{ "ticker": { "uuid": "2dc8abf6-de35-481c-8c6e-015291eb5b0b", "symbol": "AMH", "name": "American Homes 4 Rent", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/2dc8abf6-de35-481c-8c6e-015291eb5b0b/", "api_url": "https://sharemaestro.com/factors/api/tickers/2dc8abf6-de35-481c-8c6e-015291eb5b0b/" }, "ticker_metadata": { "id": 185, "uuid": "2dc8abf6-de35-481c-8c6e-015291eb5b0b", "symbol": "AMH", "name": "American Homes 4 Rent", "asset_type": "equity", "market_cap": 13176302000, "stock_exchange_id": 3, "industry": "Reit - Residential", "sector": "Real Estate", "description": "American Homes 4 Rent (NYSE: AMH) is a leader in the single-family rental industry and American Homes 4 Rent is fast becoming a nationally recognized rental housing brand, known for its high quality, good value and satisfaction. of tenants.", "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": "2dc8abf6-de35-481c-8c6e-015291eb5b0b", "symbol": "AMH", "name": "American Homes 4 Rent", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/2dc8abf6-de35-481c-8c6e-015291eb5b0b/", "api_url": "https://sharemaestro.com/factors/api/tickers/2dc8abf6-de35-481c-8c6e-015291eb5b0b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.15, "value": 0.19, "quality": 0.72, "momentum": 0.2, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 33.27, "market_cap": 12126860670.09, "pe_ratio": 25.7772, "earnings_yield": 0.0388, "ebitda_to_ev": 0.0722, "shareholder_yield": 0.0387, "roe": 0.0679, "piotroski_f_score": 7, "momentum_12_1": -0.0928, "volatility_252d": 0.1912 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:56.840759+00:00", "batch_id": "" }, "size": { "price_close": 33.27, "market_cap": 12126860670.09, "market_cap_usd": 12126860670.09, "enterprise_value": 17191485670.09, "shares_outstanding": 364498367, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 25.7772, "pb_ratio": 1.7505, "ptbv_ratio": 1.7814, "ps_ratio": 6.4945, "pcf_ratio": 14.3686, "pfcf_ratio": 11.304, "ev_ebitda": 13.85, "ev_ebit": 23.4056, "ev_sales": 9.2069, "ev_fcf": 16.0249, "earnings_yield": 0.0388, "fcf_yield": 0.0624, "price_to_sales": 6.4945, "price_to_book": 1.7505, "price_to_cashflow": 14.3686, "ebitda_to_ev": 0.0722, "sales_yield": 0.1086 }, "yield": { "dividend_yield": 0.0387, "buyback_yield": 0, "shareholder_yield": 0.0387, "debt_paydown_yield": null, "total_yield": 0.0387 }, "quality": { "gross_margin": 0.302, "operating_margin": 0.3934, "net_margin": 0.2519, "ebitda_margin": 0.6648, "fcf_margin": 0.5745, "roe": 0.0679, "roa": 0.0357, "roic": 0.0459, "roc_greenblatt": null, "asset_turnover": 0.1417, "cash_conversion": 2.2804, "accruals_ratio": -0.0284, "sbc_to_revenue": 0.0133, "piotroski_f_score": 7, "altman_z_score": 1.5422, "earnings_stability_5y": 0.1665, "revenue_stability_5y": 0.1915, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0428, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8047, "net_debt_to_ebitda": 4.0802, "debt_to_assets": 0.3892, "interest_coverage": 3.6546, "current_ratio": 0.3262, "quick_ratio": 0.3262, "net_debt": 5064625000, "local_beta": 0.0004, "volatility_252d": 0.1912, "volatility_60d": 0.4644, "max_drawdown_12m": -0.2264, "risk_adjusted_momentum": -0.4851 }, "growth": { "revenue_growth_1y": 0.0583, "revenue_growth_3y_cagr": 0.0778, "revenue_growth_5y_cagr": 0.0974, "eps_growth_1y": 0.1388, "eps_growth_3y_cagr": 0.1837, "eps_growth_5y_cagr": 0.264, "fcf_growth_1y": 0.1151, "book_value_growth_1y": -0.0254, "revenue_growth": 0.0583, "earnings_growth": 0.1388 }, "momentum": { "price_return_1m": 0.0387, "price_return_3m": 0.1257, "price_return_6m": 0.1021, "price_return_9m": -0.0163, "price_return_12m": -0.0576, "price_return_12m_ex1m": -0.0928, "momentum_6m": 0.1021, "momentum_12m": -0.0576, "momentum_12_1": -0.0928, "distance_from_52w_high": -0.06, "distance_from_52w_low": 0.2151, "relative_strength": -0.1576 }, "raw_ttm": { "revenue_ttm": 1867248000, "gross_profit_ttm": 563844000, "ebit_ttm": 734504000, "ebitda_ttm": 1241261000, "net_income_ttm": 470449999, "eps_diluted_ttm": 1.2907, "operating_cash_flow_ttm": 843984000, "capital_expenditure_ttm": 228812000, "fcf_ttm": 1072796000, "dividends_paid_ttm": 469318000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 200981000, "cash_and_equivalents": 63301000, "total_current_assets": 256405000, "total_current_liabilities": 786054000, "net_ppe": null, "total_assets": 13175038000, "total_debt": 5127926000, "total_equity": 6927785000, "net_working_capital": -202950000, "book_value_per_share": 19.0064, "retained_earnings": -380213000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6807506000, "tangible_book_per_share": 18.6764 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 64, "rank_pb": 44, "rank_ptbv": 38, "rank_ps": 84, "rank_pcf": 62, "rank_ev_ebitda": 59, "rank_ev_ebit": 75, "rank_earnings_yield": 64, "rank_fcf_yield": 60, "rank_dividend_yield": 19, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 55, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 70, "rank_fcf_margin": 13, "rank_piotroski": 15, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 67 }, "composites": { "value_composite": 81, "quality_composite": 28, "momentum_composite": 80, "growth_composite": 21, "yield_composite": 13, "svqf_composite": 82, "vc1_composite": 80, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 85, "quality_value_composite": 0.3699, "os_score": 0.15, "value_percentile": 0.19, "quality_percentile": 0.72, "momentum_percentile": 0.2, "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": 3, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3492, "ticker_id": 185, "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": "2026-06-07T06:51:56.840759+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.27, "market_cap": 12126860670.09, "market_cap_usd": 12126860670.09, "enterprise_value": 17191485670.09, "shares_outstanding": 364498367, "fx_rate_to_usd": null, "pe_ratio": 25.77715102, "pb_ratio": 1.75046724, "ptbv_ratio": 1.78139552, "ps_ratio": 6.49450993, "pcf_ratio": 14.36859072, "pfcf_ratio": 11.3039764, "ev_ebitda": 13.85001677, "ev_ebit": 23.4055712, "ev_sales": 9.20685719, "ev_fcf": 16.02493454, "earnings_yield": 0.03879405, "fcf_yield": 0.06240275, "dividend_yield": 0.0387007, "buyback_yield": 0, "shareholder_yield": 0.0387007, "debt_paydown_yield": null, "total_yield": 0.0387007, "gross_margin": 0.30196525, "operating_margin": 0.39336178, "net_margin": 0.25194832, "ebitda_margin": 0.66475423, "fcf_margin": 0.57453322, "roe": 0.06790771, "roa": 0.03570768, "roic": 0.04593555, "roc_greenblatt": null, "asset_turnover": 0.14172619, "cash_conversion": 2.28036136, "accruals_ratio": -0.02835165, "sbc_to_revenue": 0.01334263, "debt_to_equity": 0.80473687, "net_debt_to_ebitda": 4.08022567, "debt_to_assets": 0.38921527, "interest_coverage": 3.65459422, "current_ratio": 0.3261926, "quick_ratio": 0.3261926, "net_debt": 5064625000, "revenue_growth_1y": 0.05827984, "revenue_growth_3y_cagr": 0.07779549, "revenue_growth_5y_cagr": 0.09740412, "eps_growth_1y": 0.13880356, "eps_growth_3y_cagr": 0.1836693, "eps_growth_5y_cagr": 0.26402982, "fcf_growth_1y": 0.11511808, "book_value_growth_1y": -0.02535987, "piotroski_f_score": 7, "altman_z_score": 1.54217963, "earnings_stability_5y": 0.166527, "revenue_stability_5y": 0.191502, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03871371, "price_return_3m": 0.12565215, "price_return_6m": 0.10212275, "price_return_9m": -0.01626257, "price_return_12m": -0.05763789, "price_return_12m_ex1m": -0.0927605, "distance_from_52w_high": -0.05995971, "distance_from_52w_low": 0.21512053, "relative_strength": -0.15760147, "local_beta": 0.0004, "volatility_252d": 0.191228, "volatility_60d": 0.464386, "max_drawdown_12m": -0.22638103, "revenue_ttm": 1867248000, "gross_profit_ttm": 563844000, "ebit_ttm": 734504000, "ebitda_ttm": 1241261000, "net_income_ttm": 470449999, "eps_diluted_ttm": 1.29067793, "operating_cash_flow_ttm": 843984000, "capital_expenditure_ttm": 228812000, "fcf_ttm": 1072796000, "dividends_paid_ttm": 469318000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 200981000, "cash_and_equivalents": 63301000, "total_current_assets": 256405000, "total_current_liabilities": 786054000, "net_ppe": null, "total_assets": 13175038000, "total_debt": 5127926000, "total_equity": 6927785000, "net_working_capital": -202950000, "book_value_per_share": 19.00635401, "retained_earnings": -380213000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6807506000, "tangible_book_per_share": 18.67636899, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 64, "rank_pb": 44, "rank_ptbv": 38, "rank_ps": 84, "rank_pcf": 62, "rank_ev_ebitda": 59, "rank_ev_ebit": 75, "rank_earnings_yield": 64, "rank_fcf_yield": 60, "rank_dividend_yield": 19, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 55, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 70, "rank_fcf_margin": 13, "rank_piotroski": 15, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 67, "value_composite": 81, "quality_composite": 28, "momentum_composite": 80, "growth_composite": 21, "yield_composite": 13, "svqf_composite": 82, "vc1_composite": 80, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 33.27, "os": 0.15, "value": 0.19, "quality": 0.72, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 25.7772, "earnings_yield": 0.0388, "shareholder_yield": 0.0387, "roe": 0.0679, "momentum_12_1": -0.0928, "complete_fields": { "id": 3492, "ticker_id": 185, "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": "2026-06-07T06:51:56.840759+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.27, "market_cap": 12126860670.09, "market_cap_usd": 12126860670.09, "enterprise_value": 17191485670.09, "shares_outstanding": 364498367, "fx_rate_to_usd": null, "pe_ratio": 25.77715102, "pb_ratio": 1.75046724, "ptbv_ratio": 1.78139552, "ps_ratio": 6.49450993, "pcf_ratio": 14.36859072, "pfcf_ratio": 11.3039764, "ev_ebitda": 13.85001677, "ev_ebit": 23.4055712, "ev_sales": 9.20685719, "ev_fcf": 16.02493454, "earnings_yield": 0.03879405, "fcf_yield": 0.06240275, "dividend_yield": 0.0387007, "buyback_yield": 0, "shareholder_yield": 0.0387007, "debt_paydown_yield": null, "total_yield": 0.0387007, "gross_margin": 0.30196525, "operating_margin": 0.39336178, "net_margin": 0.25194832, "ebitda_margin": 0.66475423, "fcf_margin": 0.57453322, "roe": 0.06790771, "roa": 0.03570768, "roic": 0.04593555, "roc_greenblatt": null, "asset_turnover": 0.14172619, "cash_conversion": 2.28036136, "accruals_ratio": -0.02835165, "sbc_to_revenue": 0.01334263, "debt_to_equity": 0.80473687, "net_debt_to_ebitda": 4.08022567, "debt_to_assets": 0.38921527, "interest_coverage": 3.65459422, "current_ratio": 0.3261926, "quick_ratio": 0.3261926, "net_debt": 5064625000, "revenue_growth_1y": 0.05827984, "revenue_growth_3y_cagr": 0.07779549, "revenue_growth_5y_cagr": 0.09740412, "eps_growth_1y": 0.13880356, "eps_growth_3y_cagr": 0.1836693, "eps_growth_5y_cagr": 0.26402982, "fcf_growth_1y": 0.11511808, "book_value_growth_1y": -0.02535987, "piotroski_f_score": 7, "altman_z_score": 1.54217963, "earnings_stability_5y": 0.166527, "revenue_stability_5y": 0.191502, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03871371, "price_return_3m": 0.12565215, "price_return_6m": 0.10212275, "price_return_9m": -0.01626257, "price_return_12m": -0.05763789, "price_return_12m_ex1m": -0.0927605, "distance_from_52w_high": -0.05995971, "distance_from_52w_low": 0.21512053, "relative_strength": -0.15760147, "local_beta": 0.0004, "volatility_252d": 0.191228, "volatility_60d": 0.464386, "max_drawdown_12m": -0.22638103, "revenue_ttm": 1867248000, "gross_profit_ttm": 563844000, "ebit_ttm": 734504000, "ebitda_ttm": 1241261000, "net_income_ttm": 470449999, "eps_diluted_ttm": 1.29067793, "operating_cash_flow_ttm": 843984000, "capital_expenditure_ttm": 228812000, "fcf_ttm": 1072796000, "dividends_paid_ttm": 469318000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 200981000, "cash_and_equivalents": 63301000, "total_current_assets": 256405000, "total_current_liabilities": 786054000, "net_ppe": null, "total_assets": 13175038000, "total_debt": 5127926000, "total_equity": 6927785000, "net_working_capital": -202950000, "book_value_per_share": 19.00635401, "retained_earnings": -380213000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6807506000, "tangible_book_per_share": 18.67636899, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 64, "rank_pb": 44, "rank_ptbv": 38, "rank_ps": 84, "rank_pcf": 62, "rank_ev_ebitda": 59, "rank_ev_ebit": 75, "rank_earnings_yield": 64, "rank_fcf_yield": 60, "rank_dividend_yield": 19, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 55, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 70, "rank_fcf_margin": 13, "rank_piotroski": 15, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 67, "value_composite": 81, "quality_composite": 28, "momentum_composite": 80, "growth_composite": 21, "yield_composite": 13, "svqf_composite": 82, "vc1_composite": 80, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 1866169000, "cost_of_revenue": 1803354000, "gross_profit": 62815000, "ebit": 698590000, "ebitda": 1202931000, "pretax_income": 513392000, "tax_provision": null, "net_income": 452974000, "net_income_to_common": 452974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108516000, "total_current_assets": 273809000, "total_assets": 13242120000, "short_term_debt": 4353000, "long_term_debt": 4735735000, "total_debt": 4740088000, "total_liabilities": 5532614000, "total_equity": 7033748000, "shares_outstanding": 370906582, "goodwill_and_intangibles": 120279000 }, "cash_flow": { "operating_cash_flow": 864327000, "capital_expenditure": 118211000, "free_cash_flow": 982538000, "dividends_paid": 460236000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214590, "ticker_id": 185, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "698590000", "ebitda": "1202931000", "netIncome": "452974000", "grossProfit": "62815000", "depreciation": "None", "totalRevenue": "1866169000", "costOfRevenue": "1803354000", "interestIncome": "None", "incomeBeforeTax": "513392000", "interestExpense": "185198000", "operatingIncome": "451866000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-185198000", "nonInterestIncome": "None", "operatingExpenses": "-389051000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1803354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "504341000", "sellingGeneralAndAdministrative": "83006000", "netIncomeFromContinuingOperations": "513392000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3666000", "currentDebt": "None", "investments": "None", "totalAssets": "13242120000", "longTermDebt": "4735735000", "shortTermDebt": "4353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-387643000", "totalLiabilities": "5532614000", "otherCurrentAssets": "122174000", "totalCurrentAssets": "273809000", "currentLongTermDebt": "360000000", "longTermInvestments": "148935000", "shortTermInvestments": "None", "currentNetReceivables": "43119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12968311000", "currentAccountsPayable": "322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12595261000", "shortLongTermDebtTotal": "5125774000", "totalShareholderEquity": "7033748000", "capitalLeaseObligations": "17196000", "otherCurrentLiabilities": "4731060000", "totalCurrentLiabilities": "4353000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5528261000", "cashAndShortTermInvestments": "108516000", "commonStockSharesOutstanding": "370906582", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108516000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "439030000", "profitLoss": "None", "dividendPayout": "460236000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "864327000", "capitalExpenditures": "118211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-655686000", "cashflowFromInvestment": "-328167000", "stockBasedCompensation": "25815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "460236000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161944000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "504341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1866169000, "cost_of_revenue": 1803354000, "gross_profit": 62815000, "research_and_development": null, "selling_general_admin": 83006000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 698590000, "depreciation_amortisation": 504341000, "ebitda": 1202931000, "interest_expense": 185198000, "interest_income": null, "other_non_operating": null, "pretax_income": 513392000, "tax_provision": null, "effective_tax_rate": null, "net_income": 452974000, "net_income_continuing_ops": 513392000, "net_income_to_common": 452974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108516000, "short_term_investments": null, "net_receivables": 43119000, "inventory": null, "other_current_assets": null, "total_current_assets": 273809000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": null, "goodwill_and_intangibles": 120279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12968311000, "total_assets": 13242120000, "short_term_debt": 4353000, "accounts_payable": 322000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4353000, "long_term_debt": 4735735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5528261000, "total_liabilities": 5532614000, "total_debt": 4740088000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -387643000, "total_equity": 7033748000, "shares_outstanding": 370906582, "operating_cash_flow": 864327000, "stock_based_compensation": 25815000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118211000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -328167000, "dividends_paid": 460236000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -655686000, "free_cash_flow": 982538000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "698590000", "ebitda": "1202931000", "netIncome": "452974000", "grossProfit": "62815000", "depreciation": "None", "totalRevenue": "1866169000", "costOfRevenue": "1803354000", "interestIncome": "None", "incomeBeforeTax": "513392000", "interestExpense": "185198000", "operatingIncome": "451866000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-185198000", "nonInterestIncome": "None", "operatingExpenses": "-389051000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1803354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "504341000", "sellingGeneralAndAdministrative": "83006000", "netIncomeFromContinuingOperations": "513392000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3666000", "currentDebt": "None", "investments": "None", "totalAssets": "13242120000", "longTermDebt": "4735735000", "shortTermDebt": "4353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-387643000", "totalLiabilities": "5532614000", "otherCurrentAssets": "122174000", "totalCurrentAssets": "273809000", "currentLongTermDebt": "360000000", "longTermInvestments": "148935000", "shortTermInvestments": "None", "currentNetReceivables": "43119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12968311000", "currentAccountsPayable": "322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12595261000", "shortLongTermDebtTotal": "5125774000", "totalShareholderEquity": "7033748000", "capitalLeaseObligations": "17196000", "otherCurrentLiabilities": "4731060000", "totalCurrentLiabilities": "4353000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5528261000", "cashAndShortTermInvestments": "108516000", "commonStockSharesOutstanding": "370906582", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108516000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "439030000", "profitLoss": "None", "dividendPayout": "460236000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "864327000", "capitalExpenditures": "118211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-655686000", "cashflowFromInvestment": "-328167000", "stockBasedCompensation": "25815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "460236000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161944000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "504341000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 1728697000, "cost_of_revenue": 767396000, "gross_profit": 961301000, "ebit": 400701000, "ebitda": 874311000, "pretax_income": 468142000, "tax_provision": 69660000, "net_income": 412426000, "net_income_to_common": 412426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199413000, "total_current_assets": 399183000, "total_assets": 13381151000, "short_term_debt": 10302000, "long_term_debt": 5010762000, "total_debt": 5021064000, "total_liabilities": 5532521000, "total_equity": 7160016000, "shares_outstanding": 367990000, "goodwill_and_intangibles": 120279000 }, "cash_flow": { "operating_cash_flow": 811535000, "capital_expenditure": 121751000, "free_cash_flow": 933286000, "dividends_paid": 397479000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214595, "ticker_id": 185, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "400701000", "ebitda": "874311000", "netIncome": "412426000", "grossProfit": "961301000", "depreciation": "None", "totalRevenue": "1728697000", "costOfRevenue": "767396000", "interestIncome": "None", "incomeBeforeTax": "468142000", "interestExpense": "165351000", "operatingIncome": "874311000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "69660000", "reportedCurrency": "USD", "netInterestIncome": "-165351000", "nonInterestIncome": "None", "operatingExpenses": "86990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "767396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "473610000", "sellingGeneralAndAdministrative": "79572000", "netIncomeFromContinuingOperations": "468142000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3696000", "currentDebt": "None", "investments": "None", "totalAssets": "13381151000", "longTermDebt": "5010762000", "shortTermDebt": "10302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-380632000", "totalLiabilities": "5532521000", "otherCurrentAssets": "150803000", "totalCurrentAssets": "399183000", "currentLongTermDebt": "None", "longTermInvestments": "159134000", "shortTermInvestments": "None", "currentNetReceivables": "48967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12981968000", "currentAccountsPayable": "96000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12484608000", "shortLongTermDebtTotal": "5027071000", "totalShareholderEquity": "7160016000", "capitalLeaseObligations": "16309000", "otherCurrentLiabilities": "339639000", "totalCurrentLiabilities": "400779000", "otherNonCurrentLiabilities": "74518000", "totalNonCurrentLiabilities": "5131742000", "cashAndShortTermInvestments": "199413000", "commonStockSharesOutstanding": "367990000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "468142000", "profitLoss": "None", "dividendPayout": "397479000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "811535000", "capitalExpenditures": "121751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142696000", "cashflowFromInvestment": "-825876000", "stockBasedCompensation": "30984000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "397479000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "149496000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "477010000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1728697000, "cost_of_revenue": 767396000, "gross_profit": 961301000, "research_and_development": null, "selling_general_admin": 79572000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 400701000, "depreciation_amortisation": 473610000, "ebitda": 874311000, "interest_expense": 165351000, "interest_income": null, "other_non_operating": null, "pretax_income": 468142000, "tax_provision": 69660000, "effective_tax_rate": null, "net_income": 412426000, "net_income_continuing_ops": 468142000, "net_income_to_common": 412426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199413000, "short_term_investments": null, "net_receivables": 48967000, "inventory": null, "other_current_assets": null, "total_current_assets": 399183000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": null, "goodwill_and_intangibles": 120279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12981968000, "total_assets": 13381151000, "short_term_debt": 10302000, "accounts_payable": 96000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400779000, "long_term_debt": 5010762000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5131742000, "total_liabilities": 5532521000, "total_debt": 5021064000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -380632000, "total_equity": 7160016000, "shares_outstanding": 367990000, "operating_cash_flow": 811535000, "stock_based_compensation": 30984000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121751000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -825876000, "dividends_paid": 397479000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 142696000, "free_cash_flow": 933286000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "400701000", "ebitda": "874311000", "netIncome": "412426000", "grossProfit": "961301000", "depreciation": "None", "totalRevenue": "1728697000", "costOfRevenue": "767396000", "interestIncome": "None", "incomeBeforeTax": "468142000", "interestExpense": "165351000", "operatingIncome": "874311000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "69660000", "reportedCurrency": "USD", "netInterestIncome": "-165351000", "nonInterestIncome": "None", "operatingExpenses": "86990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "767396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "473610000", "sellingGeneralAndAdministrative": "79572000", "netIncomeFromContinuingOperations": "468142000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3696000", "currentDebt": "None", "investments": "None", "totalAssets": "13381151000", "longTermDebt": "5010762000", "shortTermDebt": "10302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-380632000", "totalLiabilities": "5532521000", "otherCurrentAssets": "150803000", "totalCurrentAssets": "399183000", "currentLongTermDebt": "None", "longTermInvestments": "159134000", "shortTermInvestments": "None", "currentNetReceivables": "48967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12981968000", "currentAccountsPayable": "96000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12484608000", "shortLongTermDebtTotal": "5027071000", "totalShareholderEquity": "7160016000", "capitalLeaseObligations": "16309000", "otherCurrentLiabilities": "339639000", "totalCurrentLiabilities": "400779000", "otherNonCurrentLiabilities": "74518000", "totalNonCurrentLiabilities": "5131742000", "cashAndShortTermInvestments": "199413000", "commonStockSharesOutstanding": "367990000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "468142000", "profitLoss": "None", "dividendPayout": "397479000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "811535000", "capitalExpenditures": "121751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142696000", "cashflowFromInvestment": "-825876000", "stockBasedCompensation": "30984000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "397479000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "149496000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "477010000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 1623605000, "cost_of_revenue": 739732000, "gross_profit": 883873000, "ebit": 352708000, "ebitda": 806258000, "pretax_income": 432142000, "tax_provision": 53057000, "net_income": 380168000, "net_income_to_common": 380168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59385000, "total_current_assets": 59385000, "total_assets": 11757225000, "short_term_debt": 2500226000, "long_term_debt": 4371647000, "total_debt": 6871873000, "total_liabilities": 5035307000, "total_equity": 6721918000, "shares_outstanding": 362477216, "goodwill_and_intangibles": 120279000 }, "cash_flow": { "operating_cash_flow": 738689000, "capital_expenditure": 134176000, "free_cash_flow": 872865000, "dividends_paid": 333442000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214600, "ticker_id": 185, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "352708000", "ebitda": "806258000", "netIncome": "380168000", "grossProfit": "883873000", "depreciation": "None", "totalRevenue": "1623605000", "costOfRevenue": "739732000", "interestIncome": "None", "incomeBeforeTax": "432142000", "interestExpense": "140198000", "operatingIncome": "806258000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "53057000", "reportedCurrency": "USD", "netInterestIncome": "-141356000", "nonInterestIncome": "None", "operatingExpenses": "77615000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "739732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453550000", "sellingGeneralAndAdministrative": "70601000", "netIncomeFromContinuingOperations": "444996000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3649000", "currentDebt": "None", "investments": "None", "totalAssets": "11757225000", "longTermDebt": "4371647000", "shortTermDebt": "2500226000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-394908000", "totalLiabilities": "5035307000", "otherCurrentAssets": "-291403000", "totalCurrentAssets": "59385000", "currentLongTermDebt": "90000000", "longTermInvestments": "139864000", "shortTermInvestments": "None", "currentNetReceivables": "42823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120279000", "currentAccountsPayable": "36056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11870710000", "shortLongTermDebtTotal": "2500226000", "totalShareholderEquity": "6721918000", "capitalLeaseObligations": "18288000", "otherCurrentLiabilities": "-527164000", "totalCurrentLiabilities": "2500226000", "otherNonCurrentLiabilities": "108688000", "totalNonCurrentLiabilities": "2535081000", "cashAndShortTermInvestments": "59385000", "commonStockSharesOutstanding": "362477216", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59385000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "380168000", "profitLoss": "None", "dividendPayout": "333442000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "738689000", "capitalExpenditures": "134176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42210000", "cashflowFromInvestment": "-692578000", "stockBasedCompensation": "25370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "333442000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3966000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "456550000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1623605000, "cost_of_revenue": 739732000, "gross_profit": 883873000, "research_and_development": 0.26, "selling_general_admin": 70601000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 352708000, "depreciation_amortisation": 453550000, "ebitda": 806258000, "interest_expense": 140198000, "interest_income": null, "other_non_operating": null, "pretax_income": 432142000, "tax_provision": 53057000, "effective_tax_rate": null, "net_income": 380168000, "net_income_continuing_ops": 444996000, "net_income_to_common": 380168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59385000, "short_term_investments": null, "net_receivables": 42823000, "inventory": null, "other_current_assets": null, "total_current_assets": 59385000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": null, "goodwill_and_intangibles": 120279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 120279000, "total_assets": 11757225000, "short_term_debt": 2500226000, "accounts_payable": 36056000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2500226000, "long_term_debt": 4371647000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2535081000, "total_liabilities": 5035307000, "total_debt": 6871873000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -394908000, "total_equity": 6721918000, "shares_outstanding": 362477216, "operating_cash_flow": 738689000, "stock_based_compensation": 25370000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -692578000, "dividends_paid": 333442000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42210000, "free_cash_flow": 872865000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "352708000", "ebitda": "806258000", "netIncome": "380168000", "grossProfit": "883873000", "depreciation": "None", "totalRevenue": "1623605000", "costOfRevenue": "739732000", "interestIncome": "None", "incomeBeforeTax": "432142000", "interestExpense": "140198000", "operatingIncome": "806258000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "53057000", "reportedCurrency": "USD", "netInterestIncome": "-141356000", "nonInterestIncome": "None", "operatingExpenses": "77615000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "739732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453550000", "sellingGeneralAndAdministrative": "70601000", "netIncomeFromContinuingOperations": "444996000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3649000", "currentDebt": "None", "investments": "None", "totalAssets": "11757225000", "longTermDebt": "4371647000", "shortTermDebt": "2500226000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-394908000", "totalLiabilities": "5035307000", "otherCurrentAssets": "-291403000", "totalCurrentAssets": "59385000", "currentLongTermDebt": "90000000", "longTermInvestments": "139864000", "shortTermInvestments": "None", "currentNetReceivables": "42823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120279000", "currentAccountsPayable": "36056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11870710000", "shortLongTermDebtTotal": "2500226000", "totalShareholderEquity": "6721918000", "capitalLeaseObligations": "18288000", "otherCurrentLiabilities": "-527164000", "totalCurrentLiabilities": "2500226000", "otherNonCurrentLiabilities": "108688000", "totalNonCurrentLiabilities": "2535081000", "cashAndShortTermInvestments": "59385000", "commonStockSharesOutstanding": "362477216", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59385000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "380168000", "profitLoss": "None", "dividendPayout": "333442000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "738689000", "capitalExpenditures": "134176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42210000", "cashflowFromInvestment": "-692578000", "stockBasedCompensation": "25370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "333442000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3966000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "456550000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 1490534000, "cost_of_revenue": 688241000, "gross_profit": 802293000, "ebit": 307705000, "ebitda": 731536000, "pretax_income": 310025000, "tax_provision": 134871000, "net_income": 273138000, "net_income_to_common": 273138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69155000, "total_current_assets": 597158000, "total_assets": 12175059000, "short_term_debt": 130000000, "long_term_debt": 4385998000, "total_debt": 4515998000, "total_liabilities": 5000401000, "total_equity": 7174658000, "shares_outstanding": 349787092, "goodwill_and_intangibles": 130516000 }, "cash_flow": { "operating_cash_flow": 665518000, "capital_expenditure": 138779000, "free_cash_flow": 804297000, "dividends_paid": 269587000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214605, "ticker_id": 185, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "307705000", "ebitda": "731536000", "netIncome": "273138000", "grossProfit": "802293000", "depreciation": "None", "totalRevenue": "1490534000", "costOfRevenue": "688241000", "interestIncome": "None", "incomeBeforeTax": "310025000", "interestExpense": "134871000", "operatingIncome": "731536000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "134871000", "reportedCurrency": "USD", "netInterestIncome": "-134871000", "nonInterestIncome": "None", "operatingExpenses": "70757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "136459000", "costofGoodsAndServicesSold": "688241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423831000", "sellingGeneralAndAdministrative": "64160000", "netIncomeFromContinuingOperations": "310025000" }, "balance": { "goodwill": "120279000", "inventory": "774012000", "commonStock": "3535000", "currentDebt": "None", "investments": "None", "totalAssets": "12175059000", "longTermDebt": "4385998000", "shortTermDebt": "130000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "10237000", "reportedCurrency": "USD", "retainedEarnings": "-440791000", "totalLiabilities": "5000401000", "otherCurrentAssets": "-293761000", "totalCurrentAssets": "597158000", "currentLongTermDebt": "130000000", "longTermInvestments": "133013000", "shortTermInvestments": "107347000", "currentNetReceivables": "47752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11577901000", "currentAccountsPayable": "5719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11429510000", "shortLongTermDebtTotal": "4645998000", "totalShareholderEquity": "7174658000", "capitalLeaseObligations": "20755000", "otherCurrentLiabilities": "451762000", "totalCurrentLiabilities": "614403000", "otherNonCurrentLiabilities": "188820000", "totalNonCurrentLiabilities": "4385998000", "cashAndShortTermInvestments": "69155000", "commonStockSharesOutstanding": "349787092", "intangibleAssetsExcludingGoodwill": "10237000", "cashAndCashEquivalentsAtCarryingValue": "69155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "310025000", "profitLoss": "None", "dividendPayout": "269587000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "665518000", "capitalExpenditures": "138779000", "changeInReceivables": "-10090000", "changeInExchangeRate": "None", "cashflowFromFinancing": "786177000", "cashflowFromInvestment": "-1425502000", "stockBasedCompensation": "27308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "269587000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26193000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-155000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "426531000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1490534000, "cost_of_revenue": 688241000, "gross_profit": 802293000, "research_and_development": 0.24, "selling_general_admin": 64160000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 307705000, "depreciation_amortisation": 423831000, "ebitda": 731536000, "interest_expense": 134871000, "interest_income": null, "other_non_operating": null, "pretax_income": 310025000, "tax_provision": 134871000, "effective_tax_rate": null, "net_income": 273138000, "net_income_continuing_ops": 310025000, "net_income_to_common": 273138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69155000, "short_term_investments": 107347000, "net_receivables": 47752000, "inventory": 774012000, "other_current_assets": null, "total_current_assets": 597158000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": 10237000, "goodwill_and_intangibles": 130516000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11577901000, "total_assets": 12175059000, "short_term_debt": 130000000, "accounts_payable": 5719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 614403000, "long_term_debt": 4385998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4385998000, "total_liabilities": 5000401000, "total_debt": 4515998000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -440791000, "total_equity": 7174658000, "shares_outstanding": 349787092, "operating_cash_flow": 665518000, "stock_based_compensation": 27308000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 138779000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1425502000, "dividends_paid": 269587000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 786177000, "free_cash_flow": 804297000, "net_change_in_cash": 26193000 }, "raw_data": { "income": { "ebit": "307705000", "ebitda": "731536000", "netIncome": "273138000", "grossProfit": "802293000", "depreciation": "None", "totalRevenue": "1490534000", "costOfRevenue": "688241000", "interestIncome": "None", "incomeBeforeTax": "310025000", "interestExpense": "134871000", "operatingIncome": "731536000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "134871000", "reportedCurrency": "USD", "netInterestIncome": "-134871000", "nonInterestIncome": "None", "operatingExpenses": "70757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "136459000", "costofGoodsAndServicesSold": "688241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423831000", "sellingGeneralAndAdministrative": "64160000", "netIncomeFromContinuingOperations": "310025000" }, "balance": { "goodwill": "120279000", "inventory": "774012000", "commonStock": "3535000", "currentDebt": "None", "investments": "None", "totalAssets": "12175059000", "longTermDebt": "4385998000", "shortTermDebt": "130000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "10237000", "reportedCurrency": "USD", "retainedEarnings": "-440791000", "totalLiabilities": "5000401000", "otherCurrentAssets": "-293761000", "totalCurrentAssets": "597158000", "currentLongTermDebt": "130000000", "longTermInvestments": "133013000", "shortTermInvestments": "107347000", "currentNetReceivables": "47752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11577901000", "currentAccountsPayable": "5719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11429510000", "shortLongTermDebtTotal": "4645998000", "totalShareholderEquity": "7174658000", "capitalLeaseObligations": "20755000", "otherCurrentLiabilities": "451762000", "totalCurrentLiabilities": "614403000", "otherNonCurrentLiabilities": "188820000", "totalNonCurrentLiabilities": "4385998000", "cashAndShortTermInvestments": "69155000", "commonStockSharesOutstanding": "349787092", "intangibleAssetsExcludingGoodwill": "10237000", "cashAndCashEquivalentsAtCarryingValue": "69155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "310025000", "profitLoss": "None", "dividendPayout": "269587000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "665518000", "capitalExpenditures": "138779000", "changeInReceivables": "-10090000", "changeInExchangeRate": "None", "cashflowFromFinancing": "786177000", "cashflowFromInvestment": "-1425502000", "stockBasedCompensation": "27308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "269587000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26193000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-155000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "426531000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 1303882000, "cost_of_revenue": 602819000, "gross_profit": 701063000, "ebit": 271771000, "ebitda": 640719000, "pretax_income": 210559000, "tax_provision": 140345000, "net_income": 189092000, "net_income_to_common": 189092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48198000, "total_current_assets": 268700000, "total_assets": 10962433000, "short_term_debt": 350000000, "long_term_debt": 3530478000, "total_debt": 3880478000, "total_liabilities": 4224004000, "total_equity": 6059571000, "shares_outstanding": 325518291, "goodwill_and_intangibles": 133413000 }, "cash_flow": { "operating_cash_flow": 595200000, "capital_expenditure": 122551000, "free_cash_flow": 717751000, "dividends_paid": 184166000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214610, "ticker_id": 185, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "271771000", "ebitda": "640719000", "netIncome": "189092000", "grossProfit": "701063000", "depreciation": "None", "totalRevenue": "1303882000", "costOfRevenue": "602819000", "interestIncome": "None", "incomeBeforeTax": "210559000", "interestExpense": "114893000", "operatingIncome": "644619000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "140345000", "reportedCurrency": "USD", "netInterestIncome": "-114893000", "nonInterestIncome": "None", "operatingExpenses": "56444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "49696000", "costofGoodsAndServicesSold": "602819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "368948000", "sellingGeneralAndAdministrative": "52487000", "netIncomeFromContinuingOperations": "1898663000" }, "balance": { "goodwill": "120279000", "inventory": "628894000", "commonStock": "3380000", "currentDebt": "None", "investments": "None", "totalAssets": "10962433000", "longTermDebt": "3530478000", "shortTermDebt": "350000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13134000", "reportedCurrency": "USD", "retainedEarnings": "-438710000", "totalLiabilities": "4224004000", "otherCurrentAssets": "143569000", "totalCurrentAssets": "268700000", "currentLongTermDebt": "350000000", "longTermInvestments": "10366509000", "shortTermInvestments": "121950000", "currentNetReceivables": "76933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10693733000", "currentAccountsPayable": "1113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9247493000", "shortLongTermDebtTotal": "3899201000", "totalShareholderEquity": "6059571000", "capitalLeaseObligations": "18723000", "otherCurrentLiabilities": "239955000", "totalCurrentLiabilities": "643613000", "otherNonCurrentLiabilities": "105809000", "totalNonCurrentLiabilities": "3580391000", "cashAndShortTermInvestments": "48198000", "commonStockSharesOutstanding": "325518291", "intangibleAssetsExcludingGoodwill": "13134000", "cashAndCashEquivalentsAtCarryingValue": "48198000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210559000", "profitLoss": "None", "dividendPayout": "184166000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-44512000", "operatingCashflow": "595200000", "capitalExpenditures": "122551000", "changeInReceivables": "4885000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1064955000", "cashflowFromInvestment": "-1733465000", "stockBasedCompensation": "17792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "184166000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-73310000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-498750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "372848000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1303882000, "cost_of_revenue": 602819000, "gross_profit": 701063000, "research_and_development": 0.18, "selling_general_admin": 52487000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 271771000, "depreciation_amortisation": 368948000, "ebitda": 640719000, "interest_expense": 114893000, "interest_income": null, "other_non_operating": null, "pretax_income": 210559000, "tax_provision": 140345000, "effective_tax_rate": null, "net_income": 189092000, "net_income_continuing_ops": 1898663000, "net_income_to_common": 189092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48198000, "short_term_investments": 121950000, "net_receivables": 76933000, "inventory": 628894000, "other_current_assets": null, "total_current_assets": 268700000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": 13134000, "goodwill_and_intangibles": 133413000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10693733000, "total_assets": 10962433000, "short_term_debt": 350000000, "accounts_payable": 1113000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 643613000, "long_term_debt": 3530478000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3580391000, "total_liabilities": 4224004000, "total_debt": 3880478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -438710000, "total_equity": 6059571000, "shares_outstanding": 325518291, "operating_cash_flow": 595200000, "stock_based_compensation": 17792000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122551000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1733465000, "dividends_paid": 184166000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1064955000, "free_cash_flow": 717751000, "net_change_in_cash": -73310000 }, "raw_data": { "income": { "ebit": "271771000", "ebitda": "640719000", "netIncome": "189092000", "grossProfit": "701063000", "depreciation": "None", "totalRevenue": "1303882000", "costOfRevenue": "602819000", "interestIncome": "None", "incomeBeforeTax": "210559000", "interestExpense": "114893000", "operatingIncome": "644619000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "140345000", "reportedCurrency": "USD", "netInterestIncome": "-114893000", "nonInterestIncome": "None", "operatingExpenses": "56444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "49696000", "costofGoodsAndServicesSold": "602819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "368948000", "sellingGeneralAndAdministrative": "52487000", "netIncomeFromContinuingOperations": "1898663000" }, "balance": { "goodwill": "120279000", "inventory": "628894000", "commonStock": "3380000", "currentDebt": "None", "investments": "None", "totalAssets": "10962433000", "longTermDebt": "3530478000", "shortTermDebt": "350000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13134000", "reportedCurrency": "USD", "retainedEarnings": "-438710000", "totalLiabilities": "4224004000", "otherCurrentAssets": "143569000", "totalCurrentAssets": "268700000", "currentLongTermDebt": "350000000", "longTermInvestments": "10366509000", "shortTermInvestments": "121950000", "currentNetReceivables": "76933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10693733000", "currentAccountsPayable": "1113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9247493000", "shortLongTermDebtTotal": "3899201000", "totalShareholderEquity": "6059571000", "capitalLeaseObligations": "18723000", "otherCurrentLiabilities": "239955000", "totalCurrentLiabilities": "643613000", "otherNonCurrentLiabilities": "105809000", "totalNonCurrentLiabilities": "3580391000", "cashAndShortTermInvestments": "48198000", "commonStockSharesOutstanding": "325518291", "intangibleAssetsExcludingGoodwill": "13134000", "cashAndCashEquivalentsAtCarryingValue": "48198000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210559000", "profitLoss": "None", "dividendPayout": "184166000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-44512000", "operatingCashflow": "595200000", "capitalExpenditures": "122551000", "changeInReceivables": "4885000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1064955000", "cashflowFromInvestment": "-1733465000", "stockBasedCompensation": "17792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "184166000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-73310000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-498750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "372848000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 1172514000, "cost_of_revenue": 549457000, "gross_profit": 623057000, "ebit": 231387000, "ebitda": 570440000, "pretax_income": 154829000, "tax_provision": 117457000, "net_income": 140374000, "net_income_to_common": 140374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137060000, "total_current_assets": 469792000, "total_assets": 9593625000, "short_term_debt": 19166000, "long_term_debt": 2817412000, "total_debt": 2836578000, "total_liabilities": 3121195000, "total_equity": 6472430000, "shares_outstanding": 307074747, "goodwill_and_intangibles": 110117000 }, "cash_flow": { "operating_cash_flow": 474100000, "capital_expenditure": 104819000, "free_cash_flow": 578919000, "dividends_paid": 116195000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214615, "ticker_id": 185, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231387000", "ebitda": "570440000", "netIncome": "140374000", "grossProfit": "623057000", "depreciation": "None", "totalRevenue": "1172514000", "costOfRevenue": "549457000", "interestIncome": "None", "incomeBeforeTax": "154829000", "interestExpense": "117038000", "operatingIncome": "574540000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "117457000", "reportedCurrency": "USD", "netInterestIncome": "-117038000", "nonInterestIncome": "None", "operatingExpenses": "48517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "44194000", "costofGoodsAndServicesSold": "549457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339053000", "sellingGeneralAndAdministrative": "45070000", "netIncomeFromContinuingOperations": "154829000" }, "balance": { "goodwill": "120279000", "inventory": "1", "commonStock": "3166000", "currentDebt": "None", "investments": "None", "totalAssets": "9593625000", "longTermDebt": "2817412000", "shortTermDebt": "19166000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "-10162000", "reportedCurrency": "USD", "retainedEarnings": "-443522000", "totalLiabilities": "3121195000", "otherCurrentAssets": "-306621000", "totalCurrentAssets": "469792000", "currentLongTermDebt": "None", "longTermInvestments": "8977888000", "shortTermInvestments": "163171000", "currentNetReceivables": "41544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9123833000", "currentAccountsPayable": "298949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8755753000", "shortLongTermDebtTotal": "2836578000", "totalShareholderEquity": "6472430000", "capitalLeaseObligations": "19166000", "otherCurrentLiabilities": "-38753000", "totalCurrentLiabilities": "303783000", "otherNonCurrentLiabilities": "90621000", "totalNonCurrentLiabilities": "2817412000", "cashAndShortTermInvestments": "137060000", "commonStockSharesOutstanding": "307074747", "intangibleAssetsExcludingGoodwill": "-10162000", "cashAndCashEquivalentsAtCarryingValue": "137060000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154829000", "profitLoss": "None", "dividendPayout": "116195000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-14193000", "operatingCashflow": "474100000", "capitalExpenditures": "104819000", "changeInReceivables": "-15923000", "changeInExchangeRate": "None", "cashflowFromFinancing": "269783000", "cashflowFromInvestment": "-642925000", "stockBasedCompensation": "9834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116195000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "100958000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "137011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1172514000, "cost_of_revenue": 549457000, "gross_profit": 623057000, "research_and_development": 0.11, "selling_general_admin": 45070000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231387000, "depreciation_amortisation": 339053000, "ebitda": 570440000, "interest_expense": 117038000, "interest_income": null, "other_non_operating": null, "pretax_income": 154829000, "tax_provision": 117457000, "effective_tax_rate": null, "net_income": 140374000, "net_income_continuing_ops": 154829000, "net_income_to_common": 140374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137060000, "short_term_investments": 163171000, "net_receivables": 41544000, "inventory": 1, "other_current_assets": null, "total_current_assets": 469792000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": -10162000, "goodwill_and_intangibles": 110117000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9123833000, "total_assets": 9593625000, "short_term_debt": 19166000, "accounts_payable": 298949000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 303783000, "long_term_debt": 2817412000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2817412000, "total_liabilities": 3121195000, "total_debt": 2836578000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -443522000, "total_equity": 6472430000, "shares_outstanding": 307074747, "operating_cash_flow": 474100000, "stock_based_compensation": 9834000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104819000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -642925000, "dividends_paid": 116195000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 269783000, "free_cash_flow": 578919000, "net_change_in_cash": 100958000 }, "raw_data": { "income": { "ebit": "231387000", "ebitda": "570440000", "netIncome": "140374000", "grossProfit": "623057000", "depreciation": "None", "totalRevenue": "1172514000", "costOfRevenue": "549457000", "interestIncome": "None", "incomeBeforeTax": "154829000", "interestExpense": "117038000", "operatingIncome": "574540000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "117457000", "reportedCurrency": "USD", "netInterestIncome": "-117038000", "nonInterestIncome": "None", "operatingExpenses": "48517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "44194000", "costofGoodsAndServicesSold": "549457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339053000", "sellingGeneralAndAdministrative": "45070000", "netIncomeFromContinuingOperations": "154829000" }, "balance": { "goodwill": "120279000", "inventory": "1", "commonStock": "3166000", "currentDebt": "None", "investments": "None", "totalAssets": "9593625000", "longTermDebt": "2817412000", "shortTermDebt": "19166000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "-10162000", "reportedCurrency": "USD", "retainedEarnings": "-443522000", "totalLiabilities": "3121195000", "otherCurrentAssets": "-306621000", "totalCurrentAssets": "469792000", "currentLongTermDebt": "None", "longTermInvestments": "8977888000", "shortTermInvestments": "163171000", "currentNetReceivables": "41544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9123833000", "currentAccountsPayable": "298949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8755753000", "shortLongTermDebtTotal": "2836578000", "totalShareholderEquity": "6472430000", "capitalLeaseObligations": "19166000", "otherCurrentLiabilities": "-38753000", "totalCurrentLiabilities": "303783000", "otherNonCurrentLiabilities": "90621000", "totalNonCurrentLiabilities": "2817412000", "cashAndShortTermInvestments": "137060000", "commonStockSharesOutstanding": "307074747", "intangibleAssetsExcludingGoodwill": "-10162000", "cashAndCashEquivalentsAtCarryingValue": "137060000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154829000", "profitLoss": "None", "dividendPayout": "116195000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-14193000", "operatingCashflow": "474100000", "capitalExpenditures": "104819000", "changeInReceivables": "-15923000", "changeInExchangeRate": "None", "cashflowFromFinancing": "269783000", "cashflowFromInvestment": "-642925000", "stockBasedCompensation": "9834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116195000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "100958000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "137011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343153000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 1132137000, "cost_of_revenue": 523986000, "gross_profit": 608151000, "ebit": 235652000, "ebitda": 556945000, "pretax_income": 156260000, "tax_provision": 135602000, "net_income": 141039000, "net_income_to_common": 141039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37575000, "total_current_assets": 395793000, "total_assets": 9100109000, "short_term_debt": 888453000, "long_term_debt": 2833497000, "total_debt": 3721950000, "total_liabilities": 3081319000, "total_equity": 6018790000, "shares_outstanding": 299918966, "goodwill_and_intangibles": 112137000 }, "cash_flow": { "operating_cash_flow": 457887000, "capital_expenditure": 71481000, "free_cash_flow": 529368000, "dividends_paid": 114960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214620, "ticker_id": 185, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "235652000", "ebitda": "556945000", "netIncome": "141039000", "grossProfit": "608151000", "depreciation": "None", "totalRevenue": "1132137000", "costOfRevenue": "523986000", "interestIncome": "None", "incomeBeforeTax": "156260000", "interestExpense": "127114000", "operatingIncome": "564945000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "135602000", "reportedCurrency": "USD", "netInterestIncome": "-127114000", "nonInterestIncome": "None", "operatingExpenses": "43206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "43214000", "costofGoodsAndServicesSold": "523986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321293000", "sellingGeneralAndAdministrative": "40594000", "netIncomeFromContinuingOperations": "156260000" }, "balance": { "goodwill": "120279000", "inventory": "559171000", "commonStock": "3007000", "currentDebt": "None", "investments": "None", "totalAssets": "9100109000", "longTermDebt": "2833497000", "shortTermDebt": "888453000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "-8142000", "reportedCurrency": "USD", "retainedEarnings": "-465368000", "totalLiabilities": "3081319000", "otherCurrentAssets": "-230571000", "totalCurrentAssets": "395793000", "currentLongTermDebt": "None", "longTermInvestments": "8551531000", "shortTermInvestments": "202056000", "currentNetReceivables": "29618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8704316000", "currentAccountsPayable": "243193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8117662000", "shortLongTermDebtTotal": "3721950000", "totalShareholderEquity": "6018790000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4629000", "totalCurrentLiabilities": "247822000", "otherNonCurrentLiabilities": "84832000", "totalNonCurrentLiabilities": "2833497000", "cashAndShortTermInvestments": "37575000", "commonStockSharesOutstanding": "299918966", "intangibleAssetsExcludingGoodwill": "-8142000", "cashAndCashEquivalentsAtCarryingValue": "37575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156260000", "profitLoss": "None", "dividendPayout": "114960000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2784000", "operatingCashflow": "457887000", "capitalExpenditures": "71481000", "changeInReceivables": "-2784000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92116000", "cashflowFromInvestment": "-376866000", "stockBasedCompensation": "4808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11095000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34969000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "329293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1132137000, "cost_of_revenue": 523986000, "gross_profit": 608151000, "research_and_development": 0.14, "selling_general_admin": 40594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 235652000, "depreciation_amortisation": 321293000, "ebitda": 556945000, "interest_expense": 127114000, "interest_income": null, "other_non_operating": null, "pretax_income": 156260000, "tax_provision": 135602000, "effective_tax_rate": null, "net_income": 141039000, "net_income_continuing_ops": 156260000, "net_income_to_common": 141039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37575000, "short_term_investments": 202056000, "net_receivables": 29618000, "inventory": 559171000, "other_current_assets": null, "total_current_assets": 395793000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": -8142000, "goodwill_and_intangibles": 112137000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8704316000, "total_assets": 9100109000, "short_term_debt": 888453000, "accounts_payable": 243193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 247822000, "long_term_debt": 2833497000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2833497000, "total_liabilities": 3081319000, "total_debt": 3721950000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -465368000, "total_equity": 6018790000, "shares_outstanding": 299918966, "operating_cash_flow": 457887000, "stock_based_compensation": 4808000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71481000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -376866000, "dividends_paid": 114960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92116000, "free_cash_flow": 529368000, "net_change_in_cash": -11095000 }, "raw_data": { "income": { "ebit": "235652000", "ebitda": "556945000", "netIncome": "141039000", "grossProfit": "608151000", "depreciation": "None", "totalRevenue": "1132137000", "costOfRevenue": "523986000", "interestIncome": "None", "incomeBeforeTax": "156260000", "interestExpense": "127114000", "operatingIncome": "564945000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "135602000", "reportedCurrency": "USD", "netInterestIncome": "-127114000", "nonInterestIncome": "None", "operatingExpenses": "43206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "43214000", "costofGoodsAndServicesSold": "523986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321293000", "sellingGeneralAndAdministrative": "40594000", "netIncomeFromContinuingOperations": "156260000" }, "balance": { "goodwill": "120279000", "inventory": "559171000", "commonStock": "3007000", "currentDebt": "None", "investments": "None", "totalAssets": "9100109000", "longTermDebt": "2833497000", "shortTermDebt": "888453000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "-8142000", "reportedCurrency": "USD", "retainedEarnings": "-465368000", "totalLiabilities": "3081319000", "otherCurrentAssets": "-230571000", "totalCurrentAssets": "395793000", "currentLongTermDebt": "None", "longTermInvestments": "8551531000", "shortTermInvestments": "202056000", "currentNetReceivables": "29618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8704316000", "currentAccountsPayable": "243193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8117662000", "shortLongTermDebtTotal": "3721950000", "totalShareholderEquity": "6018790000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4629000", "totalCurrentLiabilities": "247822000", "otherNonCurrentLiabilities": "84832000", "totalNonCurrentLiabilities": "2833497000", "cashAndShortTermInvestments": "37575000", "commonStockSharesOutstanding": "299918966", "intangibleAssetsExcludingGoodwill": "-8142000", "cashAndCashEquivalentsAtCarryingValue": "37575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156260000", "profitLoss": "None", "dividendPayout": "114960000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2784000", "operatingCashflow": "457887000", "capitalExpenditures": "71481000", "changeInReceivables": "-2784000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92116000", "cashflowFromInvestment": "-376866000", "stockBasedCompensation": "4808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11095000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34969000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "329293000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 1072855000, "cost_of_revenue": 492703000, "gross_profit": 580152000, "ebit": 224892000, "ebitda": 532577000, "pretax_income": 112438000, "tax_provision": 4165000, "net_income": 108273000, "net_income_to_common": 108273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30284000, "total_current_assets": 204241000, "total_assets": 9001481000, "short_term_debt": 250000000, "long_term_debt": 2454311000, "total_debt": 2704311000, "total_liabilities": 3027739000, "total_equity": 5251965000, "shares_outstanding": 294268330, "goodwill_and_intangibles": 109807000 }, "cash_flow": { "operating_cash_flow": 410882000, "capital_expenditure": 54465000, "free_cash_flow": 465347000, "dividends_paid": 125553000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214625, "ticker_id": 185, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "224892000", "ebitda": "532577000", "netIncome": "108273000", "grossProfit": "580152000", "depreciation": "None", "totalRevenue": "1072855000", "costOfRevenue": "492703000", "interestIncome": "None", "incomeBeforeTax": "112438000", "interestExpense": "122900000", "operatingIncome": "543577000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4165000", "reportedCurrency": "USD", "netInterestIncome": "-122900000", "nonInterestIncome": "None", "operatingExpenses": "36575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "17711000", "costofGoodsAndServicesSold": "492703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307685000", "sellingGeneralAndAdministrative": "36575000", "netIncomeFromContinuingOperations": "-960417000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "2966000", "currentDebt": "None", "investments": "None", "totalAssets": "9001481000", "longTermDebt": "2454311000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "-10472000", "reportedCurrency": "USD", "retainedEarnings": "-491214000", "totalLiabilities": "3027739000", "otherCurrentAssets": "144930000", "totalCurrentAssets": "204241000", "currentLongTermDebt": "250000000", "longTermInvestments": "8492575000", "shortTermInvestments": "-56789000", "currentNetReceivables": "29027000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8797240000", "currentAccountsPayable": "195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8077041000", "shortLongTermDebtTotal": "2803543000", "totalShareholderEquity": "5251965000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "160929000", "totalCurrentLiabilities": "451690000", "otherNonCurrentLiabilities": "83406000", "totalNonCurrentLiabilities": "2576049000", "cashAndShortTermInvestments": "30284000", "commonStockSharesOutstanding": "294268330", "intangibleAssetsExcludingGoodwill": "-10472000", "cashAndCashEquivalentsAtCarryingValue": "30284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112438000", "profitLoss": "None", "dividendPayout": "125553000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-17497000", "operatingCashflow": "410882000", "capitalExpenditures": "54465000", "changeInReceivables": "-12172000", "changeInExchangeRate": "None", "cashflowFromFinancing": "255917000", "cashflowFromInvestment": "-674408000", "stockBasedCompensation": "3433000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125553000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7609000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34969000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1072855000, "cost_of_revenue": 492703000, "gross_profit": 580152000, "research_and_development": 0.09, "selling_general_admin": 36575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224892000, "depreciation_amortisation": 307685000, "ebitda": 532577000, "interest_expense": 122900000, "interest_income": null, "other_non_operating": null, "pretax_income": 112438000, "tax_provision": 4165000, "effective_tax_rate": null, "net_income": 108273000, "net_income_continuing_ops": -960417000, "net_income_to_common": 108273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30284000, "short_term_investments": -56789000, "net_receivables": 29027000, "inventory": null, "other_current_assets": null, "total_current_assets": 204241000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": -10472000, "goodwill_and_intangibles": 109807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8797240000, "total_assets": 9001481000, "short_term_debt": 250000000, "accounts_payable": 195000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 451690000, "long_term_debt": 2454311000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2576049000, "total_liabilities": 3027739000, "total_debt": 2704311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -491214000, "total_equity": 5251965000, "shares_outstanding": 294268330, "operating_cash_flow": 410882000, "stock_based_compensation": 3433000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54465000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -674408000, "dividends_paid": 125553000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 255917000, "free_cash_flow": 465347000, "net_change_in_cash": -7609000 }, "raw_data": { "income": { "ebit": "224892000", "ebitda": "532577000", "netIncome": "108273000", "grossProfit": "580152000", "depreciation": "None", "totalRevenue": "1072855000", "costOfRevenue": "492703000", "interestIncome": "None", "incomeBeforeTax": "112438000", "interestExpense": "122900000", "operatingIncome": "543577000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4165000", "reportedCurrency": "USD", "netInterestIncome": "-122900000", "nonInterestIncome": "None", "operatingExpenses": "36575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "17711000", "costofGoodsAndServicesSold": "492703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307685000", "sellingGeneralAndAdministrative": "36575000", "netIncomeFromContinuingOperations": "-960417000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "2966000", "currentDebt": "None", "investments": "None", "totalAssets": "9001481000", "longTermDebt": "2454311000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "-10472000", "reportedCurrency": "USD", "retainedEarnings": "-491214000", "totalLiabilities": "3027739000", "otherCurrentAssets": "144930000", "totalCurrentAssets": "204241000", "currentLongTermDebt": "250000000", "longTermInvestments": "8492575000", "shortTermInvestments": "-56789000", "currentNetReceivables": "29027000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8797240000", "currentAccountsPayable": "195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8077041000", "shortLongTermDebtTotal": "2803543000", "totalShareholderEquity": "5251965000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "160929000", "totalCurrentLiabilities": "451690000", "otherNonCurrentLiabilities": "83406000", "totalNonCurrentLiabilities": "2576049000", "cashAndShortTermInvestments": "30284000", "commonStockSharesOutstanding": "294268330", "intangibleAssetsExcludingGoodwill": "-10472000", "cashAndCashEquivalentsAtCarryingValue": "30284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112438000", "profitLoss": "None", "dividendPayout": "125553000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-17497000", "operatingCashflow": "410882000", "capitalExpenditures": "54465000", "changeInReceivables": "-12172000", "changeInExchangeRate": "None", "cashflowFromFinancing": "255917000", "cashflowFromInvestment": "-674408000", "stockBasedCompensation": "3433000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125553000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7609000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34969000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318685000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 472024000, "cost_of_revenue": 455560000, "gross_profit": 16464000, "ebit": 210053000, "ebitda": 337397000, "pretax_income": 148844000, "tax_provision": null, "net_income": 131253999, "net_income_to_common": 131253999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63301000, "total_current_assets": 256405000, "total_assets": 13175038000, "short_term_debt": 390000000, "long_term_debt": 4737926000, "total_debt": 5127926000, "total_liabilities": 5575044000, "total_equity": 6927785000, "shares_outstanding": 364498367, "goodwill_and_intangibles": 120279000 }, "cash_flow": { "operating_cash_flow": 203060000, "capital_expenditure": 23218000, "free_cash_flow": 226278000, "dividends_paid": 124940000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214588, "ticker_id": 185, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "210053000", "ebitda": "337397000", "netIncome": "131253999", "grossProfit": "16464000", "depreciation": "None", "totalRevenue": "472024000", "costOfRevenue": "455560000", "interestIncome": "None", "incomeBeforeTax": "148844000", "interestExpense": "61209000", "operatingIncome": "118295000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-48222000", "nonInterestIncome": "None", "operatingExpenses": "-101831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127344000", "sellingGeneralAndAdministrative": "21332000", "netIncomeFromContinuingOperations": "148844000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3638000", "currentDebt": "None", "investments": "None", "totalAssets": "13175038000", "longTermDebt": "4737926000", "shortTermDebt": "390000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-380213000", "totalLiabilities": "5575044000", "otherCurrentAssets": "144863000", "totalCurrentAssets": "256405000", "currentLongTermDebt": "390000000", "longTermInvestments": "150714000", "shortTermInvestments": "None", "currentNetReceivables": "48241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12918633000", "currentAccountsPayable": "374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5145438000", "totalShareholderEquity": "6927785000", "capitalLeaseObligations": "17512000", "otherCurrentLiabilities": "395680000", "totalCurrentLiabilities": "786054000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4788990000", "cashAndShortTermInvestments": "63301000", "commonStockSharesOutstanding": "364498367", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148844000", "profitLoss": "None", "dividendPayout": "124940000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203060000", "capitalExpenditures": "23218000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235840000", "cashflowFromInvestment": "10254000", "stockBasedCompensation": "6760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124940000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 472024000, "cost_of_revenue": 455560000, "gross_profit": 16464000, "research_and_development": null, "selling_general_admin": 21332000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 210053000, "depreciation_amortisation": 127344000, "ebitda": 337397000, "interest_expense": 61209000, "interest_income": null, "other_non_operating": null, "pretax_income": 148844000, "tax_provision": null, "effective_tax_rate": null, "net_income": 131253999, "net_income_continuing_ops": 148844000, "net_income_to_common": 131253999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63301000, "short_term_investments": null, "net_receivables": 48241000, "inventory": null, "other_current_assets": null, "total_current_assets": 256405000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": null, "goodwill_and_intangibles": 120279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12918633000, "total_assets": 13175038000, "short_term_debt": 390000000, "accounts_payable": 374000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 786054000, "long_term_debt": 4737926000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4788990000, "total_liabilities": 5575044000, "total_debt": 5127926000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -380213000, "total_equity": 6927785000, "shares_outstanding": 364498367, "operating_cash_flow": 203060000, "stock_based_compensation": 6760000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23218000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10254000, "dividends_paid": 124940000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -235840000, "free_cash_flow": 226278000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "210053000", "ebitda": "337397000", "netIncome": "131253999", "grossProfit": "16464000", "depreciation": "None", "totalRevenue": "472024000", "costOfRevenue": "455560000", "interestIncome": "None", "incomeBeforeTax": "148844000", "interestExpense": "61209000", "operatingIncome": "118295000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-48222000", "nonInterestIncome": "None", "operatingExpenses": "-101831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127344000", "sellingGeneralAndAdministrative": "21332000", "netIncomeFromContinuingOperations": "148844000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3638000", "currentDebt": "None", "investments": "None", "totalAssets": "13175038000", "longTermDebt": "4737926000", "shortTermDebt": "390000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-380213000", "totalLiabilities": "5575044000", "otherCurrentAssets": "144863000", "totalCurrentAssets": "256405000", "currentLongTermDebt": "390000000", "longTermInvestments": "150714000", "shortTermInvestments": "None", "currentNetReceivables": "48241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12918633000", "currentAccountsPayable": "374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5145438000", "totalShareholderEquity": "6927785000", "capitalLeaseObligations": "17512000", "otherCurrentLiabilities": "395680000", "totalCurrentLiabilities": "786054000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4788990000", "cashAndShortTermInvestments": "63301000", "commonStockSharesOutstanding": "364498367", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148844000", "profitLoss": "None", "dividendPayout": "124940000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203060000", "capitalExpenditures": "23218000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235840000", "cashflowFromInvestment": "10254000", "stockBasedCompensation": "6760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124940000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127344000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 459257000, "cost_of_revenue": 438355000, "gross_profit": 20902000, "ebit": 189524000, "ebitda": 315342000, "pretax_income": 144254000, "tax_provision": null, "net_income": 127294000, "net_income_to_common": 127294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108516000, "total_current_assets": 273809000, "total_assets": 13242120000, "short_term_debt": 4353000, "long_term_debt": 4735735000, "total_debt": 4740088000, "total_liabilities": 5532614000, "total_equity": 7033748000, "shares_outstanding": 370182859, "goodwill_and_intangibles": 120279000 }, "cash_flow": { "operating_cash_flow": 145812000, "capital_expenditure": 118268000, "free_cash_flow": 264080000, "dividends_paid": 114151000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214589, "ticker_id": 185, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189524000", "ebitda": "315342000", "netIncome": "127294000", "grossProfit": "20902000", "depreciation": "None", "totalRevenue": "459257000", "costOfRevenue": "438355000", "interestIncome": "None", "incomeBeforeTax": "144254000", "interestExpense": "45270000", "operatingIncome": "115905000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-45270000", "nonInterestIncome": "None", "operatingExpenses": "-95003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125818000", "sellingGeneralAndAdministrative": "22824000", "netIncomeFromContinuingOperations": "144254000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3666000", "currentDebt": "None", "investments": "None", "totalAssets": "13242120000", "longTermDebt": "4735735000", "shortTermDebt": "4353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-387643000", "totalLiabilities": "5532614000", "otherCurrentAssets": "122374000", "totalCurrentAssets": "273809000", "currentLongTermDebt": "360000000", "longTermInvestments": "148935000", "shortTermInvestments": "None", "currentNetReceivables": "42919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12968311000", "currentAccountsPayable": "322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12595261000", "shortLongTermDebtTotal": "5125774000", "totalShareholderEquity": "7033748000", "capitalLeaseObligations": "17196000", "otherCurrentLiabilities": "4731060000", "totalCurrentLiabilities": "4353000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5528261000", "cashAndShortTermInvestments": "108516000", "commonStockSharesOutstanding": "370182859", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108516000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85147000", "profitLoss": "None", "dividendPayout": "114151000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145812000", "capitalExpenditures": "118268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43321000", "cashflowFromInvestment": "-47536000", "stockBasedCompensation": "5456000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114151000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150114000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 459257000, "cost_of_revenue": 438355000, "gross_profit": 20902000, "research_and_development": null, "selling_general_admin": 22824000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189524000, "depreciation_amortisation": 125818000, "ebitda": 315342000, "interest_expense": 45270000, "interest_income": null, "other_non_operating": null, "pretax_income": 144254000, "tax_provision": null, "effective_tax_rate": null, "net_income": 127294000, "net_income_continuing_ops": 144254000, "net_income_to_common": 127294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108516000, "short_term_investments": null, "net_receivables": 42919000, "inventory": null, "other_current_assets": null, "total_current_assets": 273809000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": null, "goodwill_and_intangibles": 120279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12968311000, "total_assets": 13242120000, "short_term_debt": 4353000, "accounts_payable": 322000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4353000, "long_term_debt": 4735735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5528261000, "total_liabilities": 5532614000, "total_debt": 4740088000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -387643000, "total_equity": 7033748000, "shares_outstanding": 370182859, "operating_cash_flow": 145812000, "stock_based_compensation": 5456000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118268000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47536000, "dividends_paid": 114151000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43321000, "free_cash_flow": 264080000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189524000", "ebitda": "315342000", "netIncome": "127294000", "grossProfit": "20902000", "depreciation": "None", "totalRevenue": "459257000", "costOfRevenue": "438355000", "interestIncome": "None", "incomeBeforeTax": "144254000", "interestExpense": "45270000", "operatingIncome": "115905000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-45270000", "nonInterestIncome": "None", "operatingExpenses": "-95003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125818000", "sellingGeneralAndAdministrative": "22824000", "netIncomeFromContinuingOperations": "144254000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3666000", "currentDebt": "None", "investments": "None", "totalAssets": "13242120000", "longTermDebt": "4735735000", "shortTermDebt": "4353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-387643000", "totalLiabilities": "5532614000", "otherCurrentAssets": "122374000", "totalCurrentAssets": "273809000", "currentLongTermDebt": "360000000", "longTermInvestments": "148935000", "shortTermInvestments": "None", "currentNetReceivables": "42919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12968311000", "currentAccountsPayable": "322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12595261000", "shortLongTermDebtTotal": "5125774000", "totalShareholderEquity": "7033748000", "capitalLeaseObligations": "17196000", "otherCurrentLiabilities": "4731060000", "totalCurrentLiabilities": "4353000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5528261000", "cashAndShortTermInvestments": "108516000", "commonStockSharesOutstanding": "370182859", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108516000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85147000", "profitLoss": "None", "dividendPayout": "114151000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145812000", "capitalExpenditures": "118268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43321000", "cashflowFromInvestment": "-47536000", "stockBasedCompensation": "5456000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114151000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150114000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125818000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 478464000, "cost_of_revenue": 214988000, "gross_profit": 263476000, "ebit": 165000000, "ebitda": 291656000, "pretax_income": 116801000, "tax_provision": null, "net_income": 102863000, "net_income_to_common": 102863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45631000, "total_current_assets": 232527000, "total_assets": 13253466000, "short_term_debt": 110000000, "long_term_debt": 4733543000, "total_debt": 4843543000, "total_liabilities": 5415499000, "total_equity": 7161264000, "shares_outstanding": 371084326, "goodwill_and_intangibles": 120279000 }, "cash_flow": { "operating_cash_flow": 223254000, "capital_expenditure": 56579000, "free_cash_flow": 279833000, "dividends_paid": 115137000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214591, "ticker_id": 185, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "165000000", "ebitda": "291656000", "netIncome": "102863000", "grossProfit": "263476000", "depreciation": "None", "totalRevenue": "478464000", "costOfRevenue": "214988000", "interestIncome": "None", "incomeBeforeTax": "116801000", "interestExpense": "48199000", "operatingIncome": "116317000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-48199000", "nonInterestIncome": "None", "operatingExpenses": "147159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126656000", "sellingGeneralAndAdministrative": "20503000", "netIncomeFromContinuingOperations": "116801000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3711000", "currentDebt": "None", "investments": "None", "totalAssets": "13253466000", "longTermDebt": "4733543000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-400445000", "totalLiabilities": "5415499000", "otherCurrentAssets": "130104000", "totalCurrentAssets": "232527000", "currentLongTermDebt": "110000000", "longTermInvestments": "161986000", "shortTermInvestments": "None", "currentNetReceivables": "56792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13020939000", "currentAccountsPayable": "405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12595744000", "shortLongTermDebtTotal": "4860788000", "totalShareholderEquity": "7161264000", "capitalLeaseObligations": "17245000", "otherCurrentLiabilities": "491062000", "totalCurrentLiabilities": "601467000", "otherNonCurrentLiabilities": "34038000", "totalNonCurrentLiabilities": "4814032000", "cashAndShortTermInvestments": "45631000", "commonStockSharesOutstanding": "371084326", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116801000", "profitLoss": "None", "dividendPayout": "115137000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "223254000", "capitalExpenditures": "56579000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-461893000", "cashflowFromInvestment": "-52226000", "stockBasedCompensation": "6225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115137000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11643000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126656000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 478464000, "cost_of_revenue": 214988000, "gross_profit": 263476000, "research_and_development": null, "selling_general_admin": 20503000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 165000000, "depreciation_amortisation": 126656000, "ebitda": 291656000, "interest_expense": 48199000, "interest_income": null, "other_non_operating": null, "pretax_income": 116801000, "tax_provision": null, "effective_tax_rate": null, "net_income": 102863000, "net_income_continuing_ops": 116801000, "net_income_to_common": 102863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45631000, "short_term_investments": null, "net_receivables": 56792000, "inventory": null, "other_current_assets": null, "total_current_assets": 232527000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": null, "goodwill_and_intangibles": 120279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13020939000, "total_assets": 13253466000, "short_term_debt": 110000000, "accounts_payable": 405000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 601467000, "long_term_debt": 4733543000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4814032000, "total_liabilities": 5415499000, "total_debt": 4843543000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -400445000, "total_equity": 7161264000, "shares_outstanding": 371084326, "operating_cash_flow": 223254000, "stock_based_compensation": 6225000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56579000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52226000, "dividends_paid": 115137000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -461893000, "free_cash_flow": 279833000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "165000000", "ebitda": "291656000", "netIncome": "102863000", "grossProfit": "263476000", "depreciation": "None", "totalRevenue": "478464000", "costOfRevenue": "214988000", "interestIncome": "None", "incomeBeforeTax": "116801000", "interestExpense": "48199000", "operatingIncome": "116317000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-48199000", "nonInterestIncome": "None", "operatingExpenses": "147159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126656000", "sellingGeneralAndAdministrative": "20503000", "netIncomeFromContinuingOperations": "116801000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3711000", "currentDebt": "None", "investments": "None", "totalAssets": "13253466000", "longTermDebt": "4733543000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-400445000", "totalLiabilities": "5415499000", "otherCurrentAssets": "130104000", "totalCurrentAssets": "232527000", "currentLongTermDebt": "110000000", "longTermInvestments": "161986000", "shortTermInvestments": "None", "currentNetReceivables": "56792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13020939000", "currentAccountsPayable": "405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12595744000", "shortLongTermDebtTotal": "4860788000", "totalShareholderEquity": "7161264000", "capitalLeaseObligations": "17245000", "otherCurrentLiabilities": "491062000", "totalCurrentLiabilities": "601467000", "otherNonCurrentLiabilities": "34038000", "totalNonCurrentLiabilities": "4814032000", "cashAndShortTermInvestments": "45631000", "commonStockSharesOutstanding": "371084326", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116801000", "profitLoss": "None", "dividendPayout": "115137000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "223254000", "capitalExpenditures": "56579000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-461893000", "cashflowFromInvestment": "-52226000", "stockBasedCompensation": "6225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115137000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11643000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126656000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 457503000, "cost_of_revenue": 194501000, "gross_profit": 263002000, "ebit": 169927000, "ebitda": 296866000, "pretax_income": 123624000, "tax_provision": -29840000, "net_income": 109039000, "net_income_to_common": 109039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 323258000, "total_current_assets": 517424000, "total_assets": 13592318000, "short_term_debt": 4733543000, "long_term_debt": 5158609000, "total_debt": 9892152000, "total_liabilities": 5746775000, "total_equity": 7165206000, "shares_outstanding": 371059970, "goodwill_and_intangibles": 120279000 }, "cash_flow": { "operating_cash_flow": 271858000, "capital_expenditure": 30747000, "free_cash_flow": 302605000, "dividends_paid": 115090000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214592, "ticker_id": 185, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "169927000", "ebitda": "296866000", "netIncome": "109039000", "grossProfit": "263002000", "depreciation": "None", "totalRevenue": "457503000", "costOfRevenue": "194501000", "interestIncome": "None", "incomeBeforeTax": "123624000", "interestExpense": "46303000", "operatingIncome": "116055000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-29840000", "reportedCurrency": "USD", "netInterestIncome": "-46303000", "nonInterestIncome": "None", "operatingExpenses": "146947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126939000", "sellingGeneralAndAdministrative": "20008000", "netIncomeFromContinuingOperations": "123624000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3708000", "currentDebt": "None", "investments": "None", "totalAssets": "13592318000", "longTermDebt": "5158609000", "shortTermDebt": "4733543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-388735000", "totalLiabilities": "5746775000", "otherCurrentAssets": "143342000", "totalCurrentAssets": "517424000", "currentLongTermDebt": "None", "longTermInvestments": "147835000", "shortTermInvestments": "None", "currentNetReceivables": "50824000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13074894000", "currentAccountsPayable": "363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12622331000", "shortLongTermDebtTotal": "5174690000", "totalShareholderEquity": "7165206000", "capitalLeaseObligations": "16081000", "otherCurrentLiabilities": "336162000", "totalCurrentLiabilities": "481801000", "otherNonCurrentLiabilities": "56247000", "totalNonCurrentLiabilities": "5264974000", "cashAndShortTermInvestments": "323258000", "commonStockSharesOutstanding": "371059970", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "323258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123624000", "profitLoss": "None", "dividendPayout": "115090000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "271858000", "capitalExpenditures": "30747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96600000", "cashflowFromInvestment": "-120716000", "stockBasedCompensation": "6473000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115090000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 457503000, "cost_of_revenue": 194501000, "gross_profit": 263002000, "research_and_development": null, "selling_general_admin": 20008000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 169927000, "depreciation_amortisation": 126939000, "ebitda": 296866000, "interest_expense": 46303000, "interest_income": null, "other_non_operating": null, "pretax_income": 123624000, "tax_provision": -29840000, "effective_tax_rate": null, "net_income": 109039000, "net_income_continuing_ops": 123624000, "net_income_to_common": 109039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 323258000, "short_term_investments": null, "net_receivables": 50824000, "inventory": null, "other_current_assets": null, "total_current_assets": 517424000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": null, "goodwill_and_intangibles": 120279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13074894000, "total_assets": 13592318000, "short_term_debt": 4733543000, "accounts_payable": 363000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 481801000, "long_term_debt": 5158609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5264974000, "total_liabilities": 5746775000, "total_debt": 9892152000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -388735000, "total_equity": 7165206000, "shares_outstanding": 371059970, "operating_cash_flow": 271858000, "stock_based_compensation": 6473000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30747000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120716000, "dividends_paid": 115090000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96600000, "free_cash_flow": 302605000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "169927000", "ebitda": "296866000", "netIncome": "109039000", "grossProfit": "263002000", "depreciation": "None", "totalRevenue": "457503000", "costOfRevenue": "194501000", "interestIncome": "None", "incomeBeforeTax": "123624000", "interestExpense": "46303000", "operatingIncome": "116055000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-29840000", "reportedCurrency": "USD", "netInterestIncome": "-46303000", "nonInterestIncome": "None", "operatingExpenses": "146947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126939000", "sellingGeneralAndAdministrative": "20008000", "netIncomeFromContinuingOperations": "123624000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3708000", "currentDebt": "None", "investments": "None", "totalAssets": "13592318000", "longTermDebt": "5158609000", "shortTermDebt": "4733543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-388735000", "totalLiabilities": "5746775000", "otherCurrentAssets": "143342000", "totalCurrentAssets": "517424000", "currentLongTermDebt": "None", "longTermInvestments": "147835000", "shortTermInvestments": "None", "currentNetReceivables": "50824000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13074894000", "currentAccountsPayable": "363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12622331000", "shortLongTermDebtTotal": "5174690000", "totalShareholderEquity": "7165206000", "capitalLeaseObligations": "16081000", "otherCurrentLiabilities": "336162000", "totalCurrentLiabilities": "481801000", "otherNonCurrentLiabilities": "56247000", "totalNonCurrentLiabilities": "5264974000", "cashAndShortTermInvestments": "323258000", "commonStockSharesOutstanding": "371059970", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "323258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123624000", "profitLoss": "None", "dividendPayout": "115090000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "271858000", "capitalExpenditures": "30747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96600000", "cashflowFromInvestment": "-120716000", "stockBasedCompensation": "6473000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115090000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126939000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 459276000, "cost_of_revenue": 204772000, "gross_profit": 254504000, "ebit": 109905000, "ebitda": 233733000, "pretax_income": 128713000, "tax_provision": null, "net_income": 113458000, "net_income_to_common": 113458000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69698000, "total_current_assets": 271388000, "total_assets": 13289223000, "short_term_debt": 410000000, "long_term_debt": 4516702000, "total_debt": 4926702000, "total_liabilities": 5447112000, "total_equity": 7153889000, "shares_outstanding": 370761741, "goodwill_and_intangibles": 120279000 }, "cash_flow": { "operating_cash_flow": 223403000, "capital_expenditure": 30942000, "free_cash_flow": 254345000, "dividends_paid": 115858000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214593, "ticker_id": 185, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109905000", "ebitda": "233733000", "netIncome": "113458000", "grossProfit": "254504000", "depreciation": "None", "totalRevenue": "459276000", "costOfRevenue": "204772000", "interestIncome": "None", "incomeBeforeTax": "128713000", "interestExpense": "45426000", "operatingIncome": "233733000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-45426000", "nonInterestIncome": "None", "operatingExpenses": "20771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123828000", "sellingGeneralAndAdministrative": "19671000", "netIncomeFromContinuingOperations": "128713000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3701000", "currentDebt": "None", "investments": "None", "totalAssets": "13289223000", "longTermDebt": "4516702000", "shortTermDebt": "410000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-382384000", "totalLiabilities": "5447112000", "otherCurrentAssets": "149160000", "totalCurrentAssets": "271388000", "currentLongTermDebt": "410000000", "longTermInvestments": "160764000", "shortTermInvestments": "None", "currentNetReceivables": "52530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13017835000", "currentAccountsPayable": "1866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12555581000", "shortLongTermDebtTotal": "4942935000", "totalShareholderEquity": "7153889000", "capitalLeaseObligations": "16233000", "otherCurrentLiabilities": "411214000", "totalCurrentLiabilities": "823080000", "otherNonCurrentLiabilities": "56922000", "totalNonCurrentLiabilities": "4624032000", "cashAndShortTermInvestments": "69698000", "commonStockSharesOutstanding": "370761741", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "69698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113458000", "profitLoss": "None", "dividendPayout": "115858000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "223403000", "capitalExpenditures": "30942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247072000", "cashflowFromInvestment": "-107689000", "stockBasedCompensation": "7661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115858000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "445000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124928000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 459276000, "cost_of_revenue": 204772000, "gross_profit": 254504000, "research_and_development": null, "selling_general_admin": 19671000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109905000, "depreciation_amortisation": 123828000, "ebitda": 233733000, "interest_expense": 45426000, "interest_income": null, "other_non_operating": null, "pretax_income": 128713000, "tax_provision": null, "effective_tax_rate": null, "net_income": 113458000, "net_income_continuing_ops": 128713000, "net_income_to_common": 113458000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69698000, "short_term_investments": null, "net_receivables": 52530000, "inventory": null, "other_current_assets": null, "total_current_assets": 271388000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": null, "goodwill_and_intangibles": 120279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13017835000, "total_assets": 13289223000, "short_term_debt": 410000000, "accounts_payable": 1866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 823080000, "long_term_debt": 4516702000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4624032000, "total_liabilities": 5447112000, "total_debt": 4926702000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -382384000, "total_equity": 7153889000, "shares_outstanding": 370761741, "operating_cash_flow": 223403000, "stock_based_compensation": 7661000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30942000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107689000, "dividends_paid": 115858000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -247072000, "free_cash_flow": 254345000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "109905000", "ebitda": "233733000", "netIncome": "113458000", "grossProfit": "254504000", "depreciation": "None", "totalRevenue": "459276000", "costOfRevenue": "204772000", "interestIncome": "None", "incomeBeforeTax": "128713000", "interestExpense": "45426000", "operatingIncome": "233733000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-45426000", "nonInterestIncome": "None", "operatingExpenses": "20771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123828000", "sellingGeneralAndAdministrative": "19671000", "netIncomeFromContinuingOperations": "128713000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3701000", "currentDebt": "None", "investments": "None", "totalAssets": "13289223000", "longTermDebt": "4516702000", "shortTermDebt": "410000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-382384000", "totalLiabilities": "5447112000", "otherCurrentAssets": "149160000", "totalCurrentAssets": "271388000", "currentLongTermDebt": "410000000", "longTermInvestments": "160764000", "shortTermInvestments": "None", "currentNetReceivables": "52530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13017835000", "currentAccountsPayable": "1866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12555581000", "shortLongTermDebtTotal": "4942935000", "totalShareholderEquity": "7153889000", "capitalLeaseObligations": "16233000", "otherCurrentLiabilities": "411214000", "totalCurrentLiabilities": "823080000", "otherNonCurrentLiabilities": "56922000", "totalNonCurrentLiabilities": "4624032000", "cashAndShortTermInvestments": "69698000", "commonStockSharesOutstanding": "370761741", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "69698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113458000", "profitLoss": "None", "dividendPayout": "115858000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "223403000", "capitalExpenditures": "30942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247072000", "cashflowFromInvestment": "-107689000", "stockBasedCompensation": "7661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115858000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "445000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124928000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 436593000, "cost_of_revenue": 185345000, "gross_profit": 251248000, "ebit": 106493000, "ebitda": 229583000, "pretax_income": 143873000, "tax_provision": 20643000, "net_income": 126716000, "net_income_to_common": 126716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199413000, "total_current_assets": 399183000, "total_assets": 13381151000, "short_term_debt": 10302000, "long_term_debt": 5010762000, "total_debt": 5021064000, "total_liabilities": 5532521000, "total_equity": 7160016000, "shares_outstanding": 369908000, "goodwill_and_intangibles": 120279000 }, "cash_flow": { "operating_cash_flow": 102187000, "capital_expenditure": 40554000, "free_cash_flow": 142741000, "dividends_paid": 99895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214594, "ticker_id": 185, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106493000", "ebitda": "229583000", "netIncome": "126716000", "grossProfit": "251248000", "depreciation": "None", "totalRevenue": "436593000", "costOfRevenue": "185345000", "interestIncome": "None", "incomeBeforeTax": "143873000", "interestExpense": "44485000", "operatingIncome": "229583000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "20643000", "reportedCurrency": "USD", "netInterestIncome": "-44485000", "nonInterestIncome": "None", "operatingExpenses": "21665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185345000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123090000", "sellingGeneralAndAdministrative": "16747000", "netIncomeFromContinuingOperations": "143873000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3696000", "currentDebt": "None", "investments": "None", "totalAssets": "13381151000", "longTermDebt": "5010762000", "shortTermDebt": "10302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-380632000", "totalLiabilities": "5532521000", "otherCurrentAssets": "150803000", "totalCurrentAssets": "399183000", "currentLongTermDebt": "None", "longTermInvestments": "159134000", "shortTermInvestments": "None", "currentNetReceivables": "48967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12981968000", "currentAccountsPayable": "96000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12484608000", "shortLongTermDebtTotal": "5027071000", "totalShareholderEquity": "7160016000", "capitalLeaseObligations": "16309000", "otherCurrentLiabilities": "339639000", "totalCurrentLiabilities": "400779000", "otherNonCurrentLiabilities": "74518000", "totalNonCurrentLiabilities": "5131742000", "cashAndShortTermInvestments": "199413000", "commonStockSharesOutstanding": "369908000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143873000", "profitLoss": "None", "dividendPayout": "99895000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102187000", "capitalExpenditures": "40554000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "463008000", "cashflowFromInvestment": "-532828000", "stockBasedCompensation": "4832000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "149496000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 436593000, "cost_of_revenue": 185345000, "gross_profit": 251248000, "research_and_development": null, "selling_general_admin": 16747000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106493000, "depreciation_amortisation": 123090000, "ebitda": 229583000, "interest_expense": 44485000, "interest_income": null, "other_non_operating": null, "pretax_income": 143873000, "tax_provision": 20643000, "effective_tax_rate": null, "net_income": 126716000, "net_income_continuing_ops": 143873000, "net_income_to_common": 126716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199413000, "short_term_investments": null, "net_receivables": 48967000, "inventory": null, "other_current_assets": null, "total_current_assets": 399183000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": null, "goodwill_and_intangibles": 120279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12981968000, "total_assets": 13381151000, "short_term_debt": 10302000, "accounts_payable": 96000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400779000, "long_term_debt": 5010762000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5131742000, "total_liabilities": 5532521000, "total_debt": 5021064000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -380632000, "total_equity": 7160016000, "shares_outstanding": 369908000, "operating_cash_flow": 102187000, "stock_based_compensation": 4832000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40554000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -532828000, "dividends_paid": 99895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 463008000, "free_cash_flow": 142741000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106493000", "ebitda": "229583000", "netIncome": "126716000", "grossProfit": "251248000", "depreciation": "None", "totalRevenue": "436593000", "costOfRevenue": "185345000", "interestIncome": "None", "incomeBeforeTax": "143873000", "interestExpense": "44485000", "operatingIncome": "229583000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "20643000", "reportedCurrency": "USD", "netInterestIncome": "-44485000", "nonInterestIncome": "None", "operatingExpenses": "21665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185345000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123090000", "sellingGeneralAndAdministrative": "16747000", "netIncomeFromContinuingOperations": "143873000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3696000", "currentDebt": "None", "investments": "None", "totalAssets": "13381151000", "longTermDebt": "5010762000", "shortTermDebt": "10302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-380632000", "totalLiabilities": "5532521000", "otherCurrentAssets": "150803000", "totalCurrentAssets": "399183000", "currentLongTermDebt": "None", "longTermInvestments": "159134000", "shortTermInvestments": "None", "currentNetReceivables": "48967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12981968000", "currentAccountsPayable": "96000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12484608000", "shortLongTermDebtTotal": "5027071000", "totalShareholderEquity": "7160016000", "capitalLeaseObligations": "16309000", "otherCurrentLiabilities": "339639000", "totalCurrentLiabilities": "400779000", "otherNonCurrentLiabilities": "74518000", "totalNonCurrentLiabilities": "5131742000", "cashAndShortTermInvestments": "199413000", "commonStockSharesOutstanding": "369908000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143873000", "profitLoss": "None", "dividendPayout": "99895000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102187000", "capitalExpenditures": "40554000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "463008000", "cashflowFromInvestment": "-532828000", "stockBasedCompensation": "4832000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "149496000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123990000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 445055000, "cost_of_revenue": 206609000, "gross_profit": 238446000, "ebit": 99508000, "ebitda": 218299000, "pretax_income": 87640000, "tax_provision": -63973000, "net_income": 77307000, "net_income_to_common": 77307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162477000, "total_current_assets": 368259000, "total_assets": 12844285000, "short_term_debt": 18605000, "long_term_debt": 4518813000, "total_debt": 4537418000, "total_liabilities": 5148681000, "total_equity": 7011494000, "shares_outstanding": 367601000, "goodwill_and_intangibles": 120279000 }, "cash_flow": { "operating_cash_flow": 233568000, "capital_expenditure": 31180000, "free_cash_flow": 264748000, "dividends_paid": 99094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214596, "ticker_id": 185, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99508000", "ebitda": "218299000", "netIncome": "77307000", "grossProfit": "238446000", "depreciation": "None", "totalRevenue": "445055000", "costOfRevenue": "206609000", "interestIncome": "None", "incomeBeforeTax": "87640000", "interestExpense": "43611000", "operatingIncome": "218299000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-63973000", "reportedCurrency": "USD", "netInterestIncome": "-43611000", "nonInterestIncome": "None", "operatingExpenses": "20147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118791000", "sellingGeneralAndAdministrative": "19247000", "netIncomeFromContinuingOperations": "87640000" }, "balance": { "goodwill": "120279000", "inventory": "317849000", "commonStock": "3665000", "currentDebt": "None", "investments": "None", "totalAssets": "12844285000", "longTermDebt": "4518813000", "shortTermDebt": "18605000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-407251000", "totalLiabilities": "5148681000", "otherCurrentAssets": "155372000", "totalCurrentAssets": "368259000", "currentLongTermDebt": "None", "longTermInvestments": "154997000", "shortTermInvestments": "None", "currentNetReceivables": "50410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12476026000", "currentAccountsPayable": "1022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11938843000", "shortLongTermDebtTotal": "4534842000", "totalShareholderEquity": "7011494000", "capitalLeaseObligations": "16029000", "otherCurrentLiabilities": "304302000", "totalCurrentLiabilities": "488994000", "otherNonCurrentLiabilities": "96316000", "totalNonCurrentLiabilities": "4659687000", "cashAndShortTermInvestments": "162477000", "commonStockSharesOutstanding": "367601000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "162477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87640000", "profitLoss": "None", "dividendPayout": "99094000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "233568000", "capitalExpenditures": "31180000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-612629000", "cashflowFromInvestment": "-185132000", "stockBasedCompensation": "5743000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "37124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119691000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 445055000, "cost_of_revenue": 206609000, "gross_profit": 238446000, "research_and_development": null, "selling_general_admin": 19247000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99508000, "depreciation_amortisation": 118791000, "ebitda": 218299000, "interest_expense": 43611000, "interest_income": null, "other_non_operating": null, "pretax_income": 87640000, "tax_provision": -63973000, "effective_tax_rate": null, "net_income": 77307000, "net_income_continuing_ops": 87640000, "net_income_to_common": 77307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162477000, "short_term_investments": null, "net_receivables": 50410000, "inventory": 317849000, "other_current_assets": null, "total_current_assets": 368259000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": null, "goodwill_and_intangibles": 120279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12476026000, "total_assets": 12844285000, "short_term_debt": 18605000, "accounts_payable": 1022000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 488994000, "long_term_debt": 4518813000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4659687000, "total_liabilities": 5148681000, "total_debt": 4537418000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -407251000, "total_equity": 7011494000, "shares_outstanding": 367601000, "operating_cash_flow": 233568000, "stock_based_compensation": 5743000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31180000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -185132000, "dividends_paid": 99094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -612629000, "free_cash_flow": 264748000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99508000", "ebitda": "218299000", "netIncome": "77307000", "grossProfit": "238446000", "depreciation": "None", "totalRevenue": "445055000", "costOfRevenue": "206609000", "interestIncome": "None", "incomeBeforeTax": "87640000", "interestExpense": "43611000", "operatingIncome": "218299000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-63973000", "reportedCurrency": "USD", "netInterestIncome": "-43611000", "nonInterestIncome": "None", "operatingExpenses": "20147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118791000", "sellingGeneralAndAdministrative": "19247000", "netIncomeFromContinuingOperations": "87640000" }, "balance": { "goodwill": "120279000", "inventory": "317849000", "commonStock": "3665000", "currentDebt": "None", "investments": "None", "totalAssets": "12844285000", "longTermDebt": "4518813000", "shortTermDebt": "18605000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-407251000", "totalLiabilities": "5148681000", "otherCurrentAssets": "155372000", "totalCurrentAssets": "368259000", "currentLongTermDebt": "None", "longTermInvestments": "154997000", "shortTermInvestments": "None", "currentNetReceivables": "50410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12476026000", "currentAccountsPayable": "1022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11938843000", "shortLongTermDebtTotal": "4534842000", "totalShareholderEquity": "7011494000", "capitalLeaseObligations": "16029000", "otherCurrentLiabilities": "304302000", "totalCurrentLiabilities": "488994000", "otherNonCurrentLiabilities": "96316000", "totalNonCurrentLiabilities": "4659687000", "cashAndShortTermInvestments": "162477000", "commonStockSharesOutstanding": "367601000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "162477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87640000", "profitLoss": "None", "dividendPayout": "99094000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "233568000", "capitalExpenditures": "31180000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-612629000", "cashflowFromInvestment": "-185132000", "stockBasedCompensation": "5743000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "37124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119691000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 423494000, "cost_of_revenue": 184789000, "gross_profit": 238705000, "ebit": 99409000, "ebitda": 216212000, "pretax_income": 108534000, "tax_provision": 13220000, "net_income": 95628000, "net_income_to_common": 95628000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 718380000, "total_current_assets": 925858000, "total_assets": 13303940000, "short_term_debt": 478051000, "long_term_debt": 4992590000, "total_debt": 5470641000, "total_liabilities": 5591953000, "total_equity": 7025154000, "shares_outstanding": 367312955, "goodwill_and_intangibles": 120279000 }, "cash_flow": { "operating_cash_flow": 274000000, "capital_expenditure": 26213000, "free_cash_flow": 300213000, "dividends_paid": 99090000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214597, "ticker_id": 185, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99409000", "ebitda": "216212000", "netIncome": "95628000", "grossProfit": "238705000", "depreciation": "None", "totalRevenue": "423494000", "costOfRevenue": "184789000", "interestIncome": "None", "incomeBeforeTax": "108534000", "interestExpense": "38678000", "operatingIncome": "216212000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13220000", "reportedCurrency": "USD", "netInterestIncome": "-38678000", "nonInterestIncome": "None", "operatingExpenses": "22493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116803000", "sellingGeneralAndAdministrative": "21693000", "netIncomeFromContinuingOperations": "108534000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3665000", "currentDebt": "None", "investments": "None", "totalAssets": "13303940000", "longTermDebt": "4992590000", "shortTermDebt": "478051000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-385298000", "totalLiabilities": "5591953000", "otherCurrentAssets": "163266000", "totalCurrentAssets": "925858000", "currentLongTermDebt": "None", "longTermInvestments": "150128000", "shortTermInvestments": "None", "currentNetReceivables": "44212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12378082000", "currentAccountsPayable": "388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5009509000", "totalShareholderEquity": "7025154000", "capitalLeaseObligations": "16919000", "otherCurrentLiabilities": "305880000", "totalCurrentLiabilities": "446658000", "otherNonCurrentLiabilities": "105543000", "totalNonCurrentLiabilities": "5145295000", "cashAndShortTermInvestments": "718380000", "commonStockSharesOutstanding": "367312955", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "718380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108534000", "profitLoss": "None", "dividendPayout": "99090000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "274000000", "capitalExpenditures": "26213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "364521000", "cashflowFromInvestment": "-40166000", "stockBasedCompensation": "10484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99090000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117603000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 423494000, "cost_of_revenue": 184789000, "gross_profit": 238705000, "research_and_development": null, "selling_general_admin": 21693000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99409000, "depreciation_amortisation": 116803000, "ebitda": 216212000, "interest_expense": 38678000, "interest_income": null, "other_non_operating": null, "pretax_income": 108534000, "tax_provision": 13220000, "effective_tax_rate": null, "net_income": 95628000, "net_income_continuing_ops": 108534000, "net_income_to_common": 95628000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 718380000, "short_term_investments": null, "net_receivables": 44212000, "inventory": null, "other_current_assets": null, "total_current_assets": 925858000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": null, "goodwill_and_intangibles": 120279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12378082000, "total_assets": 13303940000, "short_term_debt": 478051000, "accounts_payable": 388000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 446658000, "long_term_debt": 4992590000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5145295000, "total_liabilities": 5591953000, "total_debt": 5470641000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -385298000, "total_equity": 7025154000, "shares_outstanding": 367312955, "operating_cash_flow": 274000000, "stock_based_compensation": 10484000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40166000, "dividends_paid": 99090000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 364521000, "free_cash_flow": 300213000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99409000", "ebitda": "216212000", "netIncome": "95628000", "grossProfit": "238705000", "depreciation": "None", "totalRevenue": "423494000", "costOfRevenue": "184789000", "interestIncome": "None", "incomeBeforeTax": "108534000", "interestExpense": "38678000", "operatingIncome": "216212000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13220000", "reportedCurrency": "USD", "netInterestIncome": "-38678000", "nonInterestIncome": "None", "operatingExpenses": "22493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116803000", "sellingGeneralAndAdministrative": "21693000", "netIncomeFromContinuingOperations": "108534000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3665000", "currentDebt": "None", "investments": "None", "totalAssets": "13303940000", "longTermDebt": "4992590000", "shortTermDebt": "478051000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-385298000", "totalLiabilities": "5591953000", "otherCurrentAssets": "163266000", "totalCurrentAssets": "925858000", "currentLongTermDebt": "None", "longTermInvestments": "150128000", "shortTermInvestments": "None", "currentNetReceivables": "44212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12378082000", "currentAccountsPayable": "388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5009509000", "totalShareholderEquity": "7025154000", "capitalLeaseObligations": "16919000", "otherCurrentLiabilities": "305880000", "totalCurrentLiabilities": "446658000", "otherNonCurrentLiabilities": "105543000", "totalNonCurrentLiabilities": "5145295000", "cashAndShortTermInvestments": "718380000", "commonStockSharesOutstanding": "367312955", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "718380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108534000", "profitLoss": "None", "dividendPayout": "99090000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "274000000", "capitalExpenditures": "26213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "364521000", "cashflowFromInvestment": "-40166000", "stockBasedCompensation": "10484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99090000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117603000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 423555000, "cost_of_revenue": 190653000, "gross_profit": 232902000, "ebit": 95291000, "ebitda": 210217000, "pretax_income": 128095000, "tax_provision": 15320000, "net_income": 112775000, "net_income_to_common": 112775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124826000, "total_current_assets": 328968000, "total_assets": 12761092000, "short_term_debt": 482967000, "long_term_debt": 4503113000, "total_debt": 4986080000, "total_liabilities": 5056361000, "total_equity": 7017429000, "shares_outstanding": 366972293, "goodwill_and_intangibles": 120279000 }, "cash_flow": { "operating_cash_flow": 201780000, "capital_expenditure": 23804000, "free_cash_flow": 225584000, "dividends_paid": 99400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214598, "ticker_id": 185, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95291000", "ebitda": "210217000", "netIncome": "112775000", "grossProfit": "232902000", "depreciation": "None", "totalRevenue": "423555000", "costOfRevenue": "190653000", "interestIncome": "None", "incomeBeforeTax": "128095000", "interestExpense": "38577000", "operatingIncome": "210217000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15320000", "reportedCurrency": "USD", "netInterestIncome": "-38577000", "nonInterestIncome": "None", "operatingExpenses": "22685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114926000", "sellingGeneralAndAdministrative": "21885000", "netIncomeFromContinuingOperations": "128095000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3663000", "currentDebt": "None", "investments": "None", "totalAssets": "12761092000", "longTermDebt": "4503113000", "shortTermDebt": "482967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-381508000", "totalLiabilities": "5056361000", "otherCurrentAssets": "158465000", "totalCurrentAssets": "328968000", "currentLongTermDebt": "None", "longTermInvestments": "114567000", "shortTermInvestments": "None", "currentNetReceivables": "45677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12432124000", "currentAccountsPayable": "305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4520507000", "totalShareholderEquity": "7017429000", "capitalLeaseObligations": "17394000", "otherCurrentLiabilities": "305903000", "totalCurrentLiabilities": "406066000", "otherNonCurrentLiabilities": "98073000", "totalNonCurrentLiabilities": "4650295000", "cashAndShortTermInvestments": "124826000", "commonStockSharesOutstanding": "366972293", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "124826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128095000", "profitLoss": "None", "dividendPayout": "99400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "201780000", "capitalExpenditures": "23804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72204000", "cashflowFromInvestment": "-68146000", "stockBasedCompensation": "9925000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7936000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115726000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 423555000, "cost_of_revenue": 190653000, "gross_profit": 232902000, "research_and_development": null, "selling_general_admin": 21885000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95291000, "depreciation_amortisation": 114926000, "ebitda": 210217000, "interest_expense": 38577000, "interest_income": null, "other_non_operating": null, "pretax_income": 128095000, "tax_provision": 15320000, "effective_tax_rate": null, "net_income": 112775000, "net_income_continuing_ops": 128095000, "net_income_to_common": 112775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124826000, "short_term_investments": null, "net_receivables": 45677000, "inventory": null, "other_current_assets": null, "total_current_assets": 328968000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": null, "goodwill_and_intangibles": 120279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12432124000, "total_assets": 12761092000, "short_term_debt": 482967000, "accounts_payable": 305000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 406066000, "long_term_debt": 4503113000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4650295000, "total_liabilities": 5056361000, "total_debt": 4986080000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -381508000, "total_equity": 7017429000, "shares_outstanding": 366972293, "operating_cash_flow": 201780000, "stock_based_compensation": 9925000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23804000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68146000, "dividends_paid": 99400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72204000, "free_cash_flow": 225584000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95291000", "ebitda": "210217000", "netIncome": "112775000", "grossProfit": "232902000", "depreciation": "None", "totalRevenue": "423555000", "costOfRevenue": "190653000", "interestIncome": "None", "incomeBeforeTax": "128095000", "interestExpense": "38577000", "operatingIncome": "210217000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15320000", "reportedCurrency": "USD", "netInterestIncome": "-38577000", "nonInterestIncome": "None", "operatingExpenses": "22685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114926000", "sellingGeneralAndAdministrative": "21885000", "netIncomeFromContinuingOperations": "128095000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3663000", "currentDebt": "None", "investments": "None", "totalAssets": "12761092000", "longTermDebt": "4503113000", "shortTermDebt": "482967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-381508000", "totalLiabilities": "5056361000", "otherCurrentAssets": "158465000", "totalCurrentAssets": "328968000", "currentLongTermDebt": "None", "longTermInvestments": "114567000", "shortTermInvestments": "None", "currentNetReceivables": "45677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12432124000", "currentAccountsPayable": "305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4520507000", "totalShareholderEquity": "7017429000", "capitalLeaseObligations": "17394000", "otherCurrentLiabilities": "305903000", "totalCurrentLiabilities": "406066000", "otherNonCurrentLiabilities": "98073000", "totalNonCurrentLiabilities": "4650295000", "cashAndShortTermInvestments": "124826000", "commonStockSharesOutstanding": "366972293", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "124826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128095000", "profitLoss": "None", "dividendPayout": "99400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "201780000", "capitalExpenditures": "23804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72204000", "cashflowFromInvestment": "-68146000", "stockBasedCompensation": "9925000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7936000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115726000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 408657000, "cost_of_revenue": 178169000, "gross_profit": 230488000, "ebit": 96230000, "ebitda": 211201000, "pretax_income": 90937000, "tax_provision": 11063000, "net_income": 80103000, "net_income_to_common": 80103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59385000, "total_current_assets": 59385000, "total_assets": 11757225000, "short_term_debt": 2500226000, "long_term_debt": 4371647000, "total_debt": 6871873000, "total_liabilities": 5035307000, "total_equity": 6967524000, "shares_outstanding": 363396325, "goodwill_and_intangibles": 120279000 }, "cash_flow": { "operating_cash_flow": 115315000, "capital_expenditure": 27804000, "free_cash_flow": 143119000, "dividends_paid": 83395000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214599, "ticker_id": 185, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96230000", "ebitda": "211201000", "netIncome": "80103000", "grossProfit": "230488000", "depreciation": "None", "totalRevenue": "408657000", "costOfRevenue": "178169000", "interestIncome": "None", "incomeBeforeTax": "90937000", "interestExpense": "49332000", "operatingIncome": "211201000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11063000", "reportedCurrency": "USD", "netInterestIncome": "-35091000", "nonInterestIncome": "None", "operatingExpenses": "19287000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114971000", "sellingGeneralAndAdministrative": "14473000", "netIncomeFromContinuingOperations": "90937000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3649000", "currentDebt": "None", "investments": "None", "totalAssets": "11757225000", "longTermDebt": "4371647000", "shortTermDebt": "2500226000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-394908000", "totalLiabilities": "5035307000", "otherCurrentAssets": "-291403000", "totalCurrentAssets": "59385000", "currentLongTermDebt": "90000000", "longTermInvestments": "139864000", "shortTermInvestments": "None", "currentNetReceivables": "42823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120279000", "currentAccountsPayable": "36056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2500226000", "totalShareholderEquity": "6967524000", "capitalLeaseObligations": "18288000", "otherCurrentLiabilities": "-527164000", "totalCurrentLiabilities": "2500226000", "otherNonCurrentLiabilities": "108688000", "totalNonCurrentLiabilities": "2535081000", "cashAndShortTermInvestments": "59385000", "commonStockSharesOutstanding": "363396325", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59385000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79874000", "profitLoss": "None", "dividendPayout": "83395000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "80744000", "operatingCashflow": "115315000", "capitalExpenditures": "27804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91161000", "cashflowFromInvestment": "-227262000", "stockBasedCompensation": "4622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83395000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115771000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 408657000, "cost_of_revenue": 178169000, "gross_profit": 230488000, "research_and_development": null, "selling_general_admin": 14473000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96230000, "depreciation_amortisation": 114971000, "ebitda": 211201000, "interest_expense": 49332000, "interest_income": null, "other_non_operating": null, "pretax_income": 90937000, "tax_provision": 11063000, "effective_tax_rate": null, "net_income": 80103000, "net_income_continuing_ops": 90937000, "net_income_to_common": 80103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59385000, "short_term_investments": null, "net_receivables": 42823000, "inventory": null, "other_current_assets": null, "total_current_assets": 59385000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": null, "goodwill_and_intangibles": 120279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 120279000, "total_assets": 11757225000, "short_term_debt": 2500226000, "accounts_payable": 36056000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2500226000, "long_term_debt": 4371647000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2535081000, "total_liabilities": 5035307000, "total_debt": 6871873000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -394908000, "total_equity": 6967524000, "shares_outstanding": 363396325, "operating_cash_flow": 115315000, "stock_based_compensation": 4622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27804000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -227262000, "dividends_paid": 83395000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 91161000, "free_cash_flow": 143119000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96230000", "ebitda": "211201000", "netIncome": "80103000", "grossProfit": "230488000", "depreciation": "None", "totalRevenue": "408657000", "costOfRevenue": "178169000", "interestIncome": "None", "incomeBeforeTax": "90937000", "interestExpense": "49332000", "operatingIncome": "211201000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11063000", "reportedCurrency": "USD", "netInterestIncome": "-35091000", "nonInterestIncome": "None", "operatingExpenses": "19287000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114971000", "sellingGeneralAndAdministrative": "14473000", "netIncomeFromContinuingOperations": "90937000" }, "balance": { "goodwill": "120279000", "inventory": "None", "commonStock": "3649000", "currentDebt": "None", "investments": "None", "totalAssets": "11757225000", "longTermDebt": "4371647000", "shortTermDebt": "2500226000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-394908000", "totalLiabilities": "5035307000", "otherCurrentAssets": "-291403000", "totalCurrentAssets": "59385000", "currentLongTermDebt": "90000000", "longTermInvestments": "139864000", "shortTermInvestments": "None", "currentNetReceivables": "42823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120279000", "currentAccountsPayable": "36056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2500226000", "totalShareholderEquity": "6967524000", "capitalLeaseObligations": "18288000", "otherCurrentLiabilities": "-527164000", "totalCurrentLiabilities": "2500226000", "otherNonCurrentLiabilities": "108688000", "totalNonCurrentLiabilities": "2535081000", "cashAndShortTermInvestments": "59385000", "commonStockSharesOutstanding": "363396325", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59385000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79874000", "profitLoss": "None", "dividendPayout": "83395000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "80744000", "operatingCashflow": "115315000", "capitalExpenditures": "27804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91161000", "cashflowFromInvestment": "-227262000", "stockBasedCompensation": "4622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83395000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115771000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 421697000, "cost_of_revenue": 201225000, "gross_profit": 220472000, "ebit": 87273000, "ebitda": 201336000, "pretax_income": 88092000, "tax_provision": -3486000, "net_income": 77599000, "net_income_to_common": 77599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69514000, "total_current_assets": 668577000, "total_assets": 12559377000, "short_term_debt": 2498959000, "long_term_debt": 4375046000, "total_debt": 6874005000, "total_liabilities": 5008841000, "total_equity": 6864690000, "shares_outstanding": 362924932, "goodwill_and_intangibles": 128648000 }, "cash_flow": { "operating_cash_flow": 116728000, "capital_expenditure": 876006000, "free_cash_flow": 992734000, "dividends_paid": 3486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214601, "ticker_id": 185, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87273000", "ebitda": "201336000", "netIncome": "77599000", "grossProfit": "220472000", "depreciation": "None", "totalRevenue": "421697000", "costOfRevenue": "201225000", "interestIncome": "None", "incomeBeforeTax": "88092000", "interestExpense": "34381000", "operatingIncome": "201336000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3486000", "reportedCurrency": "USD", "netInterestIncome": "-34381000", "nonInterestIncome": "None", "operatingExpenses": "19136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114063000", "sellingGeneralAndAdministrative": "18336000", "netIncomeFromContinuingOperations": "88092000" }, "balance": { "goodwill": "120279000", "inventory": "869096000", "commonStock": "3620000", "currentDebt": "None", "investments": "None", "totalAssets": "12559377000", "longTermDebt": "4375046000", "shortTermDebt": "2498959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "8369000", "reportedCurrency": "USD", "retainedEarnings": "-391452000", "totalLiabilities": "5008841000", "otherCurrentAssets": "-323806000", "totalCurrentAssets": "668577000", "currentLongTermDebt": "None", "longTermInvestments": "143016000", "shortTermInvestments": "None", "currentNetReceivables": "53773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11890800000", "currentAccountsPayable": "6068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11740326000", "shortLongTermDebtTotal": "6874005000", "totalShareholderEquity": "6864690000", "capitalLeaseObligations": "18815000", "otherCurrentLiabilities": "-1865164000", "totalCurrentLiabilities": "633795000", "otherNonCurrentLiabilities": "94251000", "totalNonCurrentLiabilities": "4375046000", "cashAndShortTermInvestments": "69514000", "commonStockSharesOutstanding": "362924932", "intangibleAssetsExcludingGoodwill": "8369000", "cashAndCashEquivalentsAtCarryingValue": "69514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1865000", "profitLoss": "None", "dividendPayout": "3486000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-42159000", "operatingCashflow": "116728000", "capitalExpenditures": "876006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3486000", "cashflowFromInvestment": "-465316000", "stockBasedCompensation": "6416000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "302825000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114863000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 421697000, "cost_of_revenue": 201225000, "gross_profit": 220472000, "research_and_development": null, "selling_general_admin": 18336000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87273000, "depreciation_amortisation": 114063000, "ebitda": 201336000, "interest_expense": 34381000, "interest_income": null, "other_non_operating": null, "pretax_income": 88092000, "tax_provision": -3486000, "effective_tax_rate": null, "net_income": 77599000, "net_income_continuing_ops": 88092000, "net_income_to_common": 77599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69514000, "short_term_investments": null, "net_receivables": 53773000, "inventory": 869096000, "other_current_assets": null, "total_current_assets": 668577000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": 8369000, "goodwill_and_intangibles": 128648000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11890800000, "total_assets": 12559377000, "short_term_debt": 2498959000, "accounts_payable": 6068000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 633795000, "long_term_debt": 4375046000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4375046000, "total_liabilities": 5008841000, "total_debt": 6874005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -391452000, "total_equity": 6864690000, "shares_outstanding": 362924932, "operating_cash_flow": 116728000, "stock_based_compensation": 6416000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 876006000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -465316000, "dividends_paid": 3486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3486000, "free_cash_flow": 992734000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87273000", "ebitda": "201336000", "netIncome": "77599000", "grossProfit": "220472000", "depreciation": "None", "totalRevenue": "421697000", "costOfRevenue": "201225000", "interestIncome": "None", "incomeBeforeTax": "88092000", "interestExpense": "34381000", "operatingIncome": "201336000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3486000", "reportedCurrency": "USD", "netInterestIncome": "-34381000", "nonInterestIncome": "None", "operatingExpenses": "19136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114063000", "sellingGeneralAndAdministrative": "18336000", "netIncomeFromContinuingOperations": "88092000" }, "balance": { "goodwill": "120279000", "inventory": "869096000", "commonStock": "3620000", "currentDebt": "None", "investments": "None", "totalAssets": "12559377000", "longTermDebt": "4375046000", "shortTermDebt": "2498959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "8369000", "reportedCurrency": "USD", "retainedEarnings": "-391452000", "totalLiabilities": "5008841000", "otherCurrentAssets": "-323806000", "totalCurrentAssets": "668577000", "currentLongTermDebt": "None", "longTermInvestments": "143016000", "shortTermInvestments": "None", "currentNetReceivables": "53773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11890800000", "currentAccountsPayable": "6068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11740326000", "shortLongTermDebtTotal": "6874005000", "totalShareholderEquity": "6864690000", "capitalLeaseObligations": "18815000", "otherCurrentLiabilities": "-1865164000", "totalCurrentLiabilities": "633795000", "otherNonCurrentLiabilities": "94251000", "totalNonCurrentLiabilities": "4375046000", "cashAndShortTermInvestments": "69514000", "commonStockSharesOutstanding": "362924932", "intangibleAssetsExcludingGoodwill": "8369000", "cashAndCashEquivalentsAtCarryingValue": "69514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1865000", "profitLoss": "None", "dividendPayout": "3486000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-42159000", "operatingCashflow": "116728000", "capitalExpenditures": "876006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3486000", "cashflowFromInvestment": "-465316000", "stockBasedCompensation": "6416000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "302825000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114863000", "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": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "income_statement": { "revenue": 395548000, "cost_of_revenue": 177394000, "gross_profit": 218154000, "ebit": 85018000, "ebitda": 197517000, "pretax_income": 115414000, "tax_provision": 51225000, "net_income": 101515000, "net_income_to_common": 101515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199601000, "total_current_assets": 767154000, "total_assets": 12522438000, "short_term_debt": 2497691000, "long_term_debt": 4378039000, "total_debt": 6875730000, "total_liabilities": 4972193000, "total_equity": 6863572000, "shares_outstanding": 362479942, "goodwill_and_intangibles": 129314000 }, "cash_flow": { "operating_cash_flow": 215209000, "capital_expenditure": 35859000, "free_cash_flow": 251068000, "dividends_paid": 83355000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214602, "ticker_id": 185, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:56.938243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85018000", "ebitda": "197517000", "netIncome": "101515000", "grossProfit": "218154000", "depreciation": "None", "totalRevenue": "395548000", "costOfRevenue": "177394000", "interestIncome": "None", "incomeBeforeTax": "115414000", "interestExpense": "34844000", "operatingIncome": "197517000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "51225000", "reportedCurrency": "USD", "netInterestIncome": "-34844000", "nonInterestIncome": "None", "operatingExpenses": "20637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "65240000", "costofGoodsAndServicesSold": "177394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112499000", "sellingGeneralAndAdministrative": "19937000", "netIncomeFromContinuingOperations": "115414000" }, "balance": { "goodwill": "120279000", "inventory": "957023000", "commonStock": "3620000", "currentDebt": "None", "investments": "None", "totalAssets": "12522438000", "longTermDebt": "4378039000", "shortTermDebt": "2497691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "9035000", "reportedCurrency": "USD", "retainedEarnings": "-385434000", "totalLiabilities": "4972193000", "otherCurrentAssets": "-435381000", "totalCurrentAssets": "767154000", "currentLongTermDebt": "None", "longTermInvestments": "134017000", "shortTermInvestments": "359473000", "currentNetReceivables": "45911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11755284000", "currentAccountsPayable": "3925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10007290000", "shortLongTermDebtTotal": "6875730000", "totalShareholderEquity": "6863572000", "capitalLeaseObligations": "19048000", "otherCurrentLiabilities": "-1903537000", "totalCurrentLiabilities": "594154000", "otherNonCurrentLiabilities": "87040000", "totalNonCurrentLiabilities": "4378039000", "cashAndShortTermInvestments": "199601000", "commonStockSharesOutstanding": "362479942", "intangibleAssetsExcludingGoodwill": "9035000", "cashAndCashEquivalentsAtCarryingValue": "199601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115414000", "profitLoss": "None", "dividendPayout": "83355000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-38585000", "operatingCashflow": "215209000", "capitalExpenditures": "35859000", "changeInReceivables": "3973000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97344000", "cashflowFromInvestment": "-164910000", "stockBasedCompensation": "8508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83355000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47045000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3549000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113199000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 395548000, "cost_of_revenue": 177394000, "gross_profit": 218154000, "research_and_development": null, "selling_general_admin": 19937000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85018000, "depreciation_amortisation": 112499000, "ebitda": 197517000, "interest_expense": 34844000, "interest_income": null, "other_non_operating": null, "pretax_income": 115414000, "tax_provision": 51225000, "effective_tax_rate": null, "net_income": 101515000, "net_income_continuing_ops": 115414000, "net_income_to_common": 101515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199601000, "short_term_investments": 359473000, "net_receivables": 45911000, "inventory": 957023000, "other_current_assets": null, "total_current_assets": 767154000, "net_ppe": null, "goodwill": 120279000, "intangible_assets": 9035000, "goodwill_and_intangibles": 129314000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11755284000, "total_assets": 12522438000, "short_term_debt": 2497691000, "accounts_payable": 3925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 594154000, "long_term_debt": 4378039000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4378039000, "total_liabilities": 4972193000, "total_debt": 6875730000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -385434000, "total_equity": 6863572000, "shares_outstanding": 362479942, "operating_cash_flow": 215209000, "stock_based_compensation": 8508000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35859000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164910000, "dividends_paid": 83355000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97344000, "free_cash_flow": 251068000, "net_change_in_cash": -47045000 }, "raw_data": { "income": { "ebit": "85018000", "ebitda": "197517000", "netIncome": "101515000", "grossProfit": "218154000", "depreciation": "None", "totalRevenue": "395548000", "costOfRevenue": "177394000", "interestIncome": "None", "incomeBeforeTax": "115414000", "interestExpense": "34844000", "operatingIncome": "197517000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "51225000", "reportedCurrency": "USD", "netInterestIncome": "-34844000", "nonInterestIncome": "None", "operatingExpenses": "20637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "65240000", "costofGoodsAndServicesSold": "177394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112499000", "sellingGeneralAndAdministrative": "19937000", "netIncomeFromContinuingOperations": "115414000" }, "balance": { "goodwill": "120279000", "inventory": "957023000", "commonStock": "3620000", "currentDebt": "None", "investments": "None", "totalAssets": "12522438000", "longTermDebt": "4378039000", "shortTermDebt": "2497691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "9035000", "reportedCurrency": "USD", "retainedEarnings": "-385434000", "totalLiabilities": "4972193000", "otherCurrentAssets": "-435381000", "totalCurrentAssets": "767154000", "currentLongTermDebt": "None", "longTermInvestments": "134017000", "shortTermInvestments": "359473000", "currentNetReceivables": "45911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11755284000", "currentAccountsPayable": "3925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10007290000", "shortLongTermDebtTotal": "6875730000", "totalShareholderEquity": "6863572000", "capitalLeaseObligations": "19048000", "otherCurrentLiabilities": "-1903537000", "totalCurrentLiabilities": "594154000", "otherNonCurrentLiabilities": "87040000", "totalNonCurrentLiabilities": "4378039000", "cashAndShortTermInvestments": "199601000", "commonStockSharesOutstanding": "362479942", "intangibleAssetsExcludingGoodwill": "9035000", "cashAndCashEquivalentsAtCarryingValue": "199601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115414000", "profitLoss": "None", "dividendPayout": "83355000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-38585000", "operatingCashflow": "215209000", "capitalExpenditures": "35859000", "changeInReceivables": "3973000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97344000", "cashflowFromInvestment": "-164910000", "stockBasedCompensation": "8508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83355000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47045000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3549000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113199000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }