{ "ticker": { "uuid": "2c53775a-4713-4b13-b4b0-e47abb309b4f", "symbol": "FRO", "name": "Frontline Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/2c53775a-4713-4b13-b4b0-e47abb309b4f/", "api_url": "https://sharemaestro.com/factors/api/tickers/2c53775a-4713-4b13-b4b0-e47abb309b4f/" }, "ticker_metadata": { "id": 1604, "uuid": "2c53775a-4713-4b13-b4b0-e47abb309b4f", "symbol": "FRO", "name": "Frontline Ltd", "asset_type": "equity", "market_cap": 7894207000, "stock_exchange_id": 3, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "Frontline Ltd., a shipping company, is engaged in shipping crude oil and petroleum products globally. The company is headquartered in Hamilton, Bermuda.", "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": "2c53775a-4713-4b13-b4b0-e47abb309b4f", "symbol": "FRO", "name": "Frontline Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/2c53775a-4713-4b13-b4b0-e47abb309b4f/", "api_url": "https://sharemaestro.com/factors/api/tickers/2c53775a-4713-4b13-b4b0-e47abb309b4f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.96, "value": 0.8, "quality": 0.91, "momentum": 0.94, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 35.17, "market_cap": 7829647006.13, "pe_ratio": 8.6524, "earnings_yield": 0.1156, "ebitda_to_ev": 0.1214, "shareholder_yield": 0.05, "roe": 0.3185, "piotroski_f_score": 7, "momentum_12_1": 1.3948, "volatility_252d": 0.4617 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:07.670848+00:00", "batch_id": "" }, "size": { "price_close": 35.17, "market_cap": 7829647006.13, "market_cap_usd": 7829647006.13, "enterprise_value": 9989975006.13, "shares_outstanding": 222622889, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.6524, "pb_ratio": 2.7557, "ptbv_ratio": 2.8693, "ps_ratio": 3.4776, "pcf_ratio": 8.446, "pfcf_ratio": 6.2035, "ev_ebitda": 8.2379, "ev_ebit": 11.2479, "ev_sales": 4.4371, "ev_fcf": 7.9151, "earnings_yield": 0.1156, "fcf_yield": 0.1263, "price_to_sales": 3.4776, "price_to_book": 2.7557, "price_to_cashflow": 8.446, "ebitda_to_ev": 0.1214, "sales_yield": 0.2254 }, "yield": { "dividend_yield": 0.05, "buyback_yield": 0, "shareholder_yield": 0.05, "debt_paydown_yield": null, "total_yield": 0.05 }, "quality": { "gross_margin": 0.4147, "operating_margin": 0.3945, "net_margin": 0.4019, "ebitda_margin": 0.5386, "fcf_margin": 0.5606, "roe": 0.3185, "roa": 0.1597, "roic": 0.1767, "roc_greenblatt": null, "asset_turnover": 0.3974, "cash_conversion": 1.3948, "accruals_ratio": -0.0039, "sbc_to_revenue": 0.0025, "piotroski_f_score": 7, "altman_z_score": 2.9305, "earnings_stability_5y": 1.1329, "revenue_stability_5y": 0.3481, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1648, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9942, "net_debt_to_ebitda": 1.7814, "debt_to_assets": 0.4644, "interest_coverage": 4.2591, "current_ratio": 2.0342, "quick_ratio": 1.4803, "net_debt": 2160328000, "local_beta": 0.0001, "volatility_252d": 0.4617, "volatility_60d": 1.0641, "max_drawdown_12m": -0.1988, "risk_adjusted_momentum": 3.021 }, "growth": { "revenue_growth_1y": 0.1851, "revenue_growth_3y_cagr": 0.1117, "revenue_growth_5y_cagr": 0.0998, "eps_growth_1y": 1.5999, "eps_growth_3y_cagr": -0.0728, "eps_growth_5y_cagr": -0.0169, "fcf_growth_1y": 0.7538, "book_value_growth_1y": 0.0727, "revenue_growth": 0.1851, "earnings_growth": 1.5999 }, "momentum": { "price_return_1m": -0.1098, "price_return_3m": 0.0517, "price_return_6m": 0.5676, "price_return_9m": 0.6802, "price_return_12m": 1.1317, "price_return_12m_ex1m": 1.3948, "momentum_6m": 0.5676, "momentum_12m": 1.1317, "momentum_12_1": 1.3948, "distance_from_52w_high": -0.1098, "distance_from_52w_low": 1.1918, "relative_strength": 1.0317 }, "raw_ttm": { "revenue_ttm": 2251480000, "gross_profit_ttm": 933720000, "ebit_ttm": 888165000, "ebitda_ttm": 1212686000, "net_income_ttm": 904914000, "eps_diluted_ttm": 4.0648, "operating_cash_flow_ttm": 927028000, "capital_expenditure_ttm": 335107000, "fcf_ttm": 1262135000, "dividends_paid_ttm": 391816000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 208535000, "cash_and_equivalents": 470759000, "total_current_assets": 959142000, "total_current_liabilities": 471503000, "net_ppe": null, "total_assets": 5665499000, "total_debt": 2631087000, "total_equity": 2841248000, "net_working_capital": 296473000, "book_value_per_share": 12.7626, "retained_earnings": 1009327000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2728796000, "tangible_book_per_share": 12.2575 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 15, "rank_pb": 61, "rank_ptbv": 54, "rank_ps": 69, "rank_pcf": 35, "rank_ev_ebitda": 28, "rank_ev_ebit": 45, "rank_earnings_yield": 15, "rank_fcf_yield": 31, "rank_dividend_yield": 15, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 10, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 55, "rank_fcf_margin": 13, "rank_piotroski": 21, "rank_accruals": 77, "rank_sue": 50, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 79, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 10 }, "composites": { "value_composite": 20, "quality_composite": 9, "momentum_composite": 6, "growth_composite": 16, "yield_composite": 10, "svqf_composite": 8, "vc1_composite": 25, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 4, "quality_value_composite": 0.8532, "os_score": 0.96, "value_percentile": 0.8, "quality_percentile": 0.91, "momentum_percentile": 0.94, "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": 15, "small_cap_core_rank": 23, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4147, "ticker_id": 1604, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:07.670848+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.17, "market_cap": 7829647006.13, "market_cap_usd": 7829647006.13, "enterprise_value": 9989975006.13, "shares_outstanding": 222622889, "fx_rate_to_usd": null, "pe_ratio": 8.65236587, "pb_ratio": 2.755707, "ptbv_ratio": 2.86926799, "ps_ratio": 3.47755566, "pcf_ratio": 8.44596604, "pfcf_ratio": 6.20349408, "ev_ebitda": 8.23789093, "ev_ebit": 11.24788188, "ev_sales": 4.43707029, "ev_fcf": 7.91513983, "earnings_yield": 0.11557533, "fcf_yield": 0.12634016, "dividend_yield": 0.05004261, "buyback_yield": 0, "shareholder_yield": 0.05004261, "debt_paydown_yield": null, "total_yield": 0.05004261, "gross_margin": 0.41471388, "operating_margin": 0.39448052, "net_margin": 0.40191963, "ebitda_margin": 0.53861727, "fcf_margin": 0.56058015, "roe": 0.31849173, "roa": 0.15972362, "roic": 0.17668085, "roc_greenblatt": null, "asset_turnover": 0.39740189, "cash_conversion": 1.39475685, "accruals_ratio": -0.00390327, "sbc_to_revenue": 0.00246949, "debt_to_equity": 0.99418389, "net_debt_to_ebitda": 1.78144054, "debt_to_assets": 0.46440517, "interest_coverage": 4.25906922, "current_ratio": 2.03422248, "quick_ratio": 1.48032144, "net_debt": 2160328000, "revenue_growth_1y": 0.18508054, "revenue_growth_3y_cagr": 0.11172007, "revenue_growth_5y_cagr": 0.09981762, "eps_growth_1y": 1.59994656, "eps_growth_3y_cagr": -0.07278048, "eps_growth_5y_cagr": -0.01693398, "fcf_growth_1y": 0.7537959, "book_value_growth_1y": 0.07272543, "piotroski_f_score": 7, "altman_z_score": 2.93053149, "earnings_stability_5y": 1.132857, "revenue_stability_5y": 0.348066, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10984561, "price_return_3m": 0.05171558, "price_return_6m": 0.567556, "price_return_9m": 0.6802427, "price_return_12m": 1.13170894, "price_return_12m_ex1m": 1.39476316, "distance_from_52w_high": -0.10984561, "distance_from_52w_low": 1.19183717, "relative_strength": 1.03174536, "local_beta": 0.0001, "volatility_252d": 0.46169, "volatility_60d": 1.064091, "max_drawdown_12m": -0.19880102, "revenue_ttm": 2251480000, "gross_profit_ttm": 933720000, "ebit_ttm": 888165000, "ebitda_ttm": 1212686000, "net_income_ttm": 904914000, "eps_diluted_ttm": 4.06478419, "operating_cash_flow_ttm": 927028000, "capital_expenditure_ttm": 335107000, "fcf_ttm": 1262135000, "dividends_paid_ttm": 391816000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 208535000, "cash_and_equivalents": 470759000, "total_current_assets": 959142000, "total_current_liabilities": 471503000, "net_ppe": null, "total_assets": 5665499000, "total_debt": 2631087000, "total_equity": 2841248000, "net_working_capital": 296473000, "book_value_per_share": 12.76260502, "retained_earnings": 1009327000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2728796000, "tangible_book_per_share": 12.25748175, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 15, "rank_pb": 61, "rank_ptbv": 54, "rank_ps": 69, "rank_pcf": 35, "rank_ev_ebitda": 28, "rank_ev_ebit": 45, "rank_earnings_yield": 15, "rank_fcf_yield": 31, "rank_dividend_yield": 15, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 10, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 55, "rank_fcf_margin": 13, "rank_piotroski": 21, "rank_accruals": 77, "rank_sue": 50, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 79, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 10, "value_composite": 20, "quality_composite": 9, "momentum_composite": 6, "growth_composite": 16, "yield_composite": 10, "svqf_composite": 8, "vc1_composite": 25, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 23, "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": 35.17, "os": 0.96, "value": 0.8, "quality": 0.91, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 8.6524, "earnings_yield": 0.1156, "shareholder_yield": 0.05, "roe": 0.3185, "momentum_12_1": 1.3948, "complete_fields": { "id": 4147, "ticker_id": 1604, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:07.670848+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.17, "market_cap": 7829647006.13, "market_cap_usd": 7829647006.13, "enterprise_value": 9989975006.13, "shares_outstanding": 222622889, "fx_rate_to_usd": null, "pe_ratio": 8.65236587, "pb_ratio": 2.755707, "ptbv_ratio": 2.86926799, "ps_ratio": 3.47755566, "pcf_ratio": 8.44596604, "pfcf_ratio": 6.20349408, "ev_ebitda": 8.23789093, "ev_ebit": 11.24788188, "ev_sales": 4.43707029, "ev_fcf": 7.91513983, "earnings_yield": 0.11557533, "fcf_yield": 0.12634016, "dividend_yield": 0.05004261, "buyback_yield": 0, "shareholder_yield": 0.05004261, "debt_paydown_yield": null, "total_yield": 0.05004261, "gross_margin": 0.41471388, "operating_margin": 0.39448052, "net_margin": 0.40191963, "ebitda_margin": 0.53861727, "fcf_margin": 0.56058015, "roe": 0.31849173, "roa": 0.15972362, "roic": 0.17668085, "roc_greenblatt": null, "asset_turnover": 0.39740189, "cash_conversion": 1.39475685, "accruals_ratio": -0.00390327, "sbc_to_revenue": 0.00246949, "debt_to_equity": 0.99418389, "net_debt_to_ebitda": 1.78144054, "debt_to_assets": 0.46440517, "interest_coverage": 4.25906922, "current_ratio": 2.03422248, "quick_ratio": 1.48032144, "net_debt": 2160328000, "revenue_growth_1y": 0.18508054, "revenue_growth_3y_cagr": 0.11172007, "revenue_growth_5y_cagr": 0.09981762, "eps_growth_1y": 1.59994656, "eps_growth_3y_cagr": -0.07278048, "eps_growth_5y_cagr": -0.01693398, "fcf_growth_1y": 0.7537959, "book_value_growth_1y": 0.07272543, "piotroski_f_score": 7, "altman_z_score": 2.93053149, "earnings_stability_5y": 1.132857, "revenue_stability_5y": 0.348066, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10984561, "price_return_3m": 0.05171558, "price_return_6m": 0.567556, "price_return_9m": 0.6802427, "price_return_12m": 1.13170894, "price_return_12m_ex1m": 1.39476316, "distance_from_52w_high": -0.10984561, "distance_from_52w_low": 1.19183717, "relative_strength": 1.03174536, "local_beta": 0.0001, "volatility_252d": 0.46169, "volatility_60d": 1.064091, "max_drawdown_12m": -0.19880102, "revenue_ttm": 2251480000, "gross_profit_ttm": 933720000, "ebit_ttm": 888165000, "ebitda_ttm": 1212686000, "net_income_ttm": 904914000, "eps_diluted_ttm": 4.06478419, "operating_cash_flow_ttm": 927028000, "capital_expenditure_ttm": 335107000, "fcf_ttm": 1262135000, "dividends_paid_ttm": 391816000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 208535000, "cash_and_equivalents": 470759000, "total_current_assets": 959142000, "total_current_liabilities": 471503000, "net_ppe": null, "total_assets": 5665499000, "total_debt": 2631087000, "total_equity": 2841248000, "net_working_capital": 296473000, "book_value_per_share": 12.76260502, "retained_earnings": 1009327000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2728796000, "tangible_book_per_share": 12.25748175, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 15, "rank_pb": 61, "rank_ptbv": 54, "rank_ps": 69, "rank_pcf": 35, "rank_ev_ebitda": 28, "rank_ev_ebit": 45, "rank_earnings_yield": 15, "rank_fcf_yield": 31, "rank_dividend_yield": 15, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 10, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 55, "rank_fcf_margin": 13, "rank_piotroski": 21, "rank_accruals": 77, "rank_sue": 50, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 79, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 10, "value_composite": 20, "quality_composite": 9, "momentum_composite": 6, "growth_composite": 16, "yield_composite": 10, "svqf_composite": 8, "vc1_composite": 25, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 23, "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 1965104000, "cost_of_revenue": 1321054000, "gross_profit": 644050000, "ebit": 592683000, "ebitda": 921143000, "pretax_income": 385102000, "tax_provision": 6021000, "net_income": 379081000, "net_income_to_common": 379081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251347000, "total_current_assets": 707252000, "total_assets": 5753627000, "short_term_debt": 320520000, "long_term_debt": 2747225000, "total_debt": 3067745000, "total_liabilities": 3242749000, "total_equity": 2510878000, "shares_outstanding": 222623000, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 682459000, "capital_expenditure": 12531000, "free_cash_flow": 694990000, "dividends_paid": 207039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264813, "ticker_id": 1604, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "592683000", "ebitda": "921143000", "netIncome": "379081000", "grossProfit": "644050000", "depreciation": "None", "totalRevenue": "1965104000", "costOfRevenue": "1321054000", "interestIncome": "15690000", "incomeBeforeTax": "385102000", "interestExpense": "233234000", "operatingIncome": "592683000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6021000", "reportedCurrency": "USD", "netInterestIncome": "-216561000", "nonInterestIncome": "None", "operatingExpenses": "51367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1321054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "328460000", "sellingGeneralAndAdministrative": "51367000", "netIncomeFromContinuingOperations": "379081000" }, "balance": { "goodwill": "112452000", "inventory": "261166000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "5753627000", "longTermDebt": "2747225000", "shortTermDebt": "320520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1683603000", "totalLiabilities": "3242749000", "otherCurrentAssets": "453838000", "totalCurrentAssets": "707252000", "currentLongTermDebt": "320520000", "longTermInvestments": "8791000", "shortTermInvestments": "2067000", "currentNetReceivables": "123539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5046375000", "currentAccountsPayable": "10613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4911996000", "shortLongTermDebtTotal": "3067745000", "totalShareholderEquity": "2510878000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "174186000", "totalCurrentLiabilities": "494706000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2748042999", "cashAndShortTermInvestments": "251347000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "379081000", "profitLoss": "None", "dividendPayout": "207039000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-23981000", "operatingCashflow": "682459000", "capitalExpenditures": "12531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-869624000", "cashflowFromInvestment": "24980000", "stockBasedCompensation": "5560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207039000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "328460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1965104000, "cost_of_revenue": 1321054000, "gross_profit": 644050000, "research_and_development": null, "selling_general_admin": 51367000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 592683000, "depreciation_amortisation": 328460000, "ebitda": 921143000, "interest_expense": 233234000, "interest_income": null, "other_non_operating": null, "pretax_income": 385102000, "tax_provision": 6021000, "effective_tax_rate": null, "net_income": 379081000, "net_income_continuing_ops": 379081000, "net_income_to_common": 379081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251347000, "short_term_investments": 2067000, "net_receivables": 123539000, "inventory": 261166000, "other_current_assets": null, "total_current_assets": 707252000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5046375000, "total_assets": 5753627000, "short_term_debt": 320520000, "accounts_payable": 10613000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 494706000, "long_term_debt": 2747225000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2748042999, "total_liabilities": 3242749000, "total_debt": 3067745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1683603000, "total_equity": 2510878000, "shares_outstanding": 222623000, "operating_cash_flow": 682459000, "stock_based_compensation": 5560000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12531000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24980000, "dividends_paid": 207039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -869624000, "free_cash_flow": 694990000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "592683000", "ebitda": "921143000", "netIncome": "379081000", "grossProfit": "644050000", "depreciation": "None", "totalRevenue": "1965104000", "costOfRevenue": "1321054000", "interestIncome": "15690000", "incomeBeforeTax": "385102000", "interestExpense": "233234000", "operatingIncome": "592683000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6021000", "reportedCurrency": "USD", "netInterestIncome": "-216561000", "nonInterestIncome": "None", "operatingExpenses": "51367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1321054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "328460000", "sellingGeneralAndAdministrative": "51367000", "netIncomeFromContinuingOperations": "379081000" }, "balance": { "goodwill": "112452000", "inventory": "261166000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "5753627000", "longTermDebt": "2747225000", "shortTermDebt": "320520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1683603000", "totalLiabilities": "3242749000", "otherCurrentAssets": "453838000", "totalCurrentAssets": "707252000", "currentLongTermDebt": "320520000", "longTermInvestments": "8791000", "shortTermInvestments": "2067000", "currentNetReceivables": "123539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5046375000", "currentAccountsPayable": "10613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4911996000", "shortLongTermDebtTotal": "3067745000", "totalShareholderEquity": "2510878000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "174186000", "totalCurrentLiabilities": "494706000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2748042999", "cashAndShortTermInvestments": "251347000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "379081000", "profitLoss": "None", "dividendPayout": "207039000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-23981000", "operatingCashflow": "682459000", "capitalExpenditures": "12531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-869624000", "cashflowFromInvestment": "24980000", "stockBasedCompensation": "5560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207039000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "328460000", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 2050385000, "cost_of_revenue": 1344707000, "gross_profit": 705678000, "ebit": 805578000, "ebitda": 1144608000, "pretax_income": 503254000, "tax_provision": 7671000, "net_income": 495583000, "net_income_to_common": 495583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 413532000, "total_current_assets": 826013000, "total_assets": 6220807000, "short_term_debt": 461471000, "long_term_debt": 3284070000, "total_debt": 3745541000, "total_liabilities": 3880626000, "total_equity": 2340653000, "shares_outstanding": 222623000, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 736412000, "capital_expenditure": 915248000, "free_cash_flow": 1651660000, "dividends_paid": 434115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264818, "ticker_id": 1604, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "805578000", "ebitda": "1144608000", "netIncome": "495583000", "grossProfit": "705678000", "depreciation": "None", "totalRevenue": "2050385000", "costOfRevenue": "1344707000", "interestIncome": "16785000", "incomeBeforeTax": "503254000", "interestExpense": "302324000", "operatingIncome": "781713000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7671000", "reportedCurrency": "USD", "netInterestIncome": "-286486000", "nonInterestIncome": "None", "operatingExpenses": "-76035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1344707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339030000", "sellingGeneralAndAdministrative": "36086000", "netIncomeFromContinuingOperations": "495583000" }, "balance": { "goodwill": "112452000", "inventory": "237222000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "6220807000", "longTermDebt": "3284070000", "shortTermDebt": "461471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "507467000", "totalLiabilities": "3880626000", "otherCurrentAssets": "256522000", "totalCurrentAssets": "826013000", "currentLongTermDebt": "460318000", "longTermInvestments": "11788000", "shortTermInvestments": "4027000", "currentNetReceivables": "151932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5394794000", "currentAccountsPayable": "5985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5248132000", "shortLongTermDebtTotal": "3745992000", "totalShareholderEquity": "2340653000", "capitalLeaseObligations": "1604000", "otherCurrentLiabilities": "128197000", "totalCurrentLiabilities": "595653000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3284973000", "cashAndShortTermInvestments": "413532000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "413532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "495583000", "profitLoss": "None", "dividendPayout": "434115000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7518000", "operatingCashflow": "736412000", "capitalExpenditures": "915248000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147804000", "cashflowFromInvestment": "-483398000", "stockBasedCompensation": "-2187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "434115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339030000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2050385000, "cost_of_revenue": 1344707000, "gross_profit": 705678000, "research_and_development": null, "selling_general_admin": 36086000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 805578000, "depreciation_amortisation": 339030000, "ebitda": 1144608000, "interest_expense": 302324000, "interest_income": null, "other_non_operating": null, "pretax_income": 503254000, "tax_provision": 7671000, "effective_tax_rate": null, "net_income": 495583000, "net_income_continuing_ops": 495583000, "net_income_to_common": 495583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 413532000, "short_term_investments": 4027000, "net_receivables": 151932000, "inventory": 237222000, "other_current_assets": null, "total_current_assets": 826013000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5394794000, "total_assets": 6220807000, "short_term_debt": 461471000, "accounts_payable": 5985000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 595653000, "long_term_debt": 3284070000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3284973000, "total_liabilities": 3880626000, "total_debt": 3745541000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 507467000, "total_equity": 2340653000, "shares_outstanding": 222623000, "operating_cash_flow": 736412000, "stock_based_compensation": -2187000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 915248000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -483398000, "dividends_paid": 434115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -147804000, "free_cash_flow": 1651660000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "805578000", "ebitda": "1144608000", "netIncome": "495583000", "grossProfit": "705678000", "depreciation": "None", "totalRevenue": "2050385000", "costOfRevenue": "1344707000", "interestIncome": "16785000", "incomeBeforeTax": "503254000", "interestExpense": "302324000", "operatingIncome": "781713000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7671000", "reportedCurrency": "USD", "netInterestIncome": "-286486000", "nonInterestIncome": "None", "operatingExpenses": "-76035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1344707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339030000", "sellingGeneralAndAdministrative": "36086000", "netIncomeFromContinuingOperations": "495583000" }, "balance": { "goodwill": "112452000", "inventory": "237222000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "6220807000", "longTermDebt": "3284070000", "shortTermDebt": "461471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "507467000", "totalLiabilities": "3880626000", "otherCurrentAssets": "256522000", "totalCurrentAssets": "826013000", "currentLongTermDebt": "460318000", "longTermInvestments": "11788000", "shortTermInvestments": "4027000", "currentNetReceivables": "151932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5394794000", "currentAccountsPayable": "5985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5248132000", "shortLongTermDebtTotal": "3745992000", "totalShareholderEquity": "2340653000", "capitalLeaseObligations": "1604000", "otherCurrentLiabilities": "128197000", "totalCurrentLiabilities": "595653000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3284973000", "cashAndShortTermInvestments": "413532000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "413532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "495583000", "profitLoss": "None", "dividendPayout": "434115000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7518000", "operatingCashflow": "736412000", "capitalExpenditures": "915248000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147804000", "cashflowFromInvestment": "-483398000", "stockBasedCompensation": "-2187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "434115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339030000", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 1802184000, "cost_of_revenue": 1026070000, "gross_profit": 776114000, "ebit": 835117000, "ebitda": 1066059000, "pretax_income": 656619000, "tax_provision": 205000, "net_income": 656414000, "net_income_to_common": 656414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308322000, "total_current_assets": 727926000, "total_assets": 5882766000, "short_term_debt": 263103000, "long_term_debt": 3194464000, "total_debt": 3457567000, "total_liabilities": 3605420000, "total_equity": 2277818000, "shares_outstanding": 222623000, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 856181000, "capital_expenditure": 1631423000, "free_cash_flow": 2487604000, "dividends_paid": 638928000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264823, "ticker_id": 1604, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "835117000", "ebitda": "1066059000", "netIncome": "656414000", "grossProfit": "776114000", "depreciation": "None", "totalRevenue": "1802184000", "costOfRevenue": "1026070000", "interestIncome": "12207000", "incomeBeforeTax": "656619000", "interestExpense": "178498000", "operatingIncome": "746666000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "205000", "reportedCurrency": "USD", "netInterestIncome": "-154369000", "nonInterestIncome": "None", "operatingExpenses": "29448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1026070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230942000", "sellingGeneralAndAdministrative": "53528000", "netIncomeFromContinuingOperations": "777096000" }, "balance": { "goodwill": "112452000", "inventory": "245222000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "5882766000", "longTermDebt": "3194464000", "shortTermDebt": "263103000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "445999000", "totalLiabilities": "3605420000", "otherCurrentAssets": "23011000", "totalCurrentAssets": "727926000", "currentLongTermDebt": "261999000", "longTermInvestments": "12386000", "shortTermInvestments": "7432000", "currentNetReceivables": "143939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5154840000", "currentAccountsPayable": "7801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4635405000", "shortLongTermDebtTotal": "3458997000", "totalShareholderEquity": "2277818000", "capitalLeaseObligations": "2534000", "otherCurrentLiabilities": "138150000", "totalCurrentLiabilities": "409054000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3196366000", "cashAndShortTermInvestments": "308322000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "308322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "656414000", "profitLoss": "None", "dividendPayout": "638928000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-27673000", "operatingCashflow": "856181000", "capitalExpenditures": "1631423000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "433072000", "cashflowFromInvestment": "-1235456000", "stockBasedCompensation": "10719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "638928000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1802184000, "cost_of_revenue": 1026070000, "gross_profit": 776114000, "research_and_development": null, "selling_general_admin": 53528000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 835117000, "depreciation_amortisation": 230942000, "ebitda": 1066059000, "interest_expense": 178498000, "interest_income": null, "other_non_operating": null, "pretax_income": 656619000, "tax_provision": 205000, "effective_tax_rate": null, "net_income": 656414000, "net_income_continuing_ops": 777096000, "net_income_to_common": 656414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308322000, "short_term_investments": 7432000, "net_receivables": 143939000, "inventory": 245222000, "other_current_assets": null, "total_current_assets": 727926000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5154840000, "total_assets": 5882766000, "short_term_debt": 263103000, "accounts_payable": 7801000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 409054000, "long_term_debt": 3194464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3196366000, "total_liabilities": 3605420000, "total_debt": 3457567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 445999000, "total_equity": 2277818000, "shares_outstanding": 222623000, "operating_cash_flow": 856181000, "stock_based_compensation": 10719000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1631423000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1235456000, "dividends_paid": 638928000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 433072000, "free_cash_flow": 2487604000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "835117000", "ebitda": "1066059000", "netIncome": "656414000", "grossProfit": "776114000", "depreciation": "None", "totalRevenue": "1802184000", "costOfRevenue": "1026070000", "interestIncome": "12207000", "incomeBeforeTax": "656619000", "interestExpense": "178498000", "operatingIncome": "746666000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "205000", "reportedCurrency": "USD", "netInterestIncome": "-154369000", "nonInterestIncome": "None", "operatingExpenses": "29448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1026070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230942000", "sellingGeneralAndAdministrative": "53528000", "netIncomeFromContinuingOperations": "777096000" }, "balance": { "goodwill": "112452000", "inventory": "245222000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "5882766000", "longTermDebt": "3194464000", "shortTermDebt": "263103000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "445999000", "totalLiabilities": "3605420000", "otherCurrentAssets": "23011000", "totalCurrentAssets": "727926000", "currentLongTermDebt": "261999000", "longTermInvestments": "12386000", "shortTermInvestments": "7432000", "currentNetReceivables": "143939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5154840000", "currentAccountsPayable": "7801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4635405000", "shortLongTermDebtTotal": "3458997000", "totalShareholderEquity": "2277818000", "capitalLeaseObligations": "2534000", "otherCurrentLiabilities": "138150000", "totalCurrentLiabilities": "409054000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3196366000", "cashAndShortTermInvestments": "308322000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "308322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "656414000", "profitLoss": "None", "dividendPayout": "638928000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-27673000", "operatingCashflow": "856181000", "capitalExpenditures": "1631423000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "433072000", "cashflowFromInvestment": "-1235456000", "stockBasedCompensation": "10719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "638928000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230942000", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 1430208000, "cost_of_revenue": 945878000, "gross_profit": 484330000, "ebit": 574661000, "ebitda": 739831000, "pretax_income": 475949000, "tax_provision": 412000, "net_income": 475537000, "net_income_to_common": 475537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254525000, "total_current_assets": 881050000, "total_assets": 4776125000, "short_term_debt": 278878000, "long_term_debt": 2112460000, "total_debt": 2391338000, "total_liabilities": 2508544000, "total_equity": 2268053000, "shares_outstanding": 214011000, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 370895000, "capital_expenditure": 317965000, "free_cash_flow": 688860000, "dividends_paid": 33393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264828, "ticker_id": 1604, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "574661000", "ebitda": "739831000", "netIncome": "475537000", "grossProfit": "484330000", "depreciation": "None", "totalRevenue": "1430208000", "costOfRevenue": "945878000", "interestIncome": "1463000", "incomeBeforeTax": "475949000", "interestExpense": "98712000", "operatingIncome": "445619000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "412000", "reportedCurrency": "USD", "netInterestIncome": "-97249000", "nonInterestIncome": "None", "operatingExpenses": "38711000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "945878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165170000", "sellingGeneralAndAdministrative": "47374000", "netIncomeFromContinuingOperations": "472718000" }, "balance": { "goodwill": "112452000", "inventory": "80787000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "4776125000", "longTermDebt": "2112460000", "shortTermDebt": "278878000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "436195000", "totalLiabilities": "2508544000", "otherCurrentAssets": "45982000", "totalCurrentAssets": "881050000", "currentLongTermDebt": "258355000", "longTermInvestments": "16302000", "shortTermInvestments": "236281000", "currentNetReceivables": "237148000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3895075000", "currentAccountsPayable": "7994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3709433000", "shortLongTermDebtTotal": "2374211000", "totalShareholderEquity": "2268053000", "capitalLeaseObligations": "3396000", "otherCurrentLiabilities": "104787000", "totalCurrentLiabilities": "391659000", "otherNonCurrentLiabilities": "2053000", "totalNonCurrentLiabilities": "2116885000", "cashAndShortTermInvestments": "254525000", "commonStockSharesOutstanding": "214011000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "254525000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "472718000", "profitLoss": "None", "dividendPayout": "33393000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-98556000", "operatingCashflow": "370895000", "capitalExpenditures": "317965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10027000", "cashflowFromInvestment": "-239470000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33393000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156203000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1430208000, "cost_of_revenue": 945878000, "gross_profit": 484330000, "research_and_development": null, "selling_general_admin": 47374000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 574661000, "depreciation_amortisation": 165170000, "ebitda": 739831000, "interest_expense": 98712000, "interest_income": null, "other_non_operating": null, "pretax_income": 475949000, "tax_provision": 412000, "effective_tax_rate": null, "net_income": 475537000, "net_income_continuing_ops": 472718000, "net_income_to_common": 475537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 254525000, "short_term_investments": 236281000, "net_receivables": 237148000, "inventory": 80787000, "other_current_assets": null, "total_current_assets": 881050000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3895075000, "total_assets": 4776125000, "short_term_debt": 278878000, "accounts_payable": 7994000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 391659000, "long_term_debt": 2112460000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2116885000, "total_liabilities": 2508544000, "total_debt": 2391338000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 436195000, "total_equity": 2268053000, "shares_outstanding": 214011000, "operating_cash_flow": 370895000, "stock_based_compensation": 4700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 317965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -239470000, "dividends_paid": 33393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10027000, "free_cash_flow": 688860000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "574661000", "ebitda": "739831000", "netIncome": "475537000", "grossProfit": "484330000", "depreciation": "None", "totalRevenue": "1430208000", "costOfRevenue": "945878000", "interestIncome": "1463000", "incomeBeforeTax": "475949000", "interestExpense": "98712000", "operatingIncome": "445619000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "412000", "reportedCurrency": "USD", "netInterestIncome": "-97249000", "nonInterestIncome": "None", "operatingExpenses": "38711000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "945878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165170000", "sellingGeneralAndAdministrative": "47374000", "netIncomeFromContinuingOperations": "472718000" }, "balance": { "goodwill": "112452000", "inventory": "80787000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "4776125000", "longTermDebt": "2112460000", "shortTermDebt": "278878000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "436195000", "totalLiabilities": "2508544000", "otherCurrentAssets": "45982000", "totalCurrentAssets": "881050000", "currentLongTermDebt": "258355000", "longTermInvestments": "16302000", "shortTermInvestments": "236281000", "currentNetReceivables": "237148000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3895075000", "currentAccountsPayable": "7994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3709433000", "shortLongTermDebtTotal": "2374211000", "totalShareholderEquity": "2268053000", "capitalLeaseObligations": "3396000", "otherCurrentLiabilities": "104787000", "totalCurrentLiabilities": "391659000", "otherNonCurrentLiabilities": "2053000", "totalNonCurrentLiabilities": "2116885000", "cashAndShortTermInvestments": "254525000", "commonStockSharesOutstanding": "214011000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "254525000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "472718000", "profitLoss": "None", "dividendPayout": "33393000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-98556000", "operatingCashflow": "370895000", "capitalExpenditures": "317965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10027000", "cashflowFromInvestment": "-239470000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33393000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156203000", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 749381000, "cost_of_revenue": 722148000, "gross_profit": 27233000, "ebit": 51178000, "ebitda": 211338000, "pretax_income": -10328000, "tax_provision": 4633000, "net_income": -14961000, "net_income_to_common": -14961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113073000, "total_current_assets": 332745000, "total_assets": 4117098000, "short_term_debt": 207388000, "long_term_debt": 2126910000, "total_debt": 2334298000, "total_liabilities": 2464556000, "total_equity": 1653014000, "shares_outstanding": 198965000, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 62932000, "capital_expenditure": 462400000, "free_cash_flow": 525332000, "dividends_paid": 357000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264833, "ticker_id": 1604, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51178000", "ebitda": "211338000", "netIncome": "-14961000", "grossProfit": "27233000", "depreciation": "None", "totalRevenue": "749381000", "costOfRevenue": "722148000", "interestIncome": "36970000", "incomeBeforeTax": "-10328000", "interestExpense": "61506000", "operatingIncome": "8475000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4633000", "reportedCurrency": "USD", "netInterestIncome": "-61316000", "nonInterestIncome": "None", "operatingExpenses": "18758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "722148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160160000", "sellingGeneralAndAdministrative": "26424000", "netIncomeFromContinuingOperations": "-11148000" }, "balance": { "goodwill": "112452000", "inventory": "119279000", "commonStock": "203531000", "currentDebt": "None", "investments": "None", "totalAssets": "4117098000", "longTermDebt": "2126910000", "shortTermDebt": "207388000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3130000", "totalLiabilities": "2464556000", "otherCurrentAssets": "14013000", "totalCurrentAssets": "332745000", "currentLongTermDebt": "189286000", "longTermInvestments": "555000", "shortTermInvestments": "2435000", "currentNetReceivables": "83945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3784353000", "currentAccountsPayable": "2327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3657228000", "shortLongTermDebtTotal": "2368898000", "totalShareholderEquity": "1653014000", "capitalLeaseObligations": "52702000", "otherCurrentLiabilities": "114869000", "totalCurrentLiabilities": "292675000", "otherNonCurrentLiabilities": "992000", "totalNonCurrentLiabilities": "2171881000", "cashAndShortTermInvestments": "113073000", "commonStockSharesOutstanding": "198965000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "113073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11148000", "profitLoss": "None", "dividendPayout": "357000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-26716000", "operatingCashflow": "62932000", "capitalExpenditures": "462400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "223550000", "cashflowFromInvestment": "-363058000", "stockBasedCompensation": "185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "357000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-357000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 749381000, "cost_of_revenue": 722148000, "gross_profit": 27233000, "research_and_development": null, "selling_general_admin": 26424000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51178000, "depreciation_amortisation": 160160000, "ebitda": 211338000, "interest_expense": 61506000, "interest_income": null, "other_non_operating": null, "pretax_income": -10328000, "tax_provision": 4633000, "effective_tax_rate": null, "net_income": -14961000, "net_income_continuing_ops": -11148000, "net_income_to_common": -14961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113073000, "short_term_investments": 2435000, "net_receivables": 83945000, "inventory": 119279000, "other_current_assets": null, "total_current_assets": 332745000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3784353000, "total_assets": 4117098000, "short_term_debt": 207388000, "accounts_payable": 2327000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 292675000, "long_term_debt": 2126910000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2171881000, "total_liabilities": 2464556000, "total_debt": 2334298000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3130000, "total_equity": 1653014000, "shares_outstanding": 198965000, "operating_cash_flow": 62932000, "stock_based_compensation": 185000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 462400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -363058000, "dividends_paid": 357000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 223550000, "free_cash_flow": 525332000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51178000", "ebitda": "211338000", "netIncome": "-14961000", "grossProfit": "27233000", "depreciation": "None", "totalRevenue": "749381000", "costOfRevenue": "722148000", "interestIncome": "36970000", "incomeBeforeTax": "-10328000", "interestExpense": "61506000", "operatingIncome": "8475000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4633000", "reportedCurrency": "USD", "netInterestIncome": "-61316000", "nonInterestIncome": "None", "operatingExpenses": "18758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "722148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160160000", "sellingGeneralAndAdministrative": "26424000", "netIncomeFromContinuingOperations": "-11148000" }, "balance": { "goodwill": "112452000", "inventory": "119279000", "commonStock": "203531000", "currentDebt": "None", "investments": "None", "totalAssets": "4117098000", "longTermDebt": "2126910000", "shortTermDebt": "207388000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3130000", "totalLiabilities": "2464556000", "otherCurrentAssets": "14013000", "totalCurrentAssets": "332745000", "currentLongTermDebt": "189286000", "longTermInvestments": "555000", "shortTermInvestments": "2435000", "currentNetReceivables": "83945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3784353000", "currentAccountsPayable": "2327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3657228000", "shortLongTermDebtTotal": "2368898000", "totalShareholderEquity": "1653014000", "capitalLeaseObligations": "52702000", "otherCurrentLiabilities": "114869000", "totalCurrentLiabilities": "292675000", "otherNonCurrentLiabilities": "992000", "totalNonCurrentLiabilities": "2171881000", "cashAndShortTermInvestments": "113073000", "commonStockSharesOutstanding": "198965000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "113073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11148000", "profitLoss": "None", "dividendPayout": "357000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-26716000", "operatingCashflow": "62932000", "capitalExpenditures": "462400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "223550000", "cashflowFromInvestment": "-363058000", "stockBasedCompensation": "185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "357000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-357000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152981000", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 1221187000, "cost_of_revenue": 684488000, "gross_profit": 536699000, "ebit": 485152000, "ebitda": 629546000, "pretax_income": 412992000, "tax_provision": -14000, "net_income": 412875000, "net_income_to_common": 412875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174721000, "total_current_assets": 378319000, "total_assets": 3918221000, "short_term_debt": 179440000, "long_term_debt": 1968924000, "total_debt": 2148364000, "total_liabilities": 2306668000, "total_equity": 1612025000, "shares_outstanding": 197808000, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 604058000, "capital_expenditure": 724316000, "free_cash_flow": 1328374000, "dividends_paid": 312389000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264838, "ticker_id": 1604, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "485152000", "ebitda": "629546000", "netIncome": "412875000", "grossProfit": "536699000", "depreciation": "None", "totalRevenue": "1221187000", "costOfRevenue": "684488000", "interestIncome": "94912000", "incomeBeforeTax": "412992000", "interestExpense": "72160000", "operatingIncome": "507795000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-14000", "reportedCurrency": "USD", "netInterestIncome": "-71455000", "nonInterestIncome": "None", "operatingExpenses": "28904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144394000", "sellingGeneralAndAdministrative": "58806000", "netIncomeFromContinuingOperations": "413006000" }, "balance": { "goodwill": "112452000", "inventory": "92563000", "commonStock": "197692000", "currentDebt": "None", "investments": "None", "totalAssets": "3918221000", "longTermDebt": "1968924000", "shortTermDebt": "179440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "8018000", "totalLiabilities": "2306668000", "otherCurrentAssets": "23492000", "totalCurrentAssets": "378319000", "currentLongTermDebt": "167082000", "longTermInvestments": "1279000", "shortTermInvestments": "2639000", "currentNetReceivables": "84904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3539902000", "currentAccountsPayable": "7860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3417586000", "shortLongTermDebtTotal": "2201008000", "totalShareholderEquity": "1612025000", "capitalLeaseObligations": "65002000", "otherCurrentLiabilities": "93392000", "totalCurrentLiabilities": "281361000", "otherNonCurrentLiabilities": "3739000", "totalNonCurrentLiabilities": "2025307000", "cashAndShortTermInvestments": "174721000", "commonStockSharesOutstanding": "197808000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "174721000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413006000", "profitLoss": "None", "dividendPayout": "312389000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "43855000", "operatingCashflow": "604058000", "capitalExpenditures": "724316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124183000", "cashflowFromInvestment": "-715968000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "312389000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1380183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144394000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1221187000, "cost_of_revenue": 684488000, "gross_profit": 536699000, "research_and_development": null, "selling_general_admin": 58806000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 485152000, "depreciation_amortisation": 144394000, "ebitda": 629546000, "interest_expense": 72160000, "interest_income": null, "other_non_operating": null, "pretax_income": 412992000, "tax_provision": -14000, "effective_tax_rate": null, "net_income": 412875000, "net_income_continuing_ops": 413006000, "net_income_to_common": 412875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174721000, "short_term_investments": 2639000, "net_receivables": 84904000, "inventory": 92563000, "other_current_assets": null, "total_current_assets": 378319000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3539902000, "total_assets": 3918221000, "short_term_debt": 179440000, "accounts_payable": 7860000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 281361000, "long_term_debt": 1968924000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2025307000, "total_liabilities": 2306668000, "total_debt": 2148364000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8018000, "total_equity": 1612025000, "shares_outstanding": 197808000, "operating_cash_flow": 604058000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 724316000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -715968000, "dividends_paid": 312389000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 124183000, "free_cash_flow": 1328374000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "485152000", "ebitda": "629546000", "netIncome": "412875000", "grossProfit": "536699000", "depreciation": "None", "totalRevenue": "1221187000", "costOfRevenue": "684488000", "interestIncome": "94912000", "incomeBeforeTax": "412992000", "interestExpense": "72160000", "operatingIncome": "507795000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-14000", "reportedCurrency": "USD", "netInterestIncome": "-71455000", "nonInterestIncome": "None", "operatingExpenses": "28904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144394000", "sellingGeneralAndAdministrative": "58806000", "netIncomeFromContinuingOperations": "413006000" }, "balance": { "goodwill": "112452000", "inventory": "92563000", "commonStock": "197692000", "currentDebt": "None", "investments": "None", "totalAssets": "3918221000", "longTermDebt": "1968924000", "shortTermDebt": "179440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "8018000", "totalLiabilities": "2306668000", "otherCurrentAssets": "23492000", "totalCurrentAssets": "378319000", "currentLongTermDebt": "167082000", "longTermInvestments": "1279000", "shortTermInvestments": "2639000", "currentNetReceivables": "84904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3539902000", "currentAccountsPayable": "7860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3417586000", "shortLongTermDebtTotal": "2201008000", "totalShareholderEquity": "1612025000", "capitalLeaseObligations": "65002000", "otherCurrentLiabilities": "93392000", "totalCurrentLiabilities": "281361000", "otherNonCurrentLiabilities": "3739000", "totalNonCurrentLiabilities": "2025307000", "cashAndShortTermInvestments": "174721000", "commonStockSharesOutstanding": "197808000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "174721000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413006000", "profitLoss": "None", "dividendPayout": "312389000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "43855000", "operatingCashflow": "604058000", "capitalExpenditures": "724316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124183000", "cashflowFromInvestment": "-715968000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "312389000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1380183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144394000", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 957322000, "cost_of_revenue": 678810000, "gross_profit": 278512000, "ebit": 234754000, "ebitda": 357250000, "pretax_income": 140293000, "tax_provision": 307000, "net_income": 139972000, "net_income_to_common": 139972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174223000, "total_current_assets": 448488000, "total_assets": 3697818000, "short_term_debt": 727341000, "long_term_debt": 1254417000, "total_debt": 1981758000, "total_liabilities": 2187610000, "total_equity": 1509976000, "shares_outstanding": 179315000, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 280187000, "capital_expenditure": 195972000, "free_cash_flow": 476159000, "dividends_paid": 19688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264843, "ticker_id": 1604, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "234754000", "ebitda": "357250000", "netIncome": "139972000", "grossProfit": "278512000", "depreciation": "None", "totalRevenue": "957322000", "costOfRevenue": "678810000", "interestIncome": "99632000", "incomeBeforeTax": "140293000", "interestExpense": "94461000", "operatingIncome": "239522000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "307000", "reportedCurrency": "USD", "netInterestIncome": "-92955000", "nonInterestIncome": "None", "operatingExpenses": "38990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "678810000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122496000", "sellingGeneralAndAdministrative": "45019000", "netIncomeFromContinuingOperations": "139986000" }, "balance": { "goodwill": "112452000", "inventory": "138003000", "commonStock": "196894000", "currentDebt": "None", "investments": "None", "totalAssets": "3697818000", "longTermDebt": "1254417000", "shortTermDebt": "727341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-174834000", "totalLiabilities": "2187610000", "otherCurrentAssets": "17693000", "totalCurrentAssets": "448488000", "currentLongTermDebt": "438962000", "longTermInvestments": "15749000", "shortTermInvestments": "1124000", "currentNetReceivables": "104451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3249330000", "currentAccountsPayable": "13042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3056421000", "shortLongTermDebtTotal": "2065766000", "totalShareholderEquity": "1509976000", "capitalLeaseObligations": "372387000", "otherCurrentLiabilities": "107031000", "totalCurrentLiabilities": "848123000", "otherNonCurrentLiabilities": "1062000", "totalNonCurrentLiabilities": "1339487000", "cashAndShortTermInvestments": "174223000", "commonStockSharesOutstanding": "179315000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "174223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139986000", "profitLoss": "None", "dividendPayout": "19688000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-9800000", "operatingCashflow": "280187000", "capitalExpenditures": "195972000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19856000", "cashflowFromInvestment": "-190571000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "146007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 957322000, "cost_of_revenue": 678810000, "gross_profit": 278512000, "research_and_development": null, "selling_general_admin": 45019000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 234754000, "depreciation_amortisation": 122496000, "ebitda": 357250000, "interest_expense": 94461000, "interest_income": null, "other_non_operating": null, "pretax_income": 140293000, "tax_provision": 307000, "effective_tax_rate": null, "net_income": 139972000, "net_income_continuing_ops": 139986000, "net_income_to_common": 139972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174223000, "short_term_investments": 1124000, "net_receivables": 104451000, "inventory": 138003000, "other_current_assets": null, "total_current_assets": 448488000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3249330000, "total_assets": 3697818000, "short_term_debt": 727341000, "accounts_payable": 13042000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 848123000, "long_term_debt": 1254417000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1339487000, "total_liabilities": 2187610000, "total_debt": 1981758000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -174834000, "total_equity": 1509976000, "shares_outstanding": 179315000, "operating_cash_flow": 280187000, "stock_based_compensation": 400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 195972000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -190571000, "dividends_paid": 19688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19856000, "free_cash_flow": 476159000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "234754000", "ebitda": "357250000", "netIncome": "139972000", "grossProfit": "278512000", "depreciation": "None", "totalRevenue": "957322000", "costOfRevenue": "678810000", "interestIncome": "99632000", "incomeBeforeTax": "140293000", "interestExpense": "94461000", "operatingIncome": "239522000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "307000", "reportedCurrency": "USD", "netInterestIncome": "-92955000", "nonInterestIncome": "None", "operatingExpenses": "38990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "678810000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122496000", "sellingGeneralAndAdministrative": "45019000", "netIncomeFromContinuingOperations": "139986000" }, "balance": { "goodwill": "112452000", "inventory": "138003000", "commonStock": "196894000", "currentDebt": "None", "investments": "None", "totalAssets": "3697818000", "longTermDebt": "1254417000", "shortTermDebt": "727341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-174834000", "totalLiabilities": "2187610000", "otherCurrentAssets": "17693000", "totalCurrentAssets": "448488000", "currentLongTermDebt": "438962000", "longTermInvestments": "15749000", "shortTermInvestments": "1124000", "currentNetReceivables": "104451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3249330000", "currentAccountsPayable": "13042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3056421000", "shortLongTermDebtTotal": "2065766000", "totalShareholderEquity": "1509976000", "capitalLeaseObligations": "372387000", "otherCurrentLiabilities": "107031000", "totalCurrentLiabilities": "848123000", "otherNonCurrentLiabilities": "1062000", "totalNonCurrentLiabilities": "1339487000", "cashAndShortTermInvestments": "174223000", "commonStockSharesOutstanding": "179315000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "174223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139986000", "profitLoss": "None", "dividendPayout": "19688000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-9800000", "operatingCashflow": "280187000", "capitalExpenditures": "195972000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19856000", "cashflowFromInvestment": "-190571000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "146007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122496000", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 742266000, "cost_of_revenue": 652205000, "gross_profit": 90061000, "ebit": 85193000, "ebitda": 210231000, "pretax_income": -8082000, "tax_provision": 316000, "net_income": -8880000, "net_income_to_common": -8880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66484000, "total_current_assets": 308245000, "total_assets": 3077841000, "short_term_debt": 132333000, "long_term_debt": 1610293000, "total_debt": 1742626000, "total_liabilities": 1913624000, "total_equity": 1163800000, "shares_outstanding": 169810000, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 46171000, "capital_expenditure": 216310000, "free_cash_flow": 262481000, "dividends_paid": 386000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264848, "ticker_id": 1604, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85193000", "ebitda": "210231000", "netIncome": "-8880000", "grossProfit": "90061000", "depreciation": "None", "totalRevenue": "742266000", "costOfRevenue": "652205000", "interestIncome": "91299000", "incomeBeforeTax": "-8082000", "interestExpense": "93275000", "operatingIncome": "82711000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "316000", "reportedCurrency": "USD", "netInterestIncome": "-92432000", "nonInterestIncome": "None", "operatingExpenses": "7350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "652205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125038000", "sellingGeneralAndAdministrative": "37294000", "netIncomeFromContinuingOperations": "-8398000" }, "balance": { "goodwill": "112452000", "inventory": "128202000", "commonStock": "169821000", "currentDebt": "None", "investments": "None", "totalAssets": "3077841000", "longTermDebt": "1610293000", "shortTermDebt": "132333000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-295118000", "totalLiabilities": "1913624000", "otherCurrentAssets": "13163000", "totalCurrentAssets": "308245000", "currentLongTermDebt": "120479000", "longTermInvestments": "17225000", "shortTermInvestments": "836000", "currentNetReceivables": "89748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2769596000", "currentAccountsPayable": "22212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2619685000", "shortLongTermDebtTotal": "1830556000", "totalShareholderEquity": "1163800000", "capitalLeaseObligations": "99784000", "otherCurrentLiabilities": "58946000", "totalCurrentLiabilities": "214218000", "otherNonCurrentLiabilities": "1183000", "totalNonCurrentLiabilities": "1699406000", "cashAndShortTermInvestments": "66484000", "commonStockSharesOutstanding": "169810000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8398000", "profitLoss": "None", "dividendPayout": "386000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-48809000", "operatingCashflow": "46171000", "capitalExpenditures": "216310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116064000", "cashflowFromInvestment": "-199217000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "386000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "298863000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 742266000, "cost_of_revenue": 652205000, "gross_profit": 90061000, "research_and_development": null, "selling_general_admin": 37294000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85193000, "depreciation_amortisation": 125038000, "ebitda": 210231000, "interest_expense": 93275000, "interest_income": null, "other_non_operating": null, "pretax_income": -8082000, "tax_provision": 316000, "effective_tax_rate": null, "net_income": -8880000, "net_income_continuing_ops": -8398000, "net_income_to_common": -8880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66484000, "short_term_investments": 836000, "net_receivables": 89748000, "inventory": 128202000, "other_current_assets": null, "total_current_assets": 308245000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2769596000, "total_assets": 3077841000, "short_term_debt": 132333000, "accounts_payable": 22212000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214218000, "long_term_debt": 1610293000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1699406000, "total_liabilities": 1913624000, "total_debt": 1742626000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -295118000, "total_equity": 1163800000, "shares_outstanding": 169810000, "operating_cash_flow": 46171000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 216310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -199217000, "dividends_paid": 386000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 116064000, "free_cash_flow": 262481000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85193000", "ebitda": "210231000", "netIncome": "-8880000", "grossProfit": "90061000", "depreciation": "None", "totalRevenue": "742266000", "costOfRevenue": "652205000", "interestIncome": "91299000", "incomeBeforeTax": "-8082000", "interestExpense": "93275000", "operatingIncome": "82711000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "316000", "reportedCurrency": "USD", "netInterestIncome": "-92432000", "nonInterestIncome": "None", "operatingExpenses": "7350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "652205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125038000", "sellingGeneralAndAdministrative": "37294000", "netIncomeFromContinuingOperations": "-8398000" }, "balance": { "goodwill": "112452000", "inventory": "128202000", "commonStock": "169821000", "currentDebt": "None", "investments": "None", "totalAssets": "3077841000", "longTermDebt": "1610293000", "shortTermDebt": "132333000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-295118000", "totalLiabilities": "1913624000", "otherCurrentAssets": "13163000", "totalCurrentAssets": "308245000", "currentLongTermDebt": "120479000", "longTermInvestments": "17225000", "shortTermInvestments": "836000", "currentNetReceivables": "89748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2769596000", "currentAccountsPayable": "22212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2619685000", "shortLongTermDebtTotal": "1830556000", "totalShareholderEquity": "1163800000", "capitalLeaseObligations": "99784000", "otherCurrentLiabilities": "58946000", "totalCurrentLiabilities": "214218000", "otherNonCurrentLiabilities": "1183000", "totalNonCurrentLiabilities": "1699406000", "cashAndShortTermInvestments": "66484000", "commonStockSharesOutstanding": "169810000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8398000", "profitLoss": "None", "dividendPayout": "386000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-48809000", "operatingCashflow": "46171000", "capitalExpenditures": "216310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116064000", "cashflowFromInvestment": "-199217000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "386000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "298863000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125038000", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 714242000, "cost_of_revenue": 318284000, "gross_profit": 395958000, "ebit": 370040000, "ebitda": 446036000, "pretax_income": 559690000, "tax_provision": 570000, "net_income": 559120000, "net_income_to_common": 559120000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 470759000, "total_current_assets": 959142000, "total_assets": 5665499000, "short_term_debt": 279593000, "long_term_debt": 2351494000, "total_debt": 2631087000, "total_liabilities": 2824723000, "total_equity": 2841248000, "shares_outstanding": 222622889, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 382496000, "capital_expenditure": 323042000, "free_cash_flow": 705538000, "dividends_paid": 229302000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264811, "ticker_id": 1604, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "370040000", "ebitda": "446036000", "netIncome": "559120000", "grossProfit": "395958000", "depreciation": "None", "totalRevenue": "714242000", "costOfRevenue": "318284000", "interestIncome": "2682000", "incomeBeforeTax": "559690000", "interestExpense": "40224000", "operatingIncome": "370040000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "570000", "reportedCurrency": "USD", "netInterestIncome": "-37542000", "nonInterestIncome": "None", "operatingExpenses": "25918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75996000", "sellingGeneralAndAdministrative": "25918000", "netIncomeFromContinuingOperations": "559120000" }, "balance": { "goodwill": "112452000", "inventory": "None", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "5665499000", "longTermDebt": "2351494000", "shortTermDebt": "279593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1009327000", "totalLiabilities": "2824723000", "otherCurrentAssets": "487470000", "totalCurrentAssets": "959142000", "currentLongTermDebt": "279593000", "longTermInvestments": "20150000", "shortTermInvestments": "913000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4706357000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2631087000", "totalShareholderEquity": "2841248000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "191910000", "totalCurrentLiabilities": "471503000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2353220000", "cashAndShortTermInvestments": "470759000", "commonStockSharesOutstanding": "222622889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "470759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "559120000", "profitLoss": "None", "dividendPayout": "229302000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "382496000", "capitalExpenditures": "323042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-669219000", "cashflowFromInvestment": "506135000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229302000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 714242000, "cost_of_revenue": 318284000, "gross_profit": 395958000, "research_and_development": null, "selling_general_admin": 25918000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 370040000, "depreciation_amortisation": 75996000, "ebitda": 446036000, "interest_expense": 40224000, "interest_income": null, "other_non_operating": null, "pretax_income": 559690000, "tax_provision": 570000, "effective_tax_rate": null, "net_income": 559120000, "net_income_continuing_ops": 559120000, "net_income_to_common": 559120000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 470759000, "short_term_investments": 913000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 959142000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4706357000, "total_assets": 5665499000, "short_term_debt": 279593000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 471503000, "long_term_debt": 2351494000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2353220000, "total_liabilities": 2824723000, "total_debt": 2631087000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1009327000, "total_equity": 2841248000, "shares_outstanding": 222622889, "operating_cash_flow": 382496000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 323042000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 506135000, "dividends_paid": 229302000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -669219000, "free_cash_flow": 705538000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "370040000", "ebitda": "446036000", "netIncome": "559120000", "grossProfit": "395958000", "depreciation": "None", "totalRevenue": "714242000", "costOfRevenue": "318284000", "interestIncome": "2682000", "incomeBeforeTax": "559690000", "interestExpense": "40224000", "operatingIncome": "370040000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "570000", "reportedCurrency": "USD", "netInterestIncome": "-37542000", "nonInterestIncome": "None", "operatingExpenses": "25918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75996000", "sellingGeneralAndAdministrative": "25918000", "netIncomeFromContinuingOperations": "559120000" }, "balance": { "goodwill": "112452000", "inventory": "None", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "5665499000", "longTermDebt": "2351494000", "shortTermDebt": "279593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1009327000", "totalLiabilities": "2824723000", "otherCurrentAssets": "487470000", "totalCurrentAssets": "959142000", "currentLongTermDebt": "279593000", "longTermInvestments": "20150000", "shortTermInvestments": "913000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4706357000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2631087000", "totalShareholderEquity": "2841248000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "191910000", "totalCurrentLiabilities": "471503000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2353220000", "cashAndShortTermInvestments": "470759000", "commonStockSharesOutstanding": "222622889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "470759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "559120000", "profitLoss": "None", "dividendPayout": "229302000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "382496000", "capitalExpenditures": "323042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-669219000", "cashflowFromInvestment": "506135000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229302000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75996000", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 624507000, "cost_of_revenue": 335599000, "gross_profit": 288908000, "ebit": 280124000, "ebitda": 362323000, "pretax_income": 229112000, "tax_provision": 1180000, "net_income": 227932000, "net_income_to_common": 227932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251347000, "total_current_assets": 707252000, "total_assets": 5753627000, "short_term_debt": 320520000, "long_term_debt": 2747225000, "total_debt": 3067745000, "total_liabilities": 3242749000, "total_equity": 2510878000, "shares_outstanding": 222622889, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 283352000, "capital_expenditure": 6893000, "free_cash_flow": 290245000, "dividends_paid": 42298000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264812, "ticker_id": 1604, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "280124000", "ebitda": "362323000", "netIncome": "227932000", "grossProfit": "288908000", "depreciation": "None", "totalRevenue": "624507000", "costOfRevenue": "335599000", "interestIncome": "2323000", "incomeBeforeTax": "229112000", "interestExpense": "51012000", "operatingIncome": "277740000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1180000", "reportedCurrency": "USD", "netInterestIncome": "-47706000", "nonInterestIncome": "None", "operatingExpenses": "11168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82199000", "sellingGeneralAndAdministrative": "11168000", "netIncomeFromContinuingOperations": "227932000" }, "balance": { "goodwill": "112452000", "inventory": "261166000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "5753627000", "longTermDebt": "2747225000", "shortTermDebt": "320520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1683603000", "totalLiabilities": "3242749000", "otherCurrentAssets": "453838000", "totalCurrentAssets": "707252000", "currentLongTermDebt": "320520000", "longTermInvestments": "8791000", "shortTermInvestments": "2067000", "currentNetReceivables": "123539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5046375000", "currentAccountsPayable": "10613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4911996000", "shortLongTermDebtTotal": "3067745000", "totalShareholderEquity": "2510878000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "174186000", "totalCurrentLiabilities": "494706000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2748042999", "cashAndShortTermInvestments": "251347000", "commonStockSharesOutstanding": "222622889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227932000", "profitLoss": "None", "dividendPayout": "42298000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "283352000", "capitalExpenditures": "6893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214539000", "cashflowFromInvestment": "-6893000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42298000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82199000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 624507000, "cost_of_revenue": 335599000, "gross_profit": 288908000, "research_and_development": null, "selling_general_admin": 11168000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 280124000, "depreciation_amortisation": 82199000, "ebitda": 362323000, "interest_expense": 51012000, "interest_income": null, "other_non_operating": null, "pretax_income": 229112000, "tax_provision": 1180000, "effective_tax_rate": null, "net_income": 227932000, "net_income_continuing_ops": 227932000, "net_income_to_common": 227932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251347000, "short_term_investments": 2067000, "net_receivables": 123539000, "inventory": 261166000, "other_current_assets": null, "total_current_assets": 707252000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5046375000, "total_assets": 5753627000, "short_term_debt": 320520000, "accounts_payable": 10613000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 494706000, "long_term_debt": 2747225000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2748042999, "total_liabilities": 3242749000, "total_debt": 3067745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1683603000, "total_equity": 2510878000, "shares_outstanding": 222622889, "operating_cash_flow": 283352000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6893000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6893000, "dividends_paid": 42298000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -214539000, "free_cash_flow": 290245000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "280124000", "ebitda": "362323000", "netIncome": "227932000", "grossProfit": "288908000", "depreciation": "None", "totalRevenue": "624507000", "costOfRevenue": "335599000", "interestIncome": "2323000", "incomeBeforeTax": "229112000", "interestExpense": "51012000", "operatingIncome": "277740000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1180000", "reportedCurrency": "USD", "netInterestIncome": "-47706000", "nonInterestIncome": "None", "operatingExpenses": "11168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82199000", "sellingGeneralAndAdministrative": "11168000", "netIncomeFromContinuingOperations": "227932000" }, "balance": { "goodwill": "112452000", "inventory": "261166000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "5753627000", "longTermDebt": "2747225000", "shortTermDebt": "320520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1683603000", "totalLiabilities": "3242749000", "otherCurrentAssets": "453838000", "totalCurrentAssets": "707252000", "currentLongTermDebt": "320520000", "longTermInvestments": "8791000", "shortTermInvestments": "2067000", "currentNetReceivables": "123539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5046375000", "currentAccountsPayable": "10613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4911996000", "shortLongTermDebtTotal": "3067745000", "totalShareholderEquity": "2510878000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "174186000", "totalCurrentLiabilities": "494706000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2748042999", "cashAndShortTermInvestments": "251347000", "commonStockSharesOutstanding": "222622889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227932000", "profitLoss": "None", "dividendPayout": "42298000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "283352000", "capitalExpenditures": "6893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214539000", "cashflowFromInvestment": "-6893000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42298000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82199000", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 432654000, "cost_of_revenue": 327330000, "gross_profit": 105324000, "ebit": 100671000, "ebitda": 184827000, "pretax_income": 41637000, "tax_provision": 1318000, "net_income": 40319000, "net_income_to_common": 40319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189427000, "total_current_assets": 599907000, "total_assets": 5710432000, "short_term_debt": 293561000, "long_term_debt": 2946162000, "total_debt": 3239723000, "total_liabilities": 3385216000, "total_equity": 2325688000, "shares_outstanding": 222623000, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 107633000, "capital_expenditure": 3236000, "free_cash_flow": 110869000, "dividends_paid": 80144000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264814, "ticker_id": 1604, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100671000", "ebitda": "184827000", "netIncome": "40319000", "grossProfit": "105324000", "depreciation": "None", "totalRevenue": "432654000", "costOfRevenue": "327330000", "interestIncome": "4124000", "incomeBeforeTax": "41637000", "interestExpense": "59034000", "operatingIncome": "95967000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1318000", "reportedCurrency": "USD", "netInterestIncome": "-54910000", "nonInterestIncome": "None", "operatingExpenses": "9357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "327330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84156000", "sellingGeneralAndAdministrative": "15334000", "netIncomeFromContinuingOperations": "40319000" }, "balance": { "goodwill": "112452000", "inventory": "None", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "5710432000", "longTermDebt": "2946162000", "shortTermDebt": "293561000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1497969000", "totalLiabilities": "3385216000", "otherCurrentAssets": "408257000", "totalCurrentAssets": "599907000", "currentLongTermDebt": "293561000", "longTermInvestments": "8778000", "shortTermInvestments": "2223000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5110525000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4978460000", "shortLongTermDebtTotal": "3239723000", "totalShareholderEquity": "2325688000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "144734000", "totalCurrentLiabilities": "438295000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2946921000", "cashAndShortTermInvestments": "189427000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "189427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40319000", "profitLoss": "None", "dividendPayout": "80144000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107633000", "capitalExpenditures": "3236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-428837000", "cashflowFromInvestment": "33914000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80144000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 432654000, "cost_of_revenue": 327330000, "gross_profit": 105324000, "research_and_development": null, "selling_general_admin": 15334000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100671000, "depreciation_amortisation": 84156000, "ebitda": 184827000, "interest_expense": 59034000, "interest_income": null, "other_non_operating": null, "pretax_income": 41637000, "tax_provision": 1318000, "effective_tax_rate": null, "net_income": 40319000, "net_income_continuing_ops": 40319000, "net_income_to_common": 40319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189427000, "short_term_investments": 2223000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 599907000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5110525000, "total_assets": 5710432000, "short_term_debt": 293561000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 438295000, "long_term_debt": 2946162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2946921000, "total_liabilities": 3385216000, "total_debt": 3239723000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1497969000, "total_equity": 2325688000, "shares_outstanding": 222623000, "operating_cash_flow": 107633000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 33914000, "dividends_paid": 80144000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -428837000, "free_cash_flow": 110869000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100671000", "ebitda": "184827000", "netIncome": "40319000", "grossProfit": "105324000", "depreciation": "None", "totalRevenue": "432654000", "costOfRevenue": "327330000", "interestIncome": "4124000", "incomeBeforeTax": "41637000", "interestExpense": "59034000", "operatingIncome": "95967000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1318000", "reportedCurrency": "USD", "netInterestIncome": "-54910000", "nonInterestIncome": "None", "operatingExpenses": "9357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "327330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84156000", "sellingGeneralAndAdministrative": "15334000", "netIncomeFromContinuingOperations": "40319000" }, "balance": { "goodwill": "112452000", "inventory": "None", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "5710432000", "longTermDebt": "2946162000", "shortTermDebt": "293561000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1497969000", "totalLiabilities": "3385216000", "otherCurrentAssets": "408257000", "totalCurrentAssets": "599907000", "currentLongTermDebt": "293561000", "longTermInvestments": "8778000", "shortTermInvestments": "2223000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5110525000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4978460000", "shortLongTermDebtTotal": "3239723000", "totalShareholderEquity": "2325688000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "144734000", "totalCurrentLiabilities": "438295000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2946921000", "cashAndShortTermInvestments": "189427000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "189427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40319000", "profitLoss": "None", "dividendPayout": "80144000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107633000", "capitalExpenditures": "3236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-428837000", "cashflowFromInvestment": "33914000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80144000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82830000", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 480077000, "cost_of_revenue": 336547000, "gross_profit": 143530000, "ebit": 137330000, "ebitda": 219500000, "pretax_income": 79065000, "tax_provision": 1522000, "net_income": 77543000, "net_income_to_common": 77543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 476717000, "total_current_assets": 887836000, "total_assets": 6109528000, "short_term_debt": 317630000, "long_term_debt": 3269305000, "total_debt": 3586935000, "total_liabilities": 3743308000, "total_equity": 2366692000, "shares_outstanding": 222623000, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 153547000, "capital_expenditure": 1936000, "free_cash_flow": 155483000, "dividends_paid": 40072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264815, "ticker_id": 1604, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137330000", "ebitda": "219500000", "netIncome": "77543000", "grossProfit": "143530000", "depreciation": "None", "totalRevenue": "480077000", "costOfRevenue": "336547000", "interestIncome": "4759000", "incomeBeforeTax": "79065000", "interestExpense": "58265000", "operatingIncome": "131878000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1522000", "reportedCurrency": "USD", "netInterestIncome": "-55630000", "nonInterestIncome": "None", "operatingExpenses": "11652000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82170000", "sellingGeneralAndAdministrative": "11517000", "netIncomeFromContinuingOperations": "77543000" }, "balance": { "goodwill": "112452000", "inventory": "229079000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "6109528000", "longTermDebt": "3269305000", "shortTermDebt": "317630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "533700000", "totalLiabilities": "3743308000", "otherCurrentAssets": "409131000", "totalCurrentAssets": "887836000", "currentLongTermDebt": "317630000", "longTermInvestments": "9481000", "shortTermInvestments": "1988000", "currentNetReceivables": "119058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5221692000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5086678000", "shortLongTermDebtTotal": "3586935000", "totalShareholderEquity": "2366692000", "capitalLeaseObligations": "133000", "otherCurrentLiabilities": "155847000", "totalCurrentLiabilities": "473477000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3269831000", "cashAndShortTermInvestments": "476717000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "476717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77543000", "profitLoss": "None", "dividendPayout": "40072000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153547000", "capitalExpenditures": "1936000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111432000", "cashflowFromInvestment": "-1936000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40072000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 480077000, "cost_of_revenue": 336547000, "gross_profit": 143530000, "research_and_development": null, "selling_general_admin": 11517000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137330000, "depreciation_amortisation": 82170000, "ebitda": 219500000, "interest_expense": 58265000, "interest_income": null, "other_non_operating": null, "pretax_income": 79065000, "tax_provision": 1522000, "effective_tax_rate": null, "net_income": 77543000, "net_income_continuing_ops": 77543000, "net_income_to_common": 77543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 476717000, "short_term_investments": 1988000, "net_receivables": 119058000, "inventory": 229079000, "other_current_assets": null, "total_current_assets": 887836000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5221692000, "total_assets": 6109528000, "short_term_debt": 317630000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 473477000, "long_term_debt": 3269305000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3269831000, "total_liabilities": 3743308000, "total_debt": 3586935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 533700000, "total_equity": 2366692000, "shares_outstanding": 222623000, "operating_cash_flow": 153547000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1936000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1936000, "dividends_paid": 40072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -111432000, "free_cash_flow": 155483000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137330000", "ebitda": "219500000", "netIncome": "77543000", "grossProfit": "143530000", "depreciation": "None", "totalRevenue": "480077000", "costOfRevenue": "336547000", "interestIncome": "4759000", "incomeBeforeTax": "79065000", "interestExpense": "58265000", "operatingIncome": "131878000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1522000", "reportedCurrency": "USD", "netInterestIncome": "-55630000", "nonInterestIncome": "None", "operatingExpenses": "11652000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82170000", "sellingGeneralAndAdministrative": "11517000", "netIncomeFromContinuingOperations": "77543000" }, "balance": { "goodwill": "112452000", "inventory": "229079000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "6109528000", "longTermDebt": "3269305000", "shortTermDebt": "317630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "533700000", "totalLiabilities": "3743308000", "otherCurrentAssets": "409131000", "totalCurrentAssets": "887836000", "currentLongTermDebt": "317630000", "longTermInvestments": "9481000", "shortTermInvestments": "1988000", "currentNetReceivables": "119058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5221692000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5086678000", "shortLongTermDebtTotal": "3586935000", "totalShareholderEquity": "2366692000", "capitalLeaseObligations": "133000", "otherCurrentLiabilities": "155847000", "totalCurrentLiabilities": "473477000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3269831000", "cashAndShortTermInvestments": "476717000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "476717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77543000", "profitLoss": "None", "dividendPayout": "40072000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153547000", "capitalExpenditures": "1936000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111432000", "cashflowFromInvestment": "-1936000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40072000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 427866000, "cost_of_revenue": 321578000, "gross_profit": 106288000, "ebit": 98087000, "ebitda": 179348000, "pretax_income": 35288000, "tax_provision": 2001000, "net_income": 33287000, "net_income_to_common": 33287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 436538000, "total_current_assets": 835564000, "total_assets": 6138379000, "short_term_debt": 319400000, "long_term_debt": 3351173000, "total_debt": 3670573000, "total_liabilities": 3809537000, "total_equity": 2329314000, "shares_outstanding": 222623000, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 137926000, "capital_expenditure": 466000, "free_cash_flow": 138392000, "dividends_paid": 44525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264816, "ticker_id": 1604, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98087000", "ebitda": "179348000", "netIncome": "33287000", "grossProfit": "106288000", "depreciation": "None", "totalRevenue": "427866000", "costOfRevenue": "321578000", "interestIncome": "4484000", "incomeBeforeTax": "35288000", "interestExpense": "62799000", "operatingIncome": "93167000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2001000", "reportedCurrency": "USD", "netInterestIncome": "-58315000", "nonInterestIncome": "None", "operatingExpenses": "13121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "321578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81261000", "sellingGeneralAndAdministrative": "13348000", "netIncomeFromContinuingOperations": "33287000" }, "balance": { "goodwill": "112452000", "inventory": "None", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "6138379000", "longTermDebt": "3351173000", "shortTermDebt": "319400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "496229000", "totalLiabilities": "3809537000", "otherCurrentAssets": "397149000", "totalCurrentAssets": "835564000", "currentLongTermDebt": "319400000", "longTermInvestments": "9305000", "shortTermInvestments": "1877000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5302815000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5165512000", "shortLongTermDebtTotal": "3670573000", "totalShareholderEquity": "2329314000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "138498000", "totalCurrentLiabilities": "457898000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3351639000", "cashAndShortTermInvestments": "436538000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "436538000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33287000", "profitLoss": "None", "dividendPayout": "44525000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137926000", "capitalExpenditures": "466000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114815000", "cashflowFromInvestment": "-105000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 427866000, "cost_of_revenue": 321578000, "gross_profit": 106288000, "research_and_development": null, "selling_general_admin": 13348000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98087000, "depreciation_amortisation": 81261000, "ebitda": 179348000, "interest_expense": 62799000, "interest_income": null, "other_non_operating": null, "pretax_income": 35288000, "tax_provision": 2001000, "effective_tax_rate": null, "net_income": 33287000, "net_income_continuing_ops": 33287000, "net_income_to_common": 33287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 436538000, "short_term_investments": 1877000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 835564000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5302815000, "total_assets": 6138379000, "short_term_debt": 319400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 457898000, "long_term_debt": 3351173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3351639000, "total_liabilities": 3809537000, "total_debt": 3670573000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 496229000, "total_equity": 2329314000, "shares_outstanding": 222623000, "operating_cash_flow": 137926000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 466000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105000, "dividends_paid": 44525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -114815000, "free_cash_flow": 138392000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98087000", "ebitda": "179348000", "netIncome": "33287000", "grossProfit": "106288000", "depreciation": "None", "totalRevenue": "427866000", "costOfRevenue": "321578000", "interestIncome": "4484000", "incomeBeforeTax": "35288000", "interestExpense": "62799000", "operatingIncome": "93167000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2001000", "reportedCurrency": "USD", "netInterestIncome": "-58315000", "nonInterestIncome": "None", "operatingExpenses": "13121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "321578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81261000", "sellingGeneralAndAdministrative": "13348000", "netIncomeFromContinuingOperations": "33287000" }, "balance": { "goodwill": "112452000", "inventory": "None", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "6138379000", "longTermDebt": "3351173000", "shortTermDebt": "319400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "496229000", "totalLiabilities": "3809537000", "otherCurrentAssets": "397149000", "totalCurrentAssets": "835564000", "currentLongTermDebt": "319400000", "longTermInvestments": "9305000", "shortTermInvestments": "1877000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5302815000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5165512000", "shortLongTermDebtTotal": "3670573000", "totalShareholderEquity": "2329314000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "138498000", "totalCurrentLiabilities": "457898000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3351639000", "cashAndShortTermInvestments": "436538000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "436538000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33287000", "profitLoss": "None", "dividendPayout": "44525000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137926000", "capitalExpenditures": "466000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114815000", "cashflowFromInvestment": "-105000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 425644000, "cost_of_revenue": 312066000, "gross_profit": 113578000, "ebit": 141648000, "ebitda": 224796000, "pretax_income": 66519000, "tax_provision": -214000, "net_income": 66733000, "net_income_to_common": 66733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 413532000, "total_current_assets": 826013000, "total_assets": 6220807000, "short_term_debt": 461471000, "long_term_debt": 3284070000, "total_debt": 3745541000, "total_liabilities": 3880626000, "total_equity": 2340653000, "shares_outstanding": 222623000, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 167848000, "capital_expenditure": 4321000, "free_cash_flow": 172169000, "dividends_paid": 75692000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264817, "ticker_id": 1604, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141648000", "ebitda": "224796000", "netIncome": "66733000", "grossProfit": "113578000", "depreciation": "None", "totalRevenue": "425644000", "costOfRevenue": "312066000", "interestIncome": "3857000", "incomeBeforeTax": "66519000", "interestExpense": "75129000", "operatingIncome": "129716000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-214000", "reportedCurrency": "USD", "netInterestIncome": "-72219000", "nonInterestIncome": "None", "operatingExpenses": "-16138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83148000", "sellingGeneralAndAdministrative": "1709000", "netIncomeFromContinuingOperations": "66733000" }, "balance": { "goodwill": "112452000", "inventory": "237222000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "6220807000", "longTermDebt": "3284070000", "shortTermDebt": "461471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "507467000", "totalLiabilities": "3880626000", "otherCurrentAssets": "256522000", "totalCurrentAssets": "826013000", "currentLongTermDebt": "460318000", "longTermInvestments": "11788000", "shortTermInvestments": "4027000", "currentNetReceivables": "151932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5394794000", "currentAccountsPayable": "5985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5248132000", "shortLongTermDebtTotal": "3745992000", "totalShareholderEquity": "2340653000", "capitalLeaseObligations": "1604000", "otherCurrentLiabilities": "128197000", "totalCurrentLiabilities": "595653000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3284973000", "cashAndShortTermInvestments": "413532000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "413532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66733000", "profitLoss": "None", "dividendPayout": "75692000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167848000", "capitalExpenditures": "4321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120380000", "cashflowFromInvestment": "45179000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75692000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 425644000, "cost_of_revenue": 312066000, "gross_profit": 113578000, "research_and_development": null, "selling_general_admin": 1709000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141648000, "depreciation_amortisation": 83148000, "ebitda": 224796000, "interest_expense": 75129000, "interest_income": null, "other_non_operating": null, "pretax_income": 66519000, "tax_provision": -214000, "effective_tax_rate": null, "net_income": 66733000, "net_income_continuing_ops": 66733000, "net_income_to_common": 66733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 413532000, "short_term_investments": 4027000, "net_receivables": 151932000, "inventory": 237222000, "other_current_assets": null, "total_current_assets": 826013000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5394794000, "total_assets": 6220807000, "short_term_debt": 461471000, "accounts_payable": 5985000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 595653000, "long_term_debt": 3284070000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3284973000, "total_liabilities": 3880626000, "total_debt": 3745541000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 507467000, "total_equity": 2340653000, "shares_outstanding": 222623000, "operating_cash_flow": 167848000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4321000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 45179000, "dividends_paid": 75692000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120380000, "free_cash_flow": 172169000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141648000", "ebitda": "224796000", "netIncome": "66733000", "grossProfit": "113578000", "depreciation": "None", "totalRevenue": "425644000", "costOfRevenue": "312066000", "interestIncome": "3857000", "incomeBeforeTax": "66519000", "interestExpense": "75129000", "operatingIncome": "129716000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-214000", "reportedCurrency": "USD", "netInterestIncome": "-72219000", "nonInterestIncome": "None", "operatingExpenses": "-16138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83148000", "sellingGeneralAndAdministrative": "1709000", "netIncomeFromContinuingOperations": "66733000" }, "balance": { "goodwill": "112452000", "inventory": "237222000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "6220807000", "longTermDebt": "3284070000", "shortTermDebt": "461471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "507467000", "totalLiabilities": "3880626000", "otherCurrentAssets": "256522000", "totalCurrentAssets": "826013000", "currentLongTermDebt": "460318000", "longTermInvestments": "11788000", "shortTermInvestments": "4027000", "currentNetReceivables": "151932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5394794000", "currentAccountsPayable": "5985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5248132000", "shortLongTermDebtTotal": "3745992000", "totalShareholderEquity": "2340653000", "capitalLeaseObligations": "1604000", "otherCurrentLiabilities": "128197000", "totalCurrentLiabilities": "595653000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3284973000", "cashAndShortTermInvestments": "413532000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "413532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66733000", "profitLoss": "None", "dividendPayout": "75692000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167848000", "capitalExpenditures": "4321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120380000", "cashflowFromInvestment": "45179000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75692000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83148000", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 490318000, "cost_of_revenue": 338587000, "gross_profit": 151731000, "ebit": 147692000, "ebitda": 231848000, "pretax_income": 65253000, "tax_provision": 4796000, "net_income": 60457000, "net_income_to_common": 60457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320885000, "total_current_assets": 782245000, "total_assets": 6283542000, "short_term_debt": 403295000, "long_term_debt": 3386743000, "total_debt": 3790038000, "total_liabilities": 3935574000, "total_equity": 2348440000, "shares_outstanding": 222623000, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 164553000, "capital_expenditure": 2434000, "free_cash_flow": 166987000, "dividends_paid": 138026000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264819, "ticker_id": 1604, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "147692000", "ebitda": "231848000", "netIncome": "60457000", "grossProfit": "151731000", "depreciation": "None", "totalRevenue": "490318000", "costOfRevenue": "338587000", "interestIncome": "5054000", "incomeBeforeTax": "65253000", "interestExpense": "82439000", "operatingIncome": "144811000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4796000", "reportedCurrency": "USD", "netInterestIncome": "-77385000", "nonInterestIncome": "None", "operatingExpenses": "6920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84156000", "sellingGeneralAndAdministrative": "6965000", "netIncomeFromContinuingOperations": "60457000" }, "balance": { "goodwill": "112452000", "inventory": "None", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "6283542000", "longTermDebt": "3386743000", "shortTermDebt": "403295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "516426000", "totalLiabilities": "3935574000", "otherCurrentAssets": "455930000", "totalCurrentAssets": "782245000", "currentLongTermDebt": "402152000", "longTermInvestments": "11508000", "shortTermInvestments": "5430000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5501297000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5355743000", "shortLongTermDebtTotal": "3790724000", "totalShareholderEquity": "2348440000", "capitalLeaseObligations": "1829000", "otherCurrentLiabilities": "144384000", "totalCurrentLiabilities": "547679000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3387895000", "cashAndShortTermInvestments": "320885000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "320885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60457000", "profitLoss": "None", "dividendPayout": "138026000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164553000", "capitalExpenditures": "2434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200470000", "cashflowFromInvestment": "-2434000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138026000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 490318000, "cost_of_revenue": 338587000, "gross_profit": 151731000, "research_and_development": null, "selling_general_admin": 6965000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147692000, "depreciation_amortisation": 84156000, "ebitda": 231848000, "interest_expense": 82439000, "interest_income": null, "other_non_operating": null, "pretax_income": 65253000, "tax_provision": 4796000, "effective_tax_rate": null, "net_income": 60457000, "net_income_continuing_ops": 60457000, "net_income_to_common": 60457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320885000, "short_term_investments": 5430000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 782245000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5501297000, "total_assets": 6283542000, "short_term_debt": 403295000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 547679000, "long_term_debt": 3386743000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3387895000, "total_liabilities": 3935574000, "total_debt": 3790038000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 516426000, "total_equity": 2348440000, "shares_outstanding": 222623000, "operating_cash_flow": 164553000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2434000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2434000, "dividends_paid": 138026000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200470000, "free_cash_flow": 166987000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "147692000", "ebitda": "231848000", "netIncome": "60457000", "grossProfit": "151731000", "depreciation": "None", "totalRevenue": "490318000", "costOfRevenue": "338587000", "interestIncome": "5054000", "incomeBeforeTax": "65253000", "interestExpense": "82439000", "operatingIncome": "144811000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4796000", "reportedCurrency": "USD", "netInterestIncome": "-77385000", "nonInterestIncome": "None", "operatingExpenses": "6920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84156000", "sellingGeneralAndAdministrative": "6965000", "netIncomeFromContinuingOperations": "60457000" }, "balance": { "goodwill": "112452000", "inventory": "None", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "6283542000", "longTermDebt": "3386743000", "shortTermDebt": "403295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "516426000", "totalLiabilities": "3935574000", "otherCurrentAssets": "455930000", "totalCurrentAssets": "782245000", "currentLongTermDebt": "402152000", "longTermInvestments": "11508000", "shortTermInvestments": "5430000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5501297000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5355743000", "shortLongTermDebtTotal": "3790724000", "totalShareholderEquity": "2348440000", "capitalLeaseObligations": "1829000", "otherCurrentLiabilities": "144384000", "totalCurrentLiabilities": "547679000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3387895000", "cashAndShortTermInvestments": "320885000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "320885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60457000", "profitLoss": "None", "dividendPayout": "138026000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164553000", "capitalExpenditures": "2434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200470000", "cashflowFromInvestment": "-2434000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138026000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84156000", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 556026000, "cost_of_revenue": 339028000, "gross_profit": 216998000, "ebit": 262495000, "ebitda": 346209000, "pretax_income": 189115000, "tax_provision": 1541000, "net_income": 187574000, "net_income_to_common": 187574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359236000, "total_current_assets": 859268000, "total_assets": 6451415000, "short_term_debt": 456170000, "long_term_debt": 3402413000, "total_debt": 3858583000, "total_liabilities": 4025626000, "total_equity": 2426261000, "shares_outstanding": 222623000, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 232677000, "capital_expenditure": 9434000, "free_cash_flow": 242111000, "dividends_paid": 138026000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264820, "ticker_id": 1604, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "262495000", "ebitda": "346209000", "netIncome": "187574000", "grossProfit": "216998000", "depreciation": "None", "totalRevenue": "556026000", "costOfRevenue": "339028000", "interestIncome": "5647000", "incomeBeforeTax": "189115000", "interestExpense": "73380000", "operatingIncome": "255919000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1541000", "reportedCurrency": "USD", "netInterestIncome": "-67733000", "nonInterestIncome": "None", "operatingExpenses": "-38921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83714000", "sellingGeneralAndAdministrative": "12566000", "netIncomeFromContinuingOperations": "187574000" }, "balance": { "goodwill": "112452000", "inventory": "286397000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "6451415000", "longTermDebt": "3402413000", "shortTermDebt": "456170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "593996000", "totalLiabilities": "4025626000", "otherCurrentAssets": "18980000", "totalCurrentAssets": "859268000", "currentLongTermDebt": "455040000", "longTermInvestments": "11467000", "shortTermInvestments": "8247000", "currentNetReceivables": "186519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5592147000", "currentAccountsPayable": "111128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3859525000", "totalShareholderEquity": "2426261000", "capitalLeaseObligations": "2072000", "otherCurrentLiabilities": "54510000", "totalCurrentLiabilities": "621808000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3403818000", "cashAndShortTermInvestments": "359236000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "359236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187574000", "profitLoss": "None", "dividendPayout": "138026000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "232677000", "capitalExpenditures": "9434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-369708000", "cashflowFromInvestment": "198916000", "stockBasedCompensation": "2976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138026000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83714000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 556026000, "cost_of_revenue": 339028000, "gross_profit": 216998000, "research_and_development": null, "selling_general_admin": 12566000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 262495000, "depreciation_amortisation": 83714000, "ebitda": 346209000, "interest_expense": 73380000, "interest_income": null, "other_non_operating": null, "pretax_income": 189115000, "tax_provision": 1541000, "effective_tax_rate": null, "net_income": 187574000, "net_income_continuing_ops": 187574000, "net_income_to_common": 187574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 359236000, "short_term_investments": 8247000, "net_receivables": 186519000, "inventory": 286397000, "other_current_assets": null, "total_current_assets": 859268000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5592147000, "total_assets": 6451415000, "short_term_debt": 456170000, "accounts_payable": 111128000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 621808000, "long_term_debt": 3402413000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3403818000, "total_liabilities": 4025626000, "total_debt": 3858583000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 593996000, "total_equity": 2426261000, "shares_outstanding": 222623000, "operating_cash_flow": 232677000, "stock_based_compensation": 2976000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9434000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 198916000, "dividends_paid": 138026000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -369708000, "free_cash_flow": 242111000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "262495000", "ebitda": "346209000", "netIncome": "187574000", "grossProfit": "216998000", "depreciation": "None", "totalRevenue": "556026000", "costOfRevenue": "339028000", "interestIncome": "5647000", "incomeBeforeTax": "189115000", "interestExpense": "73380000", "operatingIncome": "255919000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1541000", "reportedCurrency": "USD", "netInterestIncome": "-67733000", "nonInterestIncome": "None", "operatingExpenses": "-38921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83714000", "sellingGeneralAndAdministrative": "12566000", "netIncomeFromContinuingOperations": "187574000" }, "balance": { "goodwill": "112452000", "inventory": "286397000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "6451415000", "longTermDebt": "3402413000", "shortTermDebt": "456170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "593996000", "totalLiabilities": "4025626000", "otherCurrentAssets": "18980000", "totalCurrentAssets": "859268000", "currentLongTermDebt": "455040000", "longTermInvestments": "11467000", "shortTermInvestments": "8247000", "currentNetReceivables": "186519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5592147000", "currentAccountsPayable": "111128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3859525000", "totalShareholderEquity": "2426261000", "capitalLeaseObligations": "2072000", "otherCurrentLiabilities": "54510000", "totalCurrentLiabilities": "621808000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3403818000", "cashAndShortTermInvestments": "359236000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "359236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187574000", "profitLoss": "None", "dividendPayout": "138026000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "232677000", "capitalExpenditures": "9434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-369708000", "cashflowFromInvestment": "198916000", "stockBasedCompensation": "2976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138026000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83714000", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 578397000, "cost_of_revenue": 355026000, "gross_profit": 223371000, "ebit": 253743000, "ebitda": 341755000, "pretax_income": 182367000, "tax_provision": 1548000, "net_income": 180819000, "net_income_to_common": 180819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 297351000, "total_current_assets": 839705000, "total_assets": 6623894000, "short_term_debt": 325646000, "long_term_debt": 3766684000, "total_debt": 4092330000, "total_liabilities": 4247439000, "total_equity": 2376927000, "shares_outstanding": 222623000, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 171333000, "capital_expenditure": 899059000, "free_cash_flow": 1070392000, "dividends_paid": 82370000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264821, "ticker_id": 1604, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "253743000", "ebitda": "341755000", "netIncome": "180819000", "grossProfit": "223371000", "depreciation": "None", "totalRevenue": "578397000", "costOfRevenue": "355026000", "interestIncome": "2227000", "incomeBeforeTax": "182367000", "interestExpense": "71376000", "operatingIncome": "251267000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1548000", "reportedCurrency": "USD", "netInterestIncome": "-69149000", "nonInterestIncome": "None", "operatingExpenses": "-27896000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88012000", "sellingGeneralAndAdministrative": "14846000", "netIncomeFromContinuingOperations": "180819000" }, "balance": { "goodwill": "112452000", "inventory": "245222000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "6623894000", "longTermDebt": "3766684000", "shortTermDebt": "325646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1548542000", "totalLiabilities": "4247439000", "otherCurrentAssets": "536195000", "totalCurrentAssets": "839705000", "currentLongTermDebt": "324530000", "longTermInvestments": "13600000", "shortTermInvestments": "6159000", "currentNetReceivables": "143939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5784189000", "currentAccountsPayable": "7801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4093518000", "totalShareholderEquity": "2376927000", "capitalLeaseObligations": "2304000", "otherCurrentLiabilities": "153461000", "totalCurrentLiabilities": "479107000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3768332000", "cashAndShortTermInvestments": "297351000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "297351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180819000", "profitLoss": "None", "dividendPayout": "82370000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-28249000", "operatingCashflow": "171333000", "capitalExpenditures": "899059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "542755000", "cashflowFromInvestment": "-725059000", "stockBasedCompensation": "11247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82370000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 578397000, "cost_of_revenue": 355026000, "gross_profit": 223371000, "research_and_development": null, "selling_general_admin": 14846000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 253743000, "depreciation_amortisation": 88012000, "ebitda": 341755000, "interest_expense": 71376000, "interest_income": null, "other_non_operating": null, "pretax_income": 182367000, "tax_provision": 1548000, "effective_tax_rate": null, "net_income": 180819000, "net_income_continuing_ops": 180819000, "net_income_to_common": 180819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 297351000, "short_term_investments": 6159000, "net_receivables": 143939000, "inventory": 245222000, "other_current_assets": null, "total_current_assets": 839705000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5784189000, "total_assets": 6623894000, "short_term_debt": 325646000, "accounts_payable": 7801000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 479107000, "long_term_debt": 3766684000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3768332000, "total_liabilities": 4247439000, "total_debt": 4092330000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1548542000, "total_equity": 2376927000, "shares_outstanding": 222623000, "operating_cash_flow": 171333000, "stock_based_compensation": 11247000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 899059000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -725059000, "dividends_paid": 82370000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 542755000, "free_cash_flow": 1070392000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "253743000", "ebitda": "341755000", "netIncome": "180819000", "grossProfit": "223371000", "depreciation": "None", "totalRevenue": "578397000", "costOfRevenue": "355026000", "interestIncome": "2227000", "incomeBeforeTax": "182367000", "interestExpense": "71376000", "operatingIncome": "251267000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1548000", "reportedCurrency": "USD", "netInterestIncome": "-69149000", "nonInterestIncome": "None", "operatingExpenses": "-27896000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88012000", "sellingGeneralAndAdministrative": "14846000", "netIncomeFromContinuingOperations": "180819000" }, "balance": { "goodwill": "112452000", "inventory": "245222000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "6623894000", "longTermDebt": "3766684000", "shortTermDebt": "325646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1548542000", "totalLiabilities": "4247439000", "otherCurrentAssets": "536195000", "totalCurrentAssets": "839705000", "currentLongTermDebt": "324530000", "longTermInvestments": "13600000", "shortTermInvestments": "6159000", "currentNetReceivables": "143939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5784189000", "currentAccountsPayable": "7801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4093518000", "totalShareholderEquity": "2376927000", "capitalLeaseObligations": "2304000", "otherCurrentLiabilities": "153461000", "totalCurrentLiabilities": "479107000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3768332000", "cashAndShortTermInvestments": "297351000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "297351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180819000", "profitLoss": "None", "dividendPayout": "82370000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-28249000", "operatingCashflow": "171333000", "capitalExpenditures": "899059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "542755000", "cashflowFromInvestment": "-725059000", "stockBasedCompensation": "11247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82370000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88012000", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 415004000, "cost_of_revenue": 263065999, "gross_profit": 151938001, "ebit": 138049000, "ebitda": 198067000, "pretax_income": 118479000, "tax_provision": 226000, "net_income": 118371000, "net_income_to_common": 118371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308322000, "total_current_assets": 727926000, "total_assets": 5882766000, "short_term_debt": 263103000, "long_term_debt": 3194464000, "total_debt": 3457567000, "total_liabilities": 3605420000, "total_equity": 2277818000, "shares_outstanding": 222622889, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 100494000, "capital_expenditure": 1477907000, "free_cash_flow": 1578401000, "dividends_paid": 66787000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264822, "ticker_id": 1604, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138049000", "ebitda": "198067000", "netIncome": "118371000", "grossProfit": "151938001", "depreciation": "None", "totalRevenue": "415004000", "costOfRevenue": "263065999", "interestIncome": "5366000", "incomeBeforeTax": "118479000", "interestExpense": "55419000", "operatingIncome": "138049000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "226000", "reportedCurrency": "USD", "netInterestIncome": "-43125000", "nonInterestIncome": "None", "operatingExpenses": "13889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263065999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60018000", "sellingGeneralAndAdministrative": "13889000", "netIncomeFromContinuingOperations": "118371000" }, "balance": { "goodwill": "112452000", "inventory": "245222000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "5882766000", "longTermDebt": "3194464000", "shortTermDebt": "263103000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1450093000", "totalLiabilities": "3605420000", "otherCurrentAssets": "412172000", "totalCurrentAssets": "727926000", "currentLongTermDebt": "261999000", "longTermInvestments": "12386000", "shortTermInvestments": "7432000", "currentNetReceivables": "112735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5154839999", "currentAccountsPayable": "7801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3458997000", "totalShareholderEquity": "2277818000", "capitalLeaseObligations": "2534000", "otherCurrentLiabilities": "145951000", "totalCurrentLiabilities": "409054000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3196366000", "cashAndShortTermInvestments": "308322000", "commonStockSharesOutstanding": "222622889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "308322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118371000", "profitLoss": "None", "dividendPayout": "66787000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100494000", "capitalExpenditures": "1477907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1148512000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66787000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60018000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 415004000, "cost_of_revenue": 263065999, "gross_profit": 151938001, "research_and_development": null, "selling_general_admin": 13889000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138049000, "depreciation_amortisation": 60018000, "ebitda": 198067000, "interest_expense": 55419000, "interest_income": null, "other_non_operating": null, "pretax_income": 118479000, "tax_provision": 226000, "effective_tax_rate": null, "net_income": 118371000, "net_income_continuing_ops": 118371000, "net_income_to_common": 118371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308322000, "short_term_investments": 7432000, "net_receivables": 112735000, "inventory": 245222000, "other_current_assets": null, "total_current_assets": 727926000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5154839999, "total_assets": 5882766000, "short_term_debt": 263103000, "accounts_payable": 7801000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 409054000, "long_term_debt": 3194464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3196366000, "total_liabilities": 3605420000, "total_debt": 3457567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1450093000, "total_equity": 2277818000, "shares_outstanding": 222622889, "operating_cash_flow": 100494000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1477907000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 66787000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1148512000, "free_cash_flow": 1578401000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138049000", "ebitda": "198067000", "netIncome": "118371000", "grossProfit": "151938001", "depreciation": "None", "totalRevenue": "415004000", "costOfRevenue": "263065999", "interestIncome": "5366000", "incomeBeforeTax": "118479000", "interestExpense": "55419000", "operatingIncome": "138049000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "226000", "reportedCurrency": "USD", "netInterestIncome": "-43125000", "nonInterestIncome": "None", "operatingExpenses": "13889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263065999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60018000", "sellingGeneralAndAdministrative": "13889000", "netIncomeFromContinuingOperations": "118371000" }, "balance": { "goodwill": "112452000", "inventory": "245222000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "5882766000", "longTermDebt": "3194464000", "shortTermDebt": "263103000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1450093000", "totalLiabilities": "3605420000", "otherCurrentAssets": "412172000", "totalCurrentAssets": "727926000", "currentLongTermDebt": "261999000", "longTermInvestments": "12386000", "shortTermInvestments": "7432000", "currentNetReceivables": "112735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5154839999", "currentAccountsPayable": "7801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3458997000", "totalShareholderEquity": "2277818000", "capitalLeaseObligations": "2534000", "otherCurrentLiabilities": "145951000", "totalCurrentLiabilities": "409054000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3196366000", "cashAndShortTermInvestments": "308322000", "commonStockSharesOutstanding": "222622889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "308322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118371000", "profitLoss": "None", "dividendPayout": "66787000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100494000", "capitalExpenditures": "1477907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1148512000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66787000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60018000", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 377085000, "cost_of_revenue": 247435000, "gross_profit": 129650000, "ebit": 145857000, "ebitda": 204139000, "pretax_income": 107747000, "tax_provision": 4000, "net_income": 107743000, "net_income_to_common": 107743000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 285384000, "total_current_assets": 855805000, "total_assets": 4600015000, "short_term_debt": 366125000, "long_term_debt": 1890141000, "total_debt": 2256266000, "total_liabilities": 2374135000, "total_equity": 2226352000, "shares_outstanding": 222623000, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 71437000, "capital_expenditure": 84328000, "free_cash_flow": 155765000, "dividends_paid": 178098000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264824, "ticker_id": 1604, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145857000", "ebitda": "204139000", "netIncome": "107743000", "grossProfit": "129650000", "depreciation": "None", "totalRevenue": "377085000", "costOfRevenue": "247435000", "interestIncome": "3800000", "incomeBeforeTax": "107747000", "interestExpense": "38110000", "operatingIncome": "114752000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-34310000", "nonInterestIncome": "None", "operatingExpenses": "14898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247435000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58282000", "sellingGeneralAndAdministrative": "15298000", "netIncomeFromContinuingOperations": "107743000" }, "balance": { "goodwill": "112452000", "inventory": "156402000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "4600015000", "longTermDebt": "1890141000", "shortTermDebt": "366125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "394415000", "totalLiabilities": "2374135000", "otherCurrentAssets": "179630000", "totalCurrentAssets": "855805000", "currentLongTermDebt": "365035000", "longTermInvestments": "12269000", "shortTermInvestments": "230196000", "currentNetReceivables": "160595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3744210000", "currentAccountsPayable": "64208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3566779000", "shortLongTermDebtTotal": "2257941000", "totalShareholderEquity": "2226352000", "capitalLeaseObligations": "2765000", "otherCurrentLiabilities": "46608000", "totalCurrentLiabilities": "476941000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1897194000", "cashAndShortTermInvestments": "285384000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "285384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156241000", "profitLoss": "None", "dividendPayout": "178098000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71437000", "capitalExpenditures": "84328000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21941000", "cashflowFromInvestment": "-85833000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178098000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41508000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 377085000, "cost_of_revenue": 247435000, "gross_profit": 129650000, "research_and_development": null, "selling_general_admin": 15298000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145857000, "depreciation_amortisation": 58282000, "ebitda": 204139000, "interest_expense": 38110000, "interest_income": null, "other_non_operating": null, "pretax_income": 107747000, "tax_provision": 4000, "effective_tax_rate": null, "net_income": 107743000, "net_income_continuing_ops": 107743000, "net_income_to_common": 107743000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 285384000, "short_term_investments": 230196000, "net_receivables": 160595000, "inventory": 156402000, "other_current_assets": null, "total_current_assets": 855805000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3744210000, "total_assets": 4600015000, "short_term_debt": 366125000, "accounts_payable": 64208000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 476941000, "long_term_debt": 1890141000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1897194000, "total_liabilities": 2374135000, "total_debt": 2256266000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 394415000, "total_equity": 2226352000, "shares_outstanding": 222623000, "operating_cash_flow": 71437000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84328000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85833000, "dividends_paid": 178098000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21941000, "free_cash_flow": 155765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "145857000", "ebitda": "204139000", "netIncome": "107743000", "grossProfit": "129650000", "depreciation": "None", "totalRevenue": "377085000", "costOfRevenue": "247435000", "interestIncome": "3800000", "incomeBeforeTax": "107747000", "interestExpense": "38110000", "operatingIncome": "114752000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-34310000", "nonInterestIncome": "None", "operatingExpenses": "14898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247435000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58282000", "sellingGeneralAndAdministrative": "15298000", "netIncomeFromContinuingOperations": "107743000" }, "balance": { "goodwill": "112452000", "inventory": "156402000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "4600015000", "longTermDebt": "1890141000", "shortTermDebt": "366125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "394415000", "totalLiabilities": "2374135000", "otherCurrentAssets": "179630000", "totalCurrentAssets": "855805000", "currentLongTermDebt": "365035000", "longTermInvestments": "12269000", "shortTermInvestments": "230196000", "currentNetReceivables": "160595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3744210000", "currentAccountsPayable": "64208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3566779000", "shortLongTermDebtTotal": "2257941000", "totalShareholderEquity": "2226352000", "capitalLeaseObligations": "2765000", "otherCurrentLiabilities": "46608000", "totalCurrentLiabilities": "476941000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1897194000", "cashAndShortTermInvestments": "285384000", "commonStockSharesOutstanding": "222623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "285384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156241000", "profitLoss": "None", "dividendPayout": "178098000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71437000", "capitalExpenditures": "84328000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21941000", "cashflowFromInvestment": "-85833000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178098000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41508000", "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": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "income_statement": { "revenue": 512763000, "cost_of_revenue": 257478000, "gross_profit": 255285000, "ebit": 263225000, "ebitda": 320321000, "pretax_income": 230835000, "tax_provision": 161000, "net_income": 230674000, "net_income_to_common": 230674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306823000, "total_current_assets": 897575000, "total_assets": 4701735000, "short_term_debt": 363624000, "long_term_debt": 1932610000, "total_debt": 2296234000, "total_liabilities": 2405448000, "total_equity": 2296759000, "shares_outstanding": 222622889, "goodwill_and_intangibles": 112452000 }, "cash_flow": { "operating_cash_flow": 283140000, "capital_expenditure": 2566000, "free_cash_flow": 285706000, "dividends_paid": 155837000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264825, "ticker_id": 1604, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:22.218435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "263225000", "ebitda": "320321000", "netIncome": "230674000", "grossProfit": "255285000", "depreciation": "None", "totalRevenue": "512763000", "costOfRevenue": "257478000", "interestIncome": "4855000", "incomeBeforeTax": "230835000", "interestExpense": "32390000", "operatingIncome": "252975000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "161000", "reportedCurrency": "USD", "netInterestIncome": "-27535000", "nonInterestIncome": "None", "operatingExpenses": "2310000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57096000", "sellingGeneralAndAdministrative": "11701000", "netIncomeFromContinuingOperations": "230674000" }, "balance": { "goodwill": "112452000", "inventory": "211428000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "4701735000", "longTermDebt": "1932610000", "shortTermDebt": "363624000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "464770000", "totalLiabilities": "2405448000", "otherCurrentAssets": "27398001", "totalCurrentAssets": "897575000", "currentLongTermDebt": "362547000", "longTermInvestments": "13959000", "shortTermInvestments": "212313000", "currentNetReceivables": "252487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3804160000", "currentAccountsPayable": "63404000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3625041000", "shortLongTermDebtTotal": "2298142000", "totalShareholderEquity": "2296759000", "capitalLeaseObligations": "2985000", "otherCurrentLiabilities": "40546000", "totalCurrentLiabilities": "467574000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1937874000", "cashAndShortTermInvestments": "306823000", "commonStockSharesOutstanding": "222622889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "306823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230674000", "profitLoss": "None", "dividendPayout": "155837000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "283140000", "capitalExpenditures": "2566000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242722000", "cashflowFromInvestment": "41044000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "155837000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57096000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 512763000, "cost_of_revenue": 257478000, "gross_profit": 255285000, "research_and_development": null, "selling_general_admin": 11701000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 263225000, "depreciation_amortisation": 57096000, "ebitda": 320321000, "interest_expense": 32390000, "interest_income": null, "other_non_operating": null, "pretax_income": 230835000, "tax_provision": 161000, "effective_tax_rate": null, "net_income": 230674000, "net_income_continuing_ops": 230674000, "net_income_to_common": 230674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306823000, "short_term_investments": 212313000, "net_receivables": 252487000, "inventory": 211428000, "other_current_assets": null, "total_current_assets": 897575000, "net_ppe": null, "goodwill": 112452000, "intangible_assets": null, "goodwill_and_intangibles": 112452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3804160000, "total_assets": 4701735000, "short_term_debt": 363624000, "accounts_payable": 63404000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 467574000, "long_term_debt": 1932610000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1937874000, "total_liabilities": 2405448000, "total_debt": 2296234000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 464770000, "total_equity": 2296759000, "shares_outstanding": 222622889, "operating_cash_flow": 283140000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2566000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 41044000, "dividends_paid": 155837000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -242722000, "free_cash_flow": 285706000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "263225000", "ebitda": "320321000", "netIncome": "230674000", "grossProfit": "255285000", "depreciation": "None", "totalRevenue": "512763000", "costOfRevenue": "257478000", "interestIncome": "4855000", "incomeBeforeTax": "230835000", "interestExpense": "32390000", "operatingIncome": "252975000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "161000", "reportedCurrency": "USD", "netInterestIncome": "-27535000", "nonInterestIncome": "None", "operatingExpenses": "2310000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57096000", "sellingGeneralAndAdministrative": "11701000", "netIncomeFromContinuingOperations": "230674000" }, "balance": { "goodwill": "112452000", "inventory": "211428000", "commonStock": "222623000", "currentDebt": "None", "investments": "None", "totalAssets": "4701735000", "longTermDebt": "1932610000", "shortTermDebt": "363624000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "464770000", "totalLiabilities": "2405448000", "otherCurrentAssets": "27398001", "totalCurrentAssets": "897575000", "currentLongTermDebt": "362547000", "longTermInvestments": "13959000", "shortTermInvestments": "212313000", "currentNetReceivables": "252487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3804160000", "currentAccountsPayable": "63404000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3625041000", "shortLongTermDebtTotal": "2298142000", "totalShareholderEquity": "2296759000", "capitalLeaseObligations": "2985000", "otherCurrentLiabilities": "40546000", "totalCurrentLiabilities": "467574000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1937874000", "cashAndShortTermInvestments": "306823000", "commonStockSharesOutstanding": "222622889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "306823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230674000", "profitLoss": "None", "dividendPayout": "155837000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "283140000", "capitalExpenditures": "2566000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242722000", "cashflowFromInvestment": "41044000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "155837000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57096000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/", "rank_field": "-roe" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }