "shortTermInvestments": "None", "currentNetReceivables": "90252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5619180000", "currentAccountsPayable": "169735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3290419000", "totalShareholderEquity": "1761607000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "119650000", "totalCurrentLiabilities": "727460000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3200919000", "cashAndShortTermInvestments": "39236000", "commonStockSharesOutstanding": "200176000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111491000", "profitLoss": "None", "dividendPayout": "103146000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-14313000", "operatingCashflow": "195370000", "capitalExpenditures": "45285000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136832000", "cashflowFromInvestment": "-45434000", "stockBasedCompensation": "2148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103146000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54318000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 417927000, "cost_of_revenue": 402287000, "gross_profit": 15640000, "ebit": 3544000, "ebitda": 52877000, "pretax_income": 100539000, "tax_provision": -3273000, "net_income": 100470000, "net_income_to_common": 100470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26132000, "total_current_assets": 119490000, "total_assets": 5745393000, "short_term_debt": 71283000, "long_term_debt": 3321613000, "total_debt": 3392896000, "total_liabilities": 3930567000, "total_equity": 1756275000, "shares_outstanding": 200114000, "goodwill_and_intangibles": 73200000 }, "cash_flow": { "operating_cash_flow": 99461000, "capital_expenditure": 61158000, "free_cash_flow": 160619000, "dividends_paid": 103152000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255796, "ticker_id": 1250, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3544000", "ebitda": "52877000", "netIncome": "100470000", "grossProfit": "15640000", "depreciation": "None", "totalRevenue": "417927000", "costOfRevenue": "402287000", "interestIncome": "31312000", "incomeBeforeTax": "100539000", "interestExpense": "7223999", "operatingIncome": "174133999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3273000", "reportedCurrency": "USD", "netInterestIncome": "-31648000", "nonInterestIncome": "None", "operatingExpenses": "-158494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49333000", "sellingGeneralAndAdministrative": "9025000", "netIncomeFromContinuingOperations": "103812000" }, "balance": { "goodwill": "17600000", "inventory": "None", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "5745393000", "longTermDebt": "3321613000", "shortTermDebt": "71283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "55600000", "reportedCurrency": "USD", "retainedEarnings": "-225045000", "totalLiabilities": "3930567000", "otherCurrentAssets": "-26132000", "totalCurrentAssets": "119490000", "currentLongTermDebt": "105000000", "longTermInvestments": "85041000", "shortTermInvestments": "None", "currentNetReceivables": "93358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5625903000", "currentAccountsPayable": "152536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5340370000", "shortLongTermDebtTotal": "3365042000", "totalShareholderEquity": "1756275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234920000", "totalCurrentLiabilities": "71283000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3859284000", "cashAndShortTermInvestments": "26132000", "commonStockSharesOutstanding": "200114000", "intangibleAssetsExcludingGoodwill": "55600000", "cashAndCashEquivalentsAtCarryingValue": "26132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103812000", "profitLoss": "None", "dividendPayout": "103152000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "12568000", "operatingCashflow": "99461000", "capitalExpenditures": "61158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59257000", "cashflowFromInvestment": "-53363000", "stockBasedCompensation": "-298000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103152000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 417927000, "cost_of_revenue": 402287000, "gross_profit": 15640000, "research_and_development": null, "selling_general_admin": 9025000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3544000, "depreciation_amortisation": 49333000, "ebitda": 52877000, "interest_expense": 7223999, "interest_income": null, "other_non_operating": null, "pretax_income": 100539000, "tax_provision": -3273000, "effective_tax_rate": null, "net_income": 100470000, "net_income_continuing_ops": 103812000, "net_income_to_common": 100470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26132000, "short_term_investments": null, "net_receivables": 93358000, "inventory": null, "other_current_assets": null, "total_current_assets": 119490000, "net_ppe": null, "goodwill": 17600000, "intangible_assets": 55600000, "goodwill_and_intangibles": 73200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5625903000, "total_assets": 5745393000, "short_term_debt": 71283000, "accounts_payable": 152536000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71283000, "long_term_debt": 3321613000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3859284000, "total_liabilities": 3930567000, "total_debt": 3392896000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -225045000, "total_equity": 1756275000, "shares_outstanding": 200114000, "operating_cash_flow": 99461000, "stock_based_compensation": -298000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61158000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53363000, "dividends_paid": 103152000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59257000, "free_cash_flow": 160619000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3544000", "ebitda": "52877000", "netIncome": "100470000", "grossProfit": "15640000", "depreciation": "None", "totalRevenue": "417927000", "costOfRevenue": "402287000", "interestIncome": "31312000", "incomeBeforeTax": "100539000", "interestExpense": "7223999", "operatingIncome": "174133999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3273000", "reportedCurrency": "USD", "netInterestIncome": "-31648000", "nonInterestIncome": "None", "operatingExpenses": "-158494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49333000", "sellingGeneralAndAdministrative": "9025000", "netIncomeFromContinuingOperations": "103812000" }, "balance": { "goodwill": "17600000", "inventory": "None", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "5745393000", "longTermDebt": "3321613000", "shortTermDebt": "71283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "55600000", "reportedCurrency": "USD", "retainedEarnings": "-225045000", "totalLiabilities": "3930567000", "otherCurrentAssets": "-26132000", "totalCurrentAssets": "119490000", "currentLongTermDebt": "105000000", "longTermInvestments": "85041000", "shortTermInvestments": "None", "currentNetReceivables": "93358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5625903000", "currentAccountsPayable": "152536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5340370000", "shortLongTermDebtTotal": "3365042000", "totalShareholderEquity": "1756275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234920000", "totalCurrentLiabilities": "71283000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3859284000", "cashAndShortTermInvestments": "26132000", "commonStockSharesOutstanding": "200114000", "intangibleAssetsExcludingGoodwill": "55600000", "cashAndCashEquivalentsAtCarryingValue": "26132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103812000", "profitLoss": "None", "dividendPayout": "103152000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "12568000", "operatingCashflow": "99461000", "capitalExpenditures": "61158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59257000", "cashflowFromInvestment": "-53363000", "stockBasedCompensation": "-298000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103152000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 373352000, "cost_of_revenue": 191579000, "gross_profit": 181773000, "ebit": 134022000, "ebitda": 187540000, "pretax_income": 100363000, "tax_provision": -8978000, "net_income": 97130000, "net_income_to_common": 97130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13191000, "total_current_assets": 136137000, "total_assets": 5747181000, "short_term_debt": 45000000, "long_term_debt": 3232054000, "total_debt": 3277054000, "total_liabilities": 3935428000, "total_equity": 1753259000, "shares_outstanding": 200126000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 147010000, "capital_expenditure": 71274000, "free_cash_flow": 218284000, "dividends_paid": 103140000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255798, "ticker_id": 1250, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134022000", "ebitda": "187540000", "netIncome": "97130000", "grossProfit": "181773000", "depreciation": "None", "totalRevenue": "373352000", "costOfRevenue": "191579000", "interestIncome": "2770000", "incomeBeforeTax": "100363000", "interestExpense": "63336000", "operatingIncome": "109284000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-8978000", "reportedCurrency": "USD", "netInterestIncome": "-30889000", "nonInterestIncome": "None", "operatingExpenses": "72489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53518000", "sellingGeneralAndAdministrative": "8791000", "netIncomeFromContinuingOperations": "100363000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "5747181000", "longTermDebt": "3232054000", "shortTermDebt": "45000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-225682000", "totalLiabilities": "3935428000", "otherCurrentAssets": "26100000", "totalCurrentAssets": "136137000", "currentLongTermDebt": "45000000", "longTermInvestments": "87011000", "shortTermInvestments": "None", "currentNetReceivables": "96846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5611044000", "currentAccountsPayable": "196958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5342636000", "shortLongTermDebtTotal": "3277054000", "totalShareholderEquity": "1753259000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "114069000", "totalCurrentLiabilities": "703374000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3232054000", "cashAndShortTermInvestments": "13191000", "commonStockSharesOutstanding": "200126000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100363000", "profitLoss": "None", "dividendPayout": "103140000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-12568000", "operatingCashflow": "147010000", "capitalExpenditures": "71274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73880000", "cashflowFromInvestment": "-66847000", "stockBasedCompensation": "2541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103140000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1135000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 373352000, "cost_of_revenue": 191579000, "gross_profit": 181773000, "research_and_development": null, "selling_general_admin": 8791000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134022000, "depreciation_amortisation": 53518000, "ebitda": 187540000, "interest_expense": 63336000, "interest_income": null, "other_non_operating": null, "pretax_income": 100363000, "tax_provision": -8978000, "effective_tax_rate": null, "net_income": 97130000, "net_income_continuing_ops": 100363000, "net_income_to_common": 97130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13191000, "short_term_investments": null, "net_receivables": 96846000, "inventory": null, "other_current_assets": null, "total_current_assets": 136137000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5611044000, "total_assets": 5747181000, "short_term_debt": 45000000, "accounts_payable": 196958000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 703374000, "long_term_debt": 3232054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3232054000, "total_liabilities": 3935428000, "total_debt": 3277054000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -225682000, "total_equity": 1753259000, "shares_outstanding": 200126000, "operating_cash_flow": 147010000, "stock_based_compensation": 2541000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71274000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66847000, "dividends_paid": 103140000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73880000, "free_cash_flow": 218284000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134022000", "ebitda": "187540000", "netIncome": "97130000", "grossProfit": "181773000", "depreciation": "None", "totalRevenue": "373352000", "costOfRevenue": "191579000", "interestIncome": "2770000", "incomeBeforeTax": "100363000", "interestExpense": "63336000", "operatingIncome": "109284000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-8978000", "reportedCurrency": "USD", "netInterestIncome": "-30889000", "nonInterestIncome": "None", "operatingExpenses": "72489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53518000", "sellingGeneralAndAdministrative": "8791000", "netIncomeFromContinuingOperations": "100363000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "5747181000", "longTermDebt": "3232054000", "shortTermDebt": "45000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-225682000", "totalLiabilities": "3935428000", "otherCurrentAssets": "26100000", "totalCurrentAssets": "136137000", "currentLongTermDebt": "45000000", "longTermInvestments": "87011000", "shortTermInvestments": "None", "currentNetReceivables": "96846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5611044000", "currentAccountsPayable": "196958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5342636000", "shortLongTermDebtTotal": "3277054000", "totalShareholderEquity": "1753259000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "114069000", "totalCurrentLiabilities": "703374000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3232054000", "cashAndShortTermInvestments": "13191000", "commonStockSharesOutstanding": "200126000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100363000", "profitLoss": "None", "dividendPayout": "103140000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-12568000", "operatingCashflow": "147010000", "capitalExpenditures": "71274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73880000", "cashflowFromInvestment": "-66847000", "stockBasedCompensation": "2541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103140000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1135000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 372580000, "cost_of_revenue": 186889000, "gross_profit": 185691000, "ebit": 115693000, "ebitda": 169561000, "pretax_income": 83493000, "tax_provision": -5201000, "net_income": 79716000, "net_income_to_common": 79716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9908000, "total_current_assets": 133277000, "total_assets": 5720883000, "short_term_debt": 90000000, "long_term_debt": 3247245000, "total_debt": 3337245000, "total_liabilities": 3907931000, "total_equity": 1730814000, "shares_outstanding": 200095000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 131287000, "capital_expenditure": 59457000, "free_cash_flow": 190744000, "dividends_paid": 103137000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255799, "ticker_id": 1250, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115693000", "ebitda": "169561000", "netIncome": "79716000", "grossProfit": "185691000", "depreciation": "None", "totalRevenue": "372580000", "costOfRevenue": "186889000", "interestIncome": "30116000", "incomeBeforeTax": "83493000", "interestExpense": "32200000", "operatingIncome": "111537000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-5201000", "reportedCurrency": "USD", "netInterestIncome": "-29998000", "nonInterestIncome": "None", "operatingExpenses": "74154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53868000", "sellingGeneralAndAdministrative": "10455000", "netIncomeFromContinuingOperations": "83493000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "5720883000", "longTermDebt": "3247245000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-222992000", "totalLiabilities": "3907931000", "otherCurrentAssets": "23100000", "totalCurrentAssets": "133277000", "currentLongTermDebt": "90000000", "longTermInvestments": "88372000", "shortTermInvestments": "None", "currentNetReceivables": "100269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5587606000", "currentAccountsPayable": "170829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5290851000", "shortLongTermDebtTotal": "3247245000", "totalShareholderEquity": "1730814000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113776000", "totalCurrentLiabilities": "750686000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3157245000", "cashAndShortTermInvestments": "9908000", "commonStockSharesOutstanding": "200095000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83493000", "profitLoss": "None", "dividendPayout": "103137000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "131287000", "capitalExpenditures": "59457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31203000", "cashflowFromInvestment": "-114552000", "stockBasedCompensation": "2675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103137000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "747000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53868000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 372580000, "cost_of_revenue": 186889000, "gross_profit": 185691000, "research_and_development": null, "selling_general_admin": 10455000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115693000, "depreciation_amortisation": 53868000, "ebitda": 169561000, "interest_expense": 32200000, "interest_income": null, "other_non_operating": null, "pretax_income": 83493000, "tax_provision": -5201000, "effective_tax_rate": null, "net_income": 79716000, "net_income_continuing_ops": 83493000, "net_income_to_common": 79716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9908000, "short_term_investments": null, "net_receivables": 100269000, "inventory": null, "other_current_assets": null, "total_current_assets": 133277000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5587606000, "total_assets": 5720883000, "short_term_debt": 90000000, "accounts_payable": 170829000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 750686000, "long_term_debt": 3247245000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3157245000, "total_liabilities": 3907931000, "total_debt": 3337245000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -222992000, "total_equity": 1730814000, "shares_outstanding": 200095000, "operating_cash_flow": 131287000, "stock_based_compensation": 2675000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59457000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114552000, "dividends_paid": 103137000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31203000, "free_cash_flow": 190744000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115693000", "ebitda": "169561000", "netIncome": "79716000", "grossProfit": "185691000", "depreciation": "None", "totalRevenue": "372580000", "costOfRevenue": "186889000", "interestIncome": "30116000", "incomeBeforeTax": "83493000", "interestExpense": "32200000", "operatingIncome": "111537000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-5201000", "reportedCurrency": "USD", "netInterestIncome": "-29998000", "nonInterestIncome": "None", "operatingExpenses": "74154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53868000", "sellingGeneralAndAdministrative": "10455000", "netIncomeFromContinuingOperations": "83493000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "5720883000", "longTermDebt": "3247245000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-222992000", "totalLiabilities": "3907931000", "otherCurrentAssets": "23100000", "totalCurrentAssets": "133277000", "currentLongTermDebt": "90000000", "longTermInvestments": "88372000", "shortTermInvestments": "None", "currentNetReceivables": "100269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5587606000", "currentAccountsPayable": "170829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5290851000", "shortLongTermDebtTotal": "3247245000", "totalShareholderEquity": "1730814000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113776000", "totalCurrentLiabilities": "750686000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3157245000", "cashAndShortTermInvestments": "9908000", "commonStockSharesOutstanding": "200095000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83493000", "profitLoss": "None", "dividendPayout": "103137000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "131287000", "capitalExpenditures": "59457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31203000", "cashflowFromInvestment": "-114552000", "stockBasedCompensation": "2675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103137000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "747000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53868000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 367523000, "cost_of_revenue": 174331000, "gross_profit": 193192000, "ebit": 145529000, "ebitda": 197705000, "pretax_income": 114393000, "tax_provision": null, "net_income": 109192000, "net_income_to_common": 109192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26176000, "total_current_assets": 95206000, "total_assets": 5642364000, "short_term_debt": 63000000, "long_term_debt": 3111748000, "total_debt": 3174748000, "total_liabilities": 3809099000, "total_equity": 1749801000, "shares_outstanding": 200074000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 193390000, "capital_expenditure": 45202000, "free_cash_flow": 238592000, "dividends_paid": 95576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255800, "ticker_id": 1250, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145529000", "ebitda": "197705000", "netIncome": "109192000", "grossProfit": "193192000", "depreciation": "None", "totalRevenue": "367523000", "costOfRevenue": "174331000", "interestIncome": "2238000", "incomeBeforeTax": "114393000", "interestExpense": "31136000", "operatingIncome": "122912000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-28898000", "nonInterestIncome": "None", "operatingExpenses": "70280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52176000", "sellingGeneralAndAdministrative": "9239000", "netIncomeFromContinuingOperations": "114393000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "5642364000", "longTermDebt": "3111748000", "shortTermDebt": "63000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-204226000", "totalLiabilities": "3809099000", "otherCurrentAssets": "21300000", "totalCurrentAssets": "95206000", "currentLongTermDebt": "63000000", "longTermInvestments": "89553000", "shortTermInvestments": "None", "currentNetReceivables": "47730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5547158000", "currentAccountsPayable": "161751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5295285000", "shortLongTermDebtTotal": "3174748000", "totalShareholderEquity": "1749801000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113472000", "totalCurrentLiabilities": "697351000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3111748000", "cashAndShortTermInvestments": "26176000", "commonStockSharesOutstanding": "200074000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114393000", "profitLoss": "None", "dividendPayout": "95576000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "193390000", "capitalExpenditures": "45202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128169000", "cashflowFromInvestment": "-42321000", "stockBasedCompensation": "2334000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "391000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52176000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 367523000, "cost_of_revenue": 174331000, "gross_profit": 193192000, "research_and_development": null, "selling_general_admin": 9239000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145529000, "depreciation_amortisation": 52176000, "ebitda": 197705000, "interest_expense": 31136000, "interest_income": null, "other_non_operating": null, "pretax_income": 114393000, "tax_provision": null, "effective_tax_rate": null, "net_income": 109192000, "net_income_continuing_ops": 114393000, "net_income_to_common": 109192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26176000, "short_term_investments": null, "net_receivables": 47730000, "inventory": null, "other_current_assets": null, "total_current_assets": 95206000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5547158000, "total_assets": 5642364000, "short_term_debt": 63000000, "accounts_payable": 161751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 697351000, "long_term_debt": 3111748000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3111748000, "total_liabilities": 3809099000, "total_debt": 3174748000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -204226000, "total_equity": 1749801000, "shares_outstanding": 200074000, "operating_cash_flow": 193390000, "stock_based_compensation": 2334000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45202000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42321000, "dividends_paid": 95576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128169000, "free_cash_flow": 238592000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "145529000", "ebitda": "197705000", "netIncome": "109192000", "grossProfit": "193192000", "depreciation": "None", "totalRevenue": "367523000", "costOfRevenue": "174331000", "interestIncome": "2238000", "incomeBeforeTax": "114393000", "interestExpense": "31136000", "operatingIncome": "122912000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-28898000", "nonInterestIncome": "None", "operatingExpenses": "70280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52176000", "sellingGeneralAndAdministrative": "9239000", "netIncomeFromContinuingOperations": "114393000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "5642364000", "longTermDebt": "3111748000", "shortTermDebt": "63000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-204226000", "totalLiabilities": "3809099000", "otherCurrentAssets": "21300000", "totalCurrentAssets": "95206000", "currentLongTermDebt": "63000000", "longTermInvestments": "89553000", "shortTermInvestments": "None", "currentNetReceivables": "47730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5547158000", "currentAccountsPayable": "161751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5295285000", "shortLongTermDebtTotal": "3174748000", "totalShareholderEquity": "1749801000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113472000", "totalCurrentLiabilities": "697351000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3111748000", "cashAndShortTermInvestments": "26176000", "commonStockSharesOutstanding": "200074000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114393000", "profitLoss": "None", "dividendPayout": "95576000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "193390000", "capitalExpenditures": "45202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128169000", "cashflowFromInvestment": "-42321000", "stockBasedCompensation": "2334000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "391000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52176000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 341521000, "cost_of_revenue": 162795000, "gross_profit": 178726000, "ebit": 132075000, "ebitda": 183981000, "pretax_income": 100442000, "tax_provision": -115000, "net_income": 95983000, "net_income_to_common": 95983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5576000, "total_current_assets": 75302000, "total_assets": 5645652000, "short_term_debt": 77000000, "long_term_debt": 3127636000, "total_debt": 3204636000, "total_liabilities": 3821866000, "total_equity": 1740716000, "shares_outstanding": 199926000, "goodwill_and_intangibles": 55600000 }, "cash_flow": { "operating_cash_flow": 105317000, "capital_expenditure": 65650000, "free_cash_flow": 170967000, "dividends_paid": 93416000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255801, "ticker_id": 1250, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132075000", "ebitda": "183981000", "netIncome": "95983000", "grossProfit": "178726000", "depreciation": "None", "totalRevenue": "341521000", "costOfRevenue": "162795000", "interestIncome": "2220000", "incomeBeforeTax": "100442000", "interestExpense": "31633000", "operatingIncome": "109117000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-115000", "reportedCurrency": "USD", "netInterestIncome": "-29413000", "nonInterestIncome": "None", "operatingExpenses": "69609000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162795000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51906000", "sellingGeneralAndAdministrative": "8235000", "netIncomeFromContinuingOperations": "100557000" }, "balance": { "goodwill": "17600000", "inventory": "None", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "5645652000", "longTermDebt": "3127636000", "shortTermDebt": "77000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38000000", "reportedCurrency": "USD", "retainedEarnings": "-214979000", "totalLiabilities": "3821866000", "otherCurrentAssets": "19000000", "totalCurrentAssets": "75302000", "currentLongTermDebt": "77000000", "longTermInvestments": "83772000", "shortTermInvestments": "None", "currentNetReceivables": "50726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5570350000", "currentAccountsPayable": "159225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5300052000", "shortLongTermDebtTotal": "3204636000", "totalShareholderEquity": "1740716000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "106256000", "totalCurrentLiabilities": "694230000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3127636000", "cashAndShortTermInvestments": "5576000", "commonStockSharesOutstanding": "199926000", "intangibleAssetsExcludingGoodwill": "38000000", "cashAndCashEquivalentsAtCarryingValue": "5576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100557000", "profitLoss": "None", "dividendPayout": "93416000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "105317000", "capitalExpenditures": "65650000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55207000", "cashflowFromInvestment": "-65932000", "stockBasedCompensation": "2146000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93416000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "319178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51906000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 341521000, "cost_of_revenue": 162795000, "gross_profit": 178726000, "research_and_development": null, "selling_general_admin": 8235000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132075000, "depreciation_amortisation": 51906000, "ebitda": 183981000, "interest_expense": 31633000, "interest_income": null, "other_non_operating": null, "pretax_income": 100442000, "tax_provision": -115000, "effective_tax_rate": null, "net_income": 95983000, "net_income_continuing_ops": 100557000, "net_income_to_common": 95983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5576000, "short_term_investments": null, "net_receivables": 50726000, "inventory": null, "other_current_assets": null, "total_current_assets": 75302000, "net_ppe": null, "goodwill": 17600000, "intangible_assets": 38000000, "goodwill_and_intangibles": 55600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5570350000, "total_assets": 5645652000, "short_term_debt": 77000000, "accounts_payable": 159225000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 694230000, "long_term_debt": 3127636000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3127636000, "total_liabilities": 3821866000, "total_debt": 3204636000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -214979000, "total_equity": 1740716000, "shares_outstanding": 199926000, "operating_cash_flow": 105317000, "stock_based_compensation": 2146000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65650000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65932000, "dividends_paid": 93416000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55207000, "free_cash_flow": 170967000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "132075000", "ebitda": "183981000", "netIncome": "95983000", "grossProfit": "178726000", "depreciation": "None", "totalRevenue": "341521000", "costOfRevenue": "162795000", "interestIncome": "2220000", "incomeBeforeTax": "100442000", "interestExpense": "31633000", "operatingIncome": "109117000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-115000", "reportedCurrency": "USD", "netInterestIncome": "-29413000", "nonInterestIncome": "None", "operatingExpenses": "69609000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162795000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51906000", "sellingGeneralAndAdministrative": "8235000", "netIncomeFromContinuingOperations": "100557000" }, "balance": { "goodwill": "17600000", "inventory": "None", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "5645652000", "longTermDebt": "3127636000", "shortTermDebt": "77000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38000000", "reportedCurrency": "USD", "retainedEarnings": "-214979000", "totalLiabilities": "3821866000", "otherCurrentAssets": "19000000", "totalCurrentAssets": "75302000", "currentLongTermDebt": "77000000", "longTermInvestments": "83772000", "shortTermInvestments": "None", "currentNetReceivables": "50726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5570350000", "currentAccountsPayable": "159225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5300052000", "shortLongTermDebtTotal": "3204636000", "totalShareholderEquity": "1740716000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "106256000", "totalCurrentLiabilities": "694230000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3127636000", "cashAndShortTermInvestments": "5576000", "commonStockSharesOutstanding": "199926000", "intangibleAssetsExcludingGoodwill": "38000000", "cashAndCashEquivalentsAtCarryingValue": "5576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100557000", "profitLoss": "None", "dividendPayout": "93416000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "105317000", "capitalExpenditures": "65650000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55207000", "cashflowFromInvestment": "-65932000", "stockBasedCompensation": "2146000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93416000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "319178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51906000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 389168000, "cost_of_revenue": 301161000, "gross_profit": 88007000, "ebit": 125272000, "ebitda": 176206000, "pretax_income": 86863000, "tax_provision": 5874000, "net_income": 82821000, "net_income_to_common": 82821000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18498000, "total_current_assets": 95435000, "total_assets": 5644119000, "short_term_debt": 32500000, "long_term_debt": 3441872000, "total_debt": 3474372000, "total_liabilities": 4148580000, "total_equity": 1425813000, "shares_outstanding": 195510000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 149527000, "capital_expenditure": 58398000, "free_cash_flow": 207925000, "dividends_paid": 93409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255803, "ticker_id": 1250, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125272000", "ebitda": "176206000", "netIncome": "82821000", "grossProfit": "88007000", "depreciation": "None", "totalRevenue": "389168000", "costOfRevenue": "301161000", "interestIncome": "2430000", "incomeBeforeTax": "86863000", "interestExpense": "36497000", "operatingIncome": "121817000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5874000", "reportedCurrency": "USD", "netInterestIncome": "-34067000", "nonInterestIncome": "None", "operatingExpenses": "-33810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50934000", "sellingGeneralAndAdministrative": "9274000", "netIncomeFromContinuingOperations": "86863000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1917000", "currentDebt": "None", "investments": "None", "totalAssets": "5644119000", "longTermDebt": "3441872000", "shortTermDebt": "32500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-219724000", "totalLiabilities": "4148580000", "otherCurrentAssets": "21900000", "totalCurrentAssets": "95435000", "currentLongTermDebt": "32500000", "longTermInvestments": "84834000", "shortTermInvestments": "21900000", "currentNetReceivables": "55037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5548684000", "currentAccountsPayable": "207603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5288011000", "shortLongTermDebtTotal": "3474372000", "totalShareholderEquity": "1425813000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105398000", "totalCurrentLiabilities": "706708000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3441872000", "cashAndShortTermInvestments": "18498000", "commonStockSharesOutstanding": "195510000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86863000", "profitLoss": "None", "dividendPayout": "93409000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-9960000", "operatingCashflow": "149527000", "capitalExpenditures": "58398000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97487000", "cashflowFromInvestment": "-47300000", "stockBasedCompensation": "2181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1908000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 389168000, "cost_of_revenue": 301161000, "gross_profit": 88007000, "research_and_development": null, "selling_general_admin": 9274000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125272000, "depreciation_amortisation": 50934000, "ebitda": 176206000, "interest_expense": 36497000, "interest_income": null, "other_non_operating": null, "pretax_income": 86863000, "tax_provision": 5874000, "effective_tax_rate": null, "net_income": 82821000, "net_income_continuing_ops": 86863000, "net_income_to_common": 82821000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18498000, "short_term_investments": 21900000, "net_receivables": 55037000, "inventory": null, "other_current_assets": null, "total_current_assets": 95435000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5548684000, "total_assets": 5644119000, "short_term_debt": 32500000, "accounts_payable": 207603000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 706708000, "long_term_debt": 3441872000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3441872000, "total_liabilities": 4148580000, "total_debt": 3474372000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -219724000, "total_equity": 1425813000, "shares_outstanding": 195510000, "operating_cash_flow": 149527000, "stock_based_compensation": 2181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58398000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47300000, "dividends_paid": 93409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97487000, "free_cash_flow": 207925000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125272000", "ebitda": "176206000", "netIncome": "82821000", "grossProfit": "88007000", "depreciation": "None", "totalRevenue": "389168000", "costOfRevenue": "301161000", "interestIncome": "2430000", "incomeBeforeTax": "86863000", "interestExpense": "36497000", "operatingIncome": "121817000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5874000", "reportedCurrency": "USD", "netInterestIncome": "-34067000", "nonInterestIncome": "None", "operatingExpenses": "-33810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50934000", "sellingGeneralAndAdministrative": "9274000", "netIncomeFromContinuingOperations": "86863000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1917000", "currentDebt": "None", "investments": "None", "totalAssets": "5644119000", "longTermDebt": "3441872000", "shortTermDebt": "32500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-219724000", "totalLiabilities": "4148580000", "otherCurrentAssets": "21900000", "totalCurrentAssets": "95435000", "currentLongTermDebt": "32500000", "longTermInvestments": "84834000", "shortTermInvestments": "21900000", "currentNetReceivables": "55037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5548684000", "currentAccountsPayable": "207603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5288011000", "shortLongTermDebtTotal": "3474372000", "totalShareholderEquity": "1425813000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105398000", "totalCurrentLiabilities": "706708000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3441872000", "cashAndShortTermInvestments": "18498000", "commonStockSharesOutstanding": "195510000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86863000", "profitLoss": "None", "dividendPayout": "93409000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-9960000", "operatingCashflow": "149527000", "capitalExpenditures": "58398000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97487000", "cashflowFromInvestment": "-47300000", "stockBasedCompensation": "2181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1908000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 374969000, "cost_of_revenue": 193290000, "gross_profit": 181679000, "ebit": 118164000, "ebitda": 170893000, "pretax_income": 82127000, "tax_provision": 3243000, "net_income": 78305000, "net_income_to_common": 78305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13258000, "total_current_assets": 87162000, "total_assets": 5645475000, "short_term_debt": 14000000, "long_term_debt": 3457450000, "total_debt": 3471450000, "total_liabilities": 4135181000, "total_equity": 1439883000, "shares_outstanding": 195465000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 143129000, "capital_expenditure": 62525000, "free_cash_flow": 205654000, "dividends_paid": 93406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255804, "ticker_id": 1250, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118164000", "ebitda": "170893000", "netIncome": "78305000", "grossProfit": "181679000", "depreciation": "None", "totalRevenue": "374969000", "costOfRevenue": "193290000", "interestIncome": "2420000", "incomeBeforeTax": "82127000", "interestExpense": "36037000", "operatingIncome": "107752000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3243000", "reportedCurrency": "USD", "netInterestIncome": "-33617000", "nonInterestIncome": "None", "operatingExpenses": "73927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52729000", "sellingGeneralAndAdministrative": "8985000", "netIncomeFromContinuingOperations": "82127000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1917000", "currentDebt": "None", "investments": "None", "totalAssets": "5645475000", "longTermDebt": "3457450000", "shortTermDebt": "14000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-213486000", "totalLiabilities": "4135181000", "otherCurrentAssets": "22400000", "totalCurrentAssets": "87162000", "currentLongTermDebt": "14000000", "longTermInvestments": "86439000", "shortTermInvestments": "5292000", "currentNetReceivables": "51504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5558313000", "currentAccountsPayable": "177819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3471450000", "totalShareholderEquity": "1439883000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105380000", "totalCurrentLiabilities": "677731000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3457450000", "cashAndShortTermInvestments": "13258000", "commonStockSharesOutstanding": "195465000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82127000", "profitLoss": "None", "dividendPayout": "93406000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "7627000", "operatingCashflow": "143129000", "capitalExpenditures": "62525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101438000", "cashflowFromInvestment": "-53314000", "stockBasedCompensation": "2548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 374969000, "cost_of_revenue": 193290000, "gross_profit": 181679000, "research_and_development": null, "selling_general_admin": 8985000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118164000, "depreciation_amortisation": 52729000, "ebitda": 170893000, "interest_expense": 36037000, "interest_income": null, "other_non_operating": null, "pretax_income": 82127000, "tax_provision": 3243000, "effective_tax_rate": null, "net_income": 78305000, "net_income_continuing_ops": 82127000, "net_income_to_common": 78305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13258000, "short_term_investments": 5292000, "net_receivables": 51504000, "inventory": null, "other_current_assets": null, "total_current_assets": 87162000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5558313000, "total_assets": 5645475000, "short_term_debt": 14000000, "accounts_payable": 177819000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 677731000, "long_term_debt": 3457450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3457450000, "total_liabilities": 4135181000, "total_debt": 3471450000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -213486000, "total_equity": 1439883000, "shares_outstanding": 195465000, "operating_cash_flow": 143129000, "stock_based_compensation": 2548000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62525000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53314000, "dividends_paid": 93406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101438000, "free_cash_flow": 205654000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118164000", "ebitda": "170893000", "netIncome": "78305000", "grossProfit": "181679000", "depreciation": "None", "totalRevenue": "374969000", "costOfRevenue": "193290000", "interestIncome": "2420000", "incomeBeforeTax": "82127000", "interestExpense": "36037000", "operatingIncome": "107752000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3243000", "reportedCurrency": "USD", "netInterestIncome": "-33617000", "nonInterestIncome": "None", "operatingExpenses": "73927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52729000", "sellingGeneralAndAdministrative": "8985000", "netIncomeFromContinuingOperations": "82127000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1917000", "currentDebt": "None", "investments": "None", "totalAssets": "5645475000", "longTermDebt": "3457450000", "shortTermDebt": "14000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-213486000", "totalLiabilities": "4135181000", "otherCurrentAssets": "22400000", "totalCurrentAssets": "87162000", "currentLongTermDebt": "14000000", "longTermInvestments": "86439000", "shortTermInvestments": "5292000", "currentNetReceivables": "51504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5558313000", "currentAccountsPayable": "177819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3471450000", "totalShareholderEquity": "1439883000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105380000", "totalCurrentLiabilities": "677731000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3457450000", "cashAndShortTermInvestments": "13258000", "commonStockSharesOutstanding": "195465000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82127000", "profitLoss": "None", "dividendPayout": "93406000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "7627000", "operatingCashflow": "143129000", "capitalExpenditures": "62525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101438000", "cashflowFromInvestment": "-53314000", "stockBasedCompensation": "2548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 366814000, "cost_of_revenue": 177247000, "gross_profit": 189567000, "ebit": 148814000, "ebitda": 201241000, "pretax_income": 115271000, "tax_provision": -239000, "net_income": 109905000, "net_income_to_common": 109905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47281000, "total_current_assets": 96627000, "total_assets": 5630234000, "short_term_debt": 223470000, "long_term_debt": 3472603000, "total_debt": 3696073000, "total_liabilities": 4110488000, "total_equity": 1448886000, "shares_outstanding": 186426281, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 198748000, "capital_expenditure": 54706000, "free_cash_flow": 253454000, "dividends_paid": 87500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255805, "ticker_id": 1250, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148814000", "ebitda": "201241000", "netIncome": "109905000", "grossProfit": "189567000", "depreciation": "None", "totalRevenue": "366814000", "costOfRevenue": "177247000", "interestIncome": "2168000", "incomeBeforeTax": "115271000", "interestExpense": "33543000", "operatingIncome": "115026000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-239000", "reportedCurrency": "USD", "netInterestIncome": "-31375000", "nonInterestIncome": "None", "operatingExpenses": "74541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52427000", "sellingGeneralAndAdministrative": "11989000", "netIncomeFromContinuingOperations": "115271000" }, "balance": { "goodwill": "None", "inventory": "-49346000", "commonStock": "1917000", "currentDebt": "None", "investments": "None", "totalAssets": "5630234000", "longTermDebt": "3472603000", "shortTermDebt": "223470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-202721000", "totalLiabilities": "4110488000", "otherCurrentAssets": "49346000", "totalCurrentAssets": "96627000", "currentLongTermDebt": "6000000", "longTermInvestments": "84989000", "shortTermInvestments": "5280000", "currentNetReceivables": "49346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5533607000", "currentAccountsPayable": "171061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3478603000", "totalShareholderEquity": "1448886000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-117663000", "totalCurrentLiabilities": "276868000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3833620000", "cashAndShortTermInvestments": "47281000", "commonStockSharesOutstanding": "186426281", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47281000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115271000", "profitLoss": "None", "dividendPayout": "87500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2333000", "operatingCashflow": "198748000", "capitalExpenditures": "54706000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130112000", "cashflowFromInvestment": "-51292000", "stockBasedCompensation": "2497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1908000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 366814000, "cost_of_revenue": 177247000, "gross_profit": 189567000, "research_and_development": null, "selling_general_admin": 11989000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148814000, "depreciation_amortisation": 52427000, "ebitda": 201241000, "interest_expense": 33543000, "interest_income": null, "other_non_operating": null, "pretax_income": 115271000, "tax_provision": -239000, "effective_tax_rate": null, "net_income": 109905000, "net_income_continuing_ops": 115271000, "net_income_to_common": 109905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47281000, "short_term_investments": 5280000, "net_receivables": 49346000, "inventory": -49346000, "other_current_assets": null, "total_current_assets": 96627000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5533607000, "total_assets": 5630234000, "short_term_debt": 223470000, "accounts_payable": 171061000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 276868000, "long_term_debt": 3472603000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3833620000, "total_liabilities": 4110488000, "total_debt": 3696073000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -202721000, "total_equity": 1448886000, "shares_outstanding": 186426281, "operating_cash_flow": 198748000, "stock_based_compensation": 2497000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54706000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51292000, "dividends_paid": 87500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130112000, "free_cash_flow": 253454000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148814000", "ebitda": "201241000", "netIncome": "109905000", "grossProfit": "189567000", "depreciation": "None", "totalRevenue": "366814000", "costOfRevenue": "177247000", "interestIncome": "2168000", "incomeBeforeTax": "115271000", "interestExpense": "33543000", "operatingIncome": "115026000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-239000", "reportedCurrency": "USD", "netInterestIncome": "-31375000", "nonInterestIncome": "None", "operatingExpenses": "74541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52427000", "sellingGeneralAndAdministrative": "11989000", "netIncomeFromContinuingOperations": "115271000" }, "balance": { "goodwill": "None", "inventory": "-49346000", "commonStock": "1917000", "currentDebt": "None", "investments": "None", "totalAssets": "5630234000", "longTermDebt": "3472603000", "shortTermDebt": "223470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-202721000", "totalLiabilities": "4110488000", "otherCurrentAssets": "49346000", "totalCurrentAssets": "96627000", "currentLongTermDebt": "6000000", "longTermInvestments": "84989000", "shortTermInvestments": "5280000", "currentNetReceivables": "49346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5533607000", "currentAccountsPayable": "171061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3478603000", "totalShareholderEquity": "1448886000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-117663000", "totalCurrentLiabilities": "276868000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3833620000", "cashAndShortTermInvestments": "47281000", "commonStockSharesOutstanding": "186426281", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47281000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115271000", "profitLoss": "None", "dividendPayout": "87500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2333000", "operatingCashflow": "198748000", "capitalExpenditures": "54706000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130112000", "cashflowFromInvestment": "-51292000", "stockBasedCompensation": "2497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1908000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 289017000, "cost_of_revenue": 169445000, "gross_profit": 119572000, "ebit": 118583000, "ebitda": 170717000, "pretax_income": 96428000, "tax_provision": -11043000, "net_income": 91939000, "net_income_to_common": 91939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4237000, "total_current_assets": 79874000, "total_assets": 5613733000, "short_term_debt": 31000000, "long_term_debt": 3487607000, "total_debt": 3518607000, "total_liabilities": 4115112000, "total_equity": 1428721000, "shares_outstanding": 195475000, "goodwill_and_intangibles": 43400000 }, "cash_flow": { "operating_cash_flow": 129347000, "capital_expenditure": 85914000, "free_cash_flow": 215261000, "dividends_paid": 87505000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255806, "ticker_id": 1250, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118583000", "ebitda": "170717000", "netIncome": "91939000", "grossProfit": "119572000", "depreciation": "None", "totalRevenue": "289017000", "costOfRevenue": "169445000", "interestIncome": "2414000", "incomeBeforeTax": "96428000", "interestExpense": "33198000", "operatingIncome": "48537000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-11043000", "reportedCurrency": "USD", "netInterestIncome": "-30784000", "nonInterestIncome": "None", "operatingExpenses": "71035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52134000", "sellingGeneralAndAdministrative": "9117000", "netIncomeFromContinuingOperations": "96428000" }, "balance": { "goodwill": "17600000", "inventory": "-6061000", "commonStock": "1917000", "currentDebt": "None", "investments": "None", "totalAssets": "5613733000", "longTermDebt": "3487607000", "shortTermDebt": "31000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "25800000", "reportedCurrency": "USD", "retainedEarnings": "-223576000", "totalLiabilities": "4115112000", "otherCurrentAssets": "25700000", "totalCurrentAssets": "79874000", "currentLongTermDebt": "31000000", "longTermInvestments": "85304000", "shortTermInvestments": "6061000", "currentNetReceivables": "49937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5533859000", "currentAccountsPayable": "151567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3518607000", "totalShareholderEquity": "1428721000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100150000", "totalCurrentLiabilities": "627505000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3487607000", "cashAndShortTermInvestments": "4237000", "commonStockSharesOutstanding": "195475000", "intangibleAssetsExcludingGoodwill": "25800000", "cashAndCashEquivalentsAtCarryingValue": "4237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96428000", "profitLoss": "None", "dividendPayout": "87505000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "155000", "operatingCashflow": "129347000", "capitalExpenditures": "85914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71856000", "cashflowFromInvestment": "-87234000", "stockBasedCompensation": "2558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87505000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 289017000, "cost_of_revenue": 169445000, "gross_profit": 119572000, "research_and_development": null, "selling_general_admin": 9117000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118583000, "depreciation_amortisation": 52134000, "ebitda": 170717000, "interest_expense": 33198000, "interest_income": null, "other_non_operating": null, "pretax_income": 96428000, "tax_provision": -11043000, "effective_tax_rate": null, "net_income": 91939000, "net_income_continuing_ops": 96428000, "net_income_to_common": 91939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4237000, "short_term_investments": 6061000, "net_receivables": 49937000, "inventory": -6061000, "other_current_assets": null, "total_current_assets": 79874000, "net_ppe": null, "goodwill": 17600000, "intangible_assets": 25800000, "goodwill_and_intangibles": 43400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5533859000, "total_assets": 5613733000, "short_term_debt": 31000000, "accounts_payable": 151567000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 627505000, "long_term_debt": 3487607000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3487607000, "total_liabilities": 4115112000, "total_debt": 3518607000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -223576000, "total_equity": 1428721000, "shares_outstanding": 195475000, "operating_cash_flow": 129347000, "stock_based_compensation": 2558000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87234000, "dividends_paid": 87505000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71856000, "free_cash_flow": 215261000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118583000", "ebitda": "170717000", "netIncome": "91939000", "grossProfit": "119572000", "depreciation": "None", "totalRevenue": "289017000", "costOfRevenue": "169445000", "interestIncome": "2414000", "incomeBeforeTax": "96428000", "interestExpense": "33198000", "operatingIncome": "48537000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-11043000", "reportedCurrency": "USD", "netInterestIncome": "-30784000", "nonInterestIncome": "None", "operatingExpenses": "71035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52134000", "sellingGeneralAndAdministrative": "9117000", "netIncomeFromContinuingOperations": "96428000" }, "balance": { "goodwill": "17600000", "inventory": "-6061000", "commonStock": "1917000", "currentDebt": "None", "investments": "None", "totalAssets": "5613733000", "longTermDebt": "3487607000", "shortTermDebt": "31000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "25800000", "reportedCurrency": "USD", "retainedEarnings": "-223576000", "totalLiabilities": "4115112000", "otherCurrentAssets": "25700000", "totalCurrentAssets": "79874000", "currentLongTermDebt": "31000000", "longTermInvestments": "85304000", "shortTermInvestments": "6061000", "currentNetReceivables": "49937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5533859000", "currentAccountsPayable": "151567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3518607000", "totalShareholderEquity": "1428721000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100150000", "totalCurrentLiabilities": "627505000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3487607000", "cashAndShortTermInvestments": "4237000", "commonStockSharesOutstanding": "195475000", "intangibleAssetsExcludingGoodwill": "25800000", "cashAndCashEquivalentsAtCarryingValue": "4237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96428000", "profitLoss": "None", "dividendPayout": "87505000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "155000", "operatingCashflow": "129347000", "capitalExpenditures": "85914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71856000", "cashflowFromInvestment": "-87234000", "stockBasedCompensation": "2558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87505000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 401918000, "cost_of_revenue": 199221000, "gross_profit": 202697000, "ebit": 116227000, "ebitda": 168521000, "pretax_income": 70253000, "tax_provision": -10488000, "net_income": 76969000, "net_income_to_common": 76969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38480000, "total_current_assets": 109364000, "total_assets": 5626291000, "short_term_debt": 0, "long_term_debt": 3502456000, "total_debt": 3502456000, "total_liabilities": 4129284000, "total_equity": 1426953000, "shares_outstanding": 195475000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 151832000, "capital_expenditure": 82170000, "free_cash_flow": 234002000, "dividends_paid": 87493000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255808, "ticker_id": 1250, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116227000", "ebitda": "168521000", "netIncome": "76969000", "grossProfit": "202697000", "depreciation": "None", "totalRevenue": "401918000", "costOfRevenue": "199221000", "interestIncome": "31101000", "incomeBeforeTax": "70253000", "interestExpense": "33434000", "operatingIncome": "128974000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-10488000", "reportedCurrency": "USD", "netInterestIncome": "-31158000", "nonInterestIncome": "None", "operatingExpenses": "73723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52294000", "sellingGeneralAndAdministrative": "9895000", "netIncomeFromContinuingOperations": "80741000" }, "balance": { "goodwill": "None", "inventory": "130564000", "commonStock": "1917000", "currentDebt": "None", "investments": "None", "totalAssets": "5626291000", "longTermDebt": "3502456000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-232081000", "totalLiabilities": "4129284000", "otherCurrentAssets": "-109364000", "totalCurrentAssets": "109364000", "currentLongTermDebt": "None", "longTermInvestments": "84328000", "shortTermInvestments": "15564000", "currentNetReceivables": "49684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5516927000", "currentAccountsPayable": "189090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5224113000", "shortLongTermDebtTotal": "3502456000", "totalShareholderEquity": "1426953000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99787000", "totalCurrentLiabilities": "626828000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3502456000", "cashAndShortTermInvestments": "38480000", "commonStockSharesOutstanding": "195475000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38480000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80741000", "profitLoss": "None", "dividendPayout": "87493000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-31980000", "operatingCashflow": "151832000", "capitalExpenditures": "82170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36346000", "cashflowFromInvestment": "-237519000", "stockBasedCompensation": "2580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87493000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1604000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 401918000, "cost_of_revenue": 199221000, "gross_profit": 202697000, "research_and_development": null, "selling_general_admin": 9895000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116227000, "depreciation_amortisation": 52294000, "ebitda": 168521000, "interest_expense": 33434000, "interest_income": null, "other_non_operating": null, "pretax_income": 70253000, "tax_provision": -10488000, "effective_tax_rate": null, "net_income": 76969000, "net_income_continuing_ops": 80741000, "net_income_to_common": 76969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38480000, "short_term_investments": 15564000, "net_receivables": 49684000, "inventory": 130564000, "other_current_assets": null, "total_current_assets": 109364000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5516927000, "total_assets": 5626291000, "short_term_debt": 0, "accounts_payable": 189090000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 626828000, "long_term_debt": 3502456000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3502456000, "total_liabilities": 4129284000, "total_debt": 3502456000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -232081000, "total_equity": 1426953000, "shares_outstanding": 195475000, "operating_cash_flow": 151832000, "stock_based_compensation": 2580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82170000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -237519000, "dividends_paid": 87493000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36346000, "free_cash_flow": 234002000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "116227000", "ebitda": "168521000", "netIncome": "76969000", "grossProfit": "202697000", "depreciation": "None", "totalRevenue": "401918000", "costOfRevenue": "199221000", "interestIncome": "31101000", "incomeBeforeTax": "70253000", "interestExpense": "33434000", "operatingIncome": "128974000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-10488000", "reportedCurrency": "USD", "netInterestIncome": "-31158000", "nonInterestIncome": "None", "operatingExpenses": "73723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52294000", "sellingGeneralAndAdministrative": "9895000", "netIncomeFromContinuingOperations": "80741000" }, "balance": { "goodwill": "None", "inventory": "130564000", "commonStock": "1917000", "currentDebt": "None", "investments": "None", "totalAssets": "5626291000", "longTermDebt": "3502456000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-232081000", "totalLiabilities": "4129284000", "otherCurrentAssets": "-109364000", "totalCurrentAssets": "109364000", "currentLongTermDebt": "None", "longTermInvestments": "84328000", "shortTermInvestments": "15564000", "currentNetReceivables": "49684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5516927000", "currentAccountsPayable": "189090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5224113000", "shortLongTermDebtTotal": "3502456000", "totalShareholderEquity": "1426953000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99787000", "totalCurrentLiabilities": "626828000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3502456000", "cashAndShortTermInvestments": "38480000", "commonStockSharesOutstanding": "195475000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38480000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80741000", "profitLoss": "None", "dividendPayout": "87493000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-31980000", "operatingCashflow": "151832000", "capitalExpenditures": "82170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36346000", "cashflowFromInvestment": "-237519000", "stockBasedCompensation": "2580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87493000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1604000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "income_statement": { "revenue": 365282000, "cost_of_revenue": 189673000, "gross_profit": 175609000, "ebit": 148039915, "ebitda": 148162000, "pretax_income": 66049000, "tax_provision": 648000, "net_income": 62928000, "net_income_to_common": 62928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28107000, "total_current_assets": 75482000, "total_assets": 5585987000, "short_term_debt": 205000000, "long_term_debt": 3451002000, "total_debt": 3656002000, "total_liabilities": 4082875000, "total_equity": 1431957000, "shares_outstanding": 195430000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 72365000, "capital_expenditure": 52547000, "free_cash_flow": 124912000, "dividends_paid": 87470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255809, "ticker_id": 1250, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:00.289608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148039915", "ebitda": "148162000", "netIncome": "62928000", "grossProfit": "175609000", "depreciation": "None", "totalRevenue": "365282000", "costOfRevenue": "189673000", "interestIncome": "30649000", "incomeBeforeTax": "66049000", "interestExpense": "33122000", "operatingIncome": "96698000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "648000", "reportedCurrency": "USD", "netInterestIncome": "-30863000", "nonInterestIncome": "None", "operatingExpenses": "80762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "973000", "costofGoodsAndServicesSold": "189673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122085", "sellingGeneralAndAdministrative": "16607000", "netIncomeFromContinuingOperations": "66049000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1916000", "currentDebt": "None", "investments": "None", "totalAssets": "5585987000", "longTermDebt": "3451002000", "shortTermDebt": "205000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-225640000", "totalLiabilities": "4082875000", "otherCurrentAssets": "-75482000", "totalCurrentAssets": "75482000", "currentLongTermDebt": "205000000", "longTermInvestments": "82423000", "shortTermInvestments": "17327000", "currentNetReceivables": "47375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5510505000", "currentAccountsPayable": "172851000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5194299000", "shortLongTermDebtTotal": "3656002000", "totalShareholderEquity": "1431957000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99791000", "totalCurrentLiabilities": "836873000", "otherNonCurrentLiabilities": "210242000", "totalNonCurrentLiabilities": "3246002000", "cashAndShortTermInvestments": "28107000", "commonStockSharesOutstanding": "195430000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66049000", "profitLoss": "None", "dividendPayout": "87470000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-31980000", "operatingCashflow": "72365000", "capitalExpenditures": "52547000", "changeInReceivables": "-709000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23241000", "cashflowFromInvestment": "-51678000", "stockBasedCompensation": "9365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2554000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "407000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52813000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 365282000, "cost_of_revenue": 189673000, "gross_profit": 175609000, "research_and_development": null, "selling_general_admin": 16607000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148039915, "depreciation_amortisation": 122085, "ebitda": 148162000, "interest_expense": 33122000, "interest_income": null, "other_non_operating": null, "pretax_income": 66049000, "tax_provision": 648000, "effective_tax_rate": null, "net_income": 62928000, "net_income_continuing_ops": 66049000, "net_income_to_common": 62928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28107000, "short_term_investments": 17327000, "net_receivables": 47375000, "inventory": null, "other_current_assets": null, "total_current_assets": 75482000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5510505000, "total_assets": 5585987000, "short_term_debt": 205000000, "accounts_payable": 172851000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 836873000, "long_term_debt": 3451002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3246002000, "total_liabilities": 4082875000, "total_debt": 3656002000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -225640000, "total_equity": 1431957000, "shares_outstanding": 195430000, "operating_cash_flow": 72365000, "stock_based_compensation": 9365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52547000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51678000, "dividends_paid": 87470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23241000, "free_cash_flow": 124912000, "net_change_in_cash": -2554000 }, "raw_data": { "income": { "ebit": "148039915", "ebitda": "148162000", "netIncome": "62928000", "grossProfit": "175609000", "depreciation": "None", "totalRevenue": "365282000", "costOfRevenue": "189673000", "interestIncome": "30649000", "incomeBeforeTax": "66049000", "interestExpense": "33122000", "operatingIncome": "96698000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "648000", "reportedCurrency": "USD", "netInterestIncome": "-30863000", "nonInterestIncome": "None", "operatingExpenses": "80762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "973000", "costofGoodsAndServicesSold": "189673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122085", "sellingGeneralAndAdministrative": "16607000", "netIncomeFromContinuingOperations": "66049000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1916000", "currentDebt": "None", "investments": "None", "totalAssets": "5585987000", "longTermDebt": "3451002000", "shortTermDebt": "205000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-225640000", "totalLiabilities": "4082875000", "otherCurrentAssets": "-75482000", "totalCurrentAssets": "75482000", "currentLongTermDebt": "205000000", "longTermInvestments": "82423000", "shortTermInvestments": "17327000", "currentNetReceivables": "47375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5510505000", "currentAccountsPayable": "172851000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5194299000", "shortLongTermDebtTotal": "3656002000", "totalShareholderEquity": "1431957000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99791000", "totalCurrentLiabilities": "836873000", "otherNonCurrentLiabilities": "210242000", "totalNonCurrentLiabilities": "3246002000", "cashAndShortTermInvestments": "28107000", "commonStockSharesOutstanding": "195430000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66049000", "profitLoss": "None", "dividendPayout": "87470000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-31980000", "operatingCashflow": "72365000", "capitalExpenditures": "52547000", "changeInReceivables": "-709000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23241000", "cashflowFromInvestment": "-51678000", "stockBasedCompensation": "9365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2554000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "407000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52813000", "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" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }