{ "ticker": { "uuid": "2ee2a09b-bd3c-4aa2-b40f-1831f1783aa7", "symbol": "TRMD", "name": "Torm PLC Class A", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/2ee2a09b-bd3c-4aa2-b40f-1831f1783aa7/", "api_url": "https://sharemaestro.com/factors/api/tickers/2ee2a09b-bd3c-4aa2-b40f-1831f1783aa7/" }, "ticker_metadata": { "id": 8608, "uuid": "2ee2a09b-bd3c-4aa2-b40f-1831f1783aa7", "symbol": "TRMD", "name": "Torm PLC Class A", "asset_type": "equity", "market_cap": 2787714000, "stock_exchange_id": 2, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "TORM plc, an oil products company, is engaged in the transportation of refined petroleum products and crude oil worldwide. The company is headquartered in London, the United Kingdom.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "2ee2a09b-bd3c-4aa2-b40f-1831f1783aa7", "symbol": "TRMD", "name": "Torm PLC Class A", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/2ee2a09b-bd3c-4aa2-b40f-1831f1783aa7/", "api_url": "https://sharemaestro.com/factors/api/tickers/2ee2a09b-bd3c-4aa2-b40f-1831f1783aa7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.98, "value": 0.94, "quality": 0.82, "momentum": 0.91, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 28.44, "market_cap": 2937852000, "pe_ratio": 8.5347, "earnings_yield": 0.1172, "ebitda_to_ev": 0.1674, "shareholder_yield": 0.0909, "roe": 0.1514, "piotroski_f_score": 4, "momentum_12_1": 1.1299, "volatility_252d": 0.3806 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:04.173100+00:00", "batch_id": "" }, "size": { "price_close": 28.44, "market_cap": 2937852000, "market_cap_usd": 2937852000, "enterprise_value": 3823256396, "shares_outstanding": 103300000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.5347, "pb_ratio": 1.2924, "ptbv_ratio": 1.2957, "ps_ratio": 2.0849, "pcf_ratio": 5.4205, "pfcf_ratio": 2.9249, "ev_ebitda": 5.974, "ev_ebit": 9.1129, "ev_sales": 2.7132, "ev_fcf": 3.8064, "earnings_yield": 0.1172, "fcf_yield": 0.2627, "price_to_sales": 2.0849, "price_to_book": 1.2924, "price_to_cashflow": 5.4205, "ebitda_to_ev": 0.1674, "sales_yield": 0.3686 }, "yield": { "dividend_yield": 0.0909, "buyback_yield": 0, "shareholder_yield": 0.0909, "debt_paydown_yield": null, "total_yield": 0.0909 }, "quality": { "gross_margin": 0.4081, "operating_margin": 0.2977, "net_margin": 0.2443, "ebitda_margin": 0.4542, "fcf_margin": 0.7128, "roe": 0.1514, "roa": 0.0974, "roic": 0.1308, "roc_greenblatt": null, "asset_turnover": 0.3989, "cash_conversion": 2.918, "accruals_ratio": -0.056, "sbc_to_revenue": 0.0242, "piotroski_f_score": 4, "altman_z_score": 3.0055, "earnings_stability_5y": 0.4498, "revenue_stability_5y": 0.376, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1628, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.554, "net_debt_to_ebitda": 1.3835, "debt_to_assets": 0.3062, "interest_coverage": 5.5533, "current_ratio": 1.4006, "quick_ratio": 1.1998, "net_debt": 885404396, "local_beta": -0.0004, "volatility_252d": 0.3806, "volatility_60d": 0.8734, "max_drawdown_12m": -0.1781, "risk_adjusted_momentum": 2.969 }, "growth": { "revenue_growth_1y": -0.0244, "revenue_growth_3y_cagr": -0.0125, "revenue_growth_5y_cagr": 0.1321, "eps_growth_1y": -0.2607, "eps_growth_3y_cagr": -0.1928, "eps_growth_5y_cagr": 0.2743, "fcf_growth_1y": -0.0926, "book_value_growth_1y": 0.0195, "revenue_growth": -0.0244, "earnings_growth": -0.2607 }, "momentum": { "price_return_1m": -0.1419, "price_return_3m": 0.06, "price_return_6m": 0.4093, "price_return_9m": 0.3371, "price_return_12m": 0.8277, "price_return_12m_ex1m": 1.1299, "momentum_6m": 0.4093, "momentum_12m": 0.8277, "momentum_12_1": 1.1299, "distance_from_52w_high": -0.1419, "distance_from_52w_low": 0.8363, "relative_strength": 0.6698 }, "raw_ttm": { "revenue_ttm": 1409128531, "gross_profit_ttm": 575033312, "ebit_ttm": 419544226, "ebitda_ttm": 639986251, "net_income_ttm": 344225361, "eps_diluted_ttm": 3.3323, "operating_cash_flow_ttm": 541992230, "capital_expenditure_ttm": 462448714, "fcf_ttm": 1004440944, "dividends_paid_ttm": 266968828, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 75548829, "cash_and_equivalents": 196409560, "total_current_assets": 575528015, "total_current_liabilities": 410920000, "net_ppe": null, "total_assets": 3532471952, "total_debt": 1081813956, "total_equity": 2273110649, "net_working_capital": 254912411, "book_value_per_share": 22.0049, "retained_earnings": 1915193227, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2267410373, "tangible_book_per_share": 21.9498 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 15, "rank_pb": 32, "rank_ptbv": 25, "rank_ps": 50, "rank_pcf": 19, "rank_ev_ebitda": 16, "rank_ev_ebit": 38, "rank_earnings_yield": 15, "rank_fcf_yield": 10, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 28, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 56, "rank_fcf_margin": 9, "rank_piotroski": 76, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 19, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 15 }, "composites": { "value_composite": 6, "quality_composite": 18, "momentum_composite": 9, "growth_composite": 81, "yield_composite": 6, "svqf_composite": 8, "vc1_composite": 9, "vc2_composite": 6, "vc3_composite": 5, "trending_value_composite": 8, "overall_composite": 2, "quality_value_composite": 0.878, "os_score": 0.98, "value_percentile": 0.94, "quality_percentile": 0.82, "momentum_percentile": 0.91, "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": 93, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 8, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3014, "ticker_id": 8608, "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": "2026-06-07T06:51:04.173100+00:00", "batch_id": "", "os_score_delta": null, "price_close": 28.44, "market_cap": 2937852000, "market_cap_usd": 2937852000, "enterprise_value": 3823256396, "shares_outstanding": 103300000, "fx_rate_to_usd": null, "pe_ratio": 8.53467621, "pb_ratio": 1.29243686, "ptbv_ratio": 1.29568605, "ps_ratio": 2.08487156, "pcf_ratio": 5.42046885, "pfcf_ratio": 2.92486285, "ev_ebitda": 5.97396646, "ev_ebit": 9.1128805, "ev_sales": 2.71320629, "ev_fcf": 3.8063526, "earnings_yield": 0.11716906, "fcf_yield": 0.2627187, "dividend_yield": 0.09087212, "buyback_yield": 0, "shareholder_yield": 0.09087212, "debt_paydown_yield": null, "total_yield": 0.09087212, "gross_margin": 0.40807726, "operating_margin": 0.29773311, "net_margin": 0.24428244, "ebitda_margin": 0.45417166, "fcf_margin": 0.71281003, "roe": 0.15143361, "roa": 0.09744603, "roic": 0.13082249, "roc_greenblatt": null, "asset_turnover": 0.39890721, "cash_conversion": 2.91797484, "accruals_ratio": -0.0559854, "sbc_to_revenue": 0.02419935, "debt_to_equity": 0.55402552, "net_debt_to_ebitda": 1.38347409, "debt_to_assets": 0.30624842, "interest_coverage": 5.55328562, "current_ratio": 1.40058409, "quick_ratio": 1.19980531, "net_debt": 885404396, "revenue_growth_1y": -0.02435191, "revenue_growth_3y_cagr": -0.01252537, "revenue_growth_5y_cagr": 0.13210681, "eps_growth_1y": -0.26068436, "eps_growth_3y_cagr": -0.19278386, "eps_growth_5y_cagr": 0.27425321, "fcf_growth_1y": -0.09263426, "book_value_growth_1y": 0.01946386, "piotroski_f_score": 4, "altman_z_score": 3.00548131, "earnings_stability_5y": 0.44981, "revenue_stability_5y": 0.375971, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14187436, "price_return_3m": 0.0600035, "price_return_6m": 0.40934409, "price_return_9m": 0.33706935, "price_return_12m": 0.82772826, "price_return_12m_ex1m": 1.12990752, "distance_from_52w_high": -0.14187436, "distance_from_52w_low": 0.8362959, "relative_strength": 0.66978721, "local_beta": -0.0004, "volatility_252d": 0.380562, "volatility_60d": 0.873356, "max_drawdown_12m": -0.17808219, "revenue_ttm": 1409128531, "gross_profit_ttm": 575033312, "ebit_ttm": 419544226, "ebitda_ttm": 639986251, "net_income_ttm": 344225361, "eps_diluted_ttm": 3.3322881, "operating_cash_flow_ttm": 541992230, "capital_expenditure_ttm": 462448714, "fcf_ttm": 1004440944, "dividends_paid_ttm": 266968828, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 75548829, "cash_and_equivalents": 196409560, "total_current_assets": 575528015, "total_current_liabilities": 410920000, "net_ppe": null, "total_assets": 3532471952, "total_debt": 1081813956, "total_equity": 2273110649, "net_working_capital": 254912411, "book_value_per_share": 22.00494336, "retained_earnings": 1915193227, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2267410373, "tangible_book_per_share": 21.9497616, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 15, "rank_pb": 32, "rank_ptbv": 25, "rank_ps": 50, "rank_pcf": 19, "rank_ev_ebitda": 16, "rank_ev_ebit": 38, "rank_earnings_yield": 15, "rank_fcf_yield": 10, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 28, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 56, "rank_fcf_margin": 9, "rank_piotroski": 76, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 19, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 15, "value_composite": 6, "quality_composite": 18, "momentum_composite": 9, "growth_composite": 81, "yield_composite": 6, "svqf_composite": 8, "vc1_composite": 9, "vc2_composite": 6, "vc3_composite": 5, "trending_value_composite": 8, "overall_composite": 2, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 28.44, "os": 0.98, "value": 0.94, "quality": 0.82, "momentum": 0.91, "confidence": 1, "coverage": 1, "pe_ratio": 8.5347, "earnings_yield": 0.1172, "shareholder_yield": 0.0909, "roe": 0.1514, "momentum_12_1": 1.1299, "complete_fields": { "id": 3014, "ticker_id": 8608, "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": "2026-06-07T06:51:04.173100+00:00", "batch_id": "", "os_score_delta": null, "price_close": 28.44, "market_cap": 2937852000, "market_cap_usd": 2937852000, "enterprise_value": 3823256396, "shares_outstanding": 103300000, "fx_rate_to_usd": null, "pe_ratio": 8.53467621, "pb_ratio": 1.29243686, "ptbv_ratio": 1.29568605, "ps_ratio": 2.08487156, "pcf_ratio": 5.42046885, "pfcf_ratio": 2.92486285, "ev_ebitda": 5.97396646, "ev_ebit": 9.1128805, "ev_sales": 2.71320629, "ev_fcf": 3.8063526, "earnings_yield": 0.11716906, "fcf_yield": 0.2627187, "dividend_yield": 0.09087212, "buyback_yield": 0, "shareholder_yield": 0.09087212, "debt_paydown_yield": null, "total_yield": 0.09087212, "gross_margin": 0.40807726, "operating_margin": 0.29773311, "net_margin": 0.24428244, "ebitda_margin": 0.45417166, "fcf_margin": 0.71281003, "roe": 0.15143361, "roa": 0.09744603, "roic": 0.13082249, "roc_greenblatt": null, "asset_turnover": 0.39890721, "cash_conversion": 2.91797484, "accruals_ratio": -0.0559854, "sbc_to_revenue": 0.02419935, "debt_to_equity": 0.55402552, "net_debt_to_ebitda": 1.38347409, "debt_to_assets": 0.30624842, "interest_coverage": 5.55328562, "current_ratio": 1.40058409, "quick_ratio": 1.19980531, "net_debt": 885404396, "revenue_growth_1y": -0.02435191, "revenue_growth_3y_cagr": -0.01252537, "revenue_growth_5y_cagr": 0.13210681, "eps_growth_1y": -0.26068436, "eps_growth_3y_cagr": -0.19278386, "eps_growth_5y_cagr": 0.27425321, "fcf_growth_1y": -0.09263426, "book_value_growth_1y": 0.01946386, "piotroski_f_score": 4, "altman_z_score": 3.00548131, "earnings_stability_5y": 0.44981, "revenue_stability_5y": 0.375971, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14187436, "price_return_3m": 0.0600035, "price_return_6m": 0.40934409, "price_return_9m": 0.33706935, "price_return_12m": 0.82772826, "price_return_12m_ex1m": 1.12990752, "distance_from_52w_high": -0.14187436, "distance_from_52w_low": 0.8362959, "relative_strength": 0.66978721, "local_beta": -0.0004, "volatility_252d": 0.380562, "volatility_60d": 0.873356, "max_drawdown_12m": -0.17808219, "revenue_ttm": 1409128531, "gross_profit_ttm": 575033312, "ebit_ttm": 419544226, "ebitda_ttm": 639986251, "net_income_ttm": 344225361, "eps_diluted_ttm": 3.3322881, "operating_cash_flow_ttm": 541992230, "capital_expenditure_ttm": 462448714, "fcf_ttm": 1004440944, "dividends_paid_ttm": 266968828, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 75548829, "cash_and_equivalents": 196409560, "total_current_assets": 575528015, "total_current_liabilities": 410920000, "net_ppe": null, "total_assets": 3532471952, "total_debt": 1081813956, "total_equity": 2273110649, "net_working_capital": 254912411, "book_value_per_share": 22.00494336, "retained_earnings": 1915193227, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2267410373, "tangible_book_per_share": 21.9497616, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 15, "rank_pb": 32, "rank_ptbv": 25, "rank_ps": 50, "rank_pcf": 19, "rank_ev_ebitda": 16, "rank_ev_ebit": 38, "rank_earnings_yield": 15, "rank_fcf_yield": 10, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 28, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 56, "rank_fcf_margin": 9, "rank_piotroski": 76, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 19, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 15, "value_composite": 6, "quality_composite": 18, "momentum_composite": 9, "growth_composite": 81, "yield_composite": 6, "svqf_composite": 8, "vc1_composite": 9, "vc2_composite": 6, "vc3_composite": 5, "trending_value_composite": 8, "overall_composite": 2, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 1389839148, "cost_of_revenue": 915664836, "gross_profit": 474174311, "ebit": 382970980, "ebitda": 605532008, "pretax_income": 306293778, "tax_provision": 9545741, "net_income": 296021731, "net_income_to_common": 296021731, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163143772, "total_current_assets": 530741117, "total_assets": 3359664115, "short_term_debt": 288170774, "long_term_debt": 714300000, "total_debt": 1002470774, "total_liabilities": 1161863051, "total_equity": 2197801063, "shares_outstanding": 100100000, "goodwill_and_intangibles": 5787362 }, "cash_flow": { "operating_cash_flow": 517648937, "capital_expenditure": 320093601, "free_cash_flow": 837742538, "dividends_paid": 207204836, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186317, "ticker_id": 8608, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "382970980", "ebitda": "605532008", "netIncome": "296021731", "grossProfit": "474174311", "depreciation": "None", "totalRevenue": "1389839148", "costOfRevenue": "915664836", "interestIncome": "11100000", "incomeBeforeTax": "306293778", "interestExpense": "76677202", "operatingIncome": "355578854", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9545741", "reportedCurrency": "USD", "netInterestIncome": "-61400000", "nonInterestIncome": "None", "operatingExpenses": "118595457", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "915664836", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222561028", "sellingGeneralAndAdministrative": "113800000", "netIncomeFromContinuingOperations": "286000000" }, "balance": { "goodwill": "1796078", "inventory": "66355112", "commonStock": "997821", "currentDebt": "None", "investments": "None", "totalAssets": "3359664115", "longTermDebt": "714300000", "shortTermDebt": "288170774", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3991284", "reportedCurrency": "USD", "retainedEarnings": "1785002416", "totalLiabilities": "1161863051", "otherCurrentAssets": "63361650", "totalCurrentAssets": "530741117", "currentLongTermDebt": "288800000", "longTermInvestments": "2700000", "shortTermInvestments": "None", "currentNetReceivables": "237880583", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2828922997", "currentAccountsPayable": "40910670", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1011591172", "totalShareholderEquity": "2197801063", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "69149013", "totalCurrentLiabilities": "400525445", "otherNonCurrentLiabilities": "3300000", "totalNonCurrentLiabilities": "761337606", "cashAndShortTermInvestments": "163143772", "commonStockSharesOutstanding": "100100000", "intangibleAssetsExcludingGoodwill": "3991284", "cashAndCashEquivalentsAtCarryingValue": "163143772", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296021731", "profitLoss": "None", "dividendPayout": "207204836", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1348854", "operatingCashflow": "517648937", "capitalExpenditures": "320093601", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-477390811", "cashflowFromInvestment": "-172757161", "stockBasedCompensation": "34100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207204836", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222561028", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1389839148, "cost_of_revenue": 915664836, "gross_profit": 474174311, "research_and_development": null, "selling_general_admin": 113800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 382970980, "depreciation_amortisation": 222561028, "ebitda": 605532008, "interest_expense": 76677202, "interest_income": null, "other_non_operating": null, "pretax_income": 306293778, "tax_provision": 9545741, "effective_tax_rate": null, "net_income": 296021731, "net_income_continuing_ops": 286000000, "net_income_to_common": 296021731, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163143772, "short_term_investments": null, "net_receivables": 237880583, "inventory": 66355112, "other_current_assets": null, "total_current_assets": 530741117, "net_ppe": null, "goodwill": 1796078, "intangible_assets": 3991284, "goodwill_and_intangibles": 5787362, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2828922997, "total_assets": 3359664115, "short_term_debt": 288170774, "accounts_payable": 40910670, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400525445, "long_term_debt": 714300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 761337606, "total_liabilities": 1161863051, "total_debt": 1002470774, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1785002416, "total_equity": 2197801063, "shares_outstanding": 100100000, "operating_cash_flow": 517648937, "stock_based_compensation": 34100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 320093601, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172757161, "dividends_paid": 207204836, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -477390811, "free_cash_flow": 837742538, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "382970980", "ebitda": "605532008", "netIncome": "296021731", "grossProfit": "474174311", "depreciation": "None", "totalRevenue": "1389839148", "costOfRevenue": "915664836", "interestIncome": "11100000", "incomeBeforeTax": "306293778", "interestExpense": "76677202", "operatingIncome": "355578854", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9545741", "reportedCurrency": "USD", "netInterestIncome": "-61400000", "nonInterestIncome": "None", "operatingExpenses": "118595457", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "915664836", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222561028", "sellingGeneralAndAdministrative": "113800000", "netIncomeFromContinuingOperations": "286000000" }, "balance": { "goodwill": "1796078", "inventory": "66355112", "commonStock": "997821", "currentDebt": "None", "investments": "None", "totalAssets": "3359664115", "longTermDebt": "714300000", "shortTermDebt": "288170774", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3991284", "reportedCurrency": "USD", "retainedEarnings": "1785002416", "totalLiabilities": "1161863051", "otherCurrentAssets": "63361650", "totalCurrentAssets": "530741117", "currentLongTermDebt": "288800000", "longTermInvestments": "2700000", "shortTermInvestments": "None", "currentNetReceivables": "237880583", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2828922997", "currentAccountsPayable": "40910670", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1011591172", "totalShareholderEquity": "2197801063", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "69149013", "totalCurrentLiabilities": "400525445", "otherNonCurrentLiabilities": "3300000", "totalNonCurrentLiabilities": "761337606", "cashAndShortTermInvestments": "163143772", "commonStockSharesOutstanding": "100100000", "intangibleAssetsExcludingGoodwill": "3991284", "cashAndCashEquivalentsAtCarryingValue": "163143772", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296021731", "profitLoss": "None", "dividendPayout": "207204836", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1348854", "operatingCashflow": "517648937", "capitalExpenditures": "320093601", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-477390811", "cashflowFromInvestment": "-172757161", "stockBasedCompensation": "34100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207204836", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222561028", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 1559200000, "cost_of_revenue": 610500000, "gross_profit": 948700000, "ebit": 679800000, "ebitda": 871800000, "pretax_income": 609500000, "tax_provision": -2000000, "net_income": 612500000, "net_income_to_common": 612500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271900000, "total_current_assets": 615300000, "total_assets": 3469600000, "short_term_debt": 165300000, "long_term_debt": 1061000000, "total_debt": 1226300000, "total_liabilities": 1394800000, "total_equity": 2074000000, "shares_outstanding": 96300000, "goodwill_and_intangibles": 3700000 }, "cash_flow": { "operating_cash_flow": 789043301, "capital_expenditure": 555804087, "free_cash_flow": 1344847388, "dividends_paid": 528032969, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186322, "ticker_id": 8608, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "679800000", "ebitda": "871800000", "netIncome": "612500000", "grossProfit": "948700000", "depreciation": "None", "totalRevenue": "1559200000", "costOfRevenue": "610500000", "interestIncome": "24500000", "incomeBeforeTax": "609500000", "interestExpense": "69857244", "operatingIncome": "658800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-48600000", "nonInterestIncome": "None", "operatingExpenses": "289900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "610500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192000000", "sellingGeneralAndAdministrative": "95600000", "netIncomeFromContinuingOperations": "611500000" }, "balance": { "goodwill": "1700000", "inventory": "68400000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3469600000", "longTermDebt": "1061000000", "shortTermDebt": "165300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "1471500000", "totalLiabilities": "1394800000", "otherCurrentAssets": "65900000", "totalCurrentAssets": "615300000", "currentLongTermDebt": "165300000", "longTermInvestments": "300000", "shortTermInvestments": "None", "currentNetReceivables": "209100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2854300000", "currentAccountsPayable": "50000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1226300000", "totalShareholderEquity": "2074000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61900000", "totalCurrentLiabilities": "285400000", "otherNonCurrentLiabilities": "2900000", "totalNonCurrentLiabilities": "1109400000", "cashAndShortTermInvestments": "271900000", "commonStockSharesOutstanding": "96300000", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "271900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "584529538", "profitLoss": "None", "dividendPayout": "528032969", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9734206", "operatingCashflow": "789043301", "capitalExpenditures": "555804087", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-361024529", "cashflowFromInvestment": "-432217841", "stockBasedCompensation": "30200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "528032969", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183232116", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1559200000, "cost_of_revenue": 610500000, "gross_profit": 948700000, "research_and_development": null, "selling_general_admin": 95600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 679800000, "depreciation_amortisation": 192000000, "ebitda": 871800000, "interest_expense": 69857244, "interest_income": null, "other_non_operating": null, "pretax_income": 609500000, "tax_provision": -2000000, "effective_tax_rate": null, "net_income": 612500000, "net_income_continuing_ops": 611500000, "net_income_to_common": 612500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271900000, "short_term_investments": null, "net_receivables": 209100000, "inventory": 68400000, "other_current_assets": null, "total_current_assets": 615300000, "net_ppe": null, "goodwill": 1700000, "intangible_assets": 2000000, "goodwill_and_intangibles": 3700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2854300000, "total_assets": 3469600000, "short_term_debt": 165300000, "accounts_payable": 50000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285400000, "long_term_debt": 1061000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1109400000, "total_liabilities": 1394800000, "total_debt": 1226300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1471500000, "total_equity": 2074000000, "shares_outstanding": 96300000, "operating_cash_flow": 789043301, "stock_based_compensation": 30200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 555804087, "acquisitions": null, "other_investing": null, "investing_cash_flow": -432217841, "dividends_paid": 528032969, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -361024529, "free_cash_flow": 1344847388, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "679800000", "ebitda": "871800000", "netIncome": "612500000", "grossProfit": "948700000", "depreciation": "None", "totalRevenue": "1559200000", "costOfRevenue": "610500000", "interestIncome": "24500000", "incomeBeforeTax": "609500000", "interestExpense": "69857244", "operatingIncome": "658800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-48600000", "nonInterestIncome": "None", "operatingExpenses": "289900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "610500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192000000", "sellingGeneralAndAdministrative": "95600000", "netIncomeFromContinuingOperations": "611500000" }, "balance": { "goodwill": "1700000", "inventory": "68400000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3469600000", "longTermDebt": "1061000000", "shortTermDebt": "165300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "1471500000", "totalLiabilities": "1394800000", "otherCurrentAssets": "65900000", "totalCurrentAssets": "615300000", "currentLongTermDebt": "165300000", "longTermInvestments": "300000", "shortTermInvestments": "None", "currentNetReceivables": "209100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2854300000", "currentAccountsPayable": "50000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1226300000", "totalShareholderEquity": "2074000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61900000", "totalCurrentLiabilities": "285400000", "otherNonCurrentLiabilities": "2900000", "totalNonCurrentLiabilities": "1109400000", "cashAndShortTermInvestments": "271900000", "commonStockSharesOutstanding": "96300000", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "271900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "584529538", "profitLoss": "None", "dividendPayout": "528032969", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9734206", "operatingCashflow": "789043301", "capitalExpenditures": "555804087", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-361024529", "cashflowFromInvestment": "-432217841", "stockBasedCompensation": "30200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "528032969", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183232116", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 1520400000, "cost_of_revenue": 579600000, "gross_profit": 940800000, "ebit": 708100000, "ebitda": 857400000, "pretax_income": 652000000, "tax_provision": 4000000, "net_income": 648300000, "net_income_to_common": 648300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265500000, "total_current_assets": 691200000, "total_assets": 2870100000, "short_term_debt": 172700000, "long_term_debt": 886897000, "total_debt": 1059597000, "total_liabilities": 1204100000, "total_equity": 1664100000, "shares_outstanding": 86700000, "goodwill_and_intangibles": 3600000 }, "cash_flow": { "operating_cash_flow": 821286370, "capital_expenditure": 519908294, "free_cash_flow": 1341194664, "dividends_paid": 598210281, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186327, "ticker_id": 8608, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "708100000", "ebitda": "857400000", "netIncome": "648300000", "grossProfit": "940800000", "depreciation": "None", "totalRevenue": "1520400000", "costOfRevenue": "579600000", "interestIncome": "14259000", "incomeBeforeTax": "652000000", "interestExpense": "56100000", "operatingIncome": "698600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-46599000", "nonInterestIncome": "None", "operatingExpenses": "242200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "579600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149300000", "sellingGeneralAndAdministrative": "82900000", "netIncomeFromContinuingOperations": "647967000" }, "balance": { "goodwill": "1800000", "inventory": "61700000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2870100000", "longTermDebt": "886897000", "shortTermDebt": "172700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1800000", "reportedCurrency": "USD", "retainedEarnings": "1382200000", "totalLiabilities": "1204100000", "otherCurrentAssets": "144300000", "totalCurrentAssets": "691200000", "currentLongTermDebt": "172665000", "longTermInvestments": "77000", "shortTermInvestments": "43000", "currentNetReceivables": "219700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2178900000", "currentAccountsPayable": "43100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1059600000", "totalShareholderEquity": "1664100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45700000", "totalCurrentLiabilities": "265400000", "otherNonCurrentLiabilities": "3015000", "totalNonCurrentLiabilities": "938700000", "cashAndShortTermInvestments": "265500000", "commonStockSharesOutstanding": "86700000", "intangibleAssetsExcludingGoodwill": "1800000", "cashAndCashEquivalentsAtCarryingValue": "265500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "661339306", "profitLoss": "None", "dividendPayout": "598210281", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1224201", "operatingCashflow": "821286370", "capitalExpenditures": "519908294", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-499264172", "cashflowFromInvestment": "-350765435", "stockBasedCompensation": "22500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "598210281", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6019951", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152322326", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1520400000, "cost_of_revenue": 579600000, "gross_profit": 940800000, "research_and_development": null, "selling_general_admin": 82900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 708100000, "depreciation_amortisation": 149300000, "ebitda": 857400000, "interest_expense": 56100000, "interest_income": null, "other_non_operating": null, "pretax_income": 652000000, "tax_provision": 4000000, "effective_tax_rate": null, "net_income": 648300000, "net_income_continuing_ops": 647967000, "net_income_to_common": 648300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265500000, "short_term_investments": 43000, "net_receivables": 219700000, "inventory": 61700000, "other_current_assets": null, "total_current_assets": 691200000, "net_ppe": null, "goodwill": 1800000, "intangible_assets": 1800000, "goodwill_and_intangibles": 3600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2178900000, "total_assets": 2870100000, "short_term_debt": 172700000, "accounts_payable": 43100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 265400000, "long_term_debt": 886897000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 938700000, "total_liabilities": 1204100000, "total_debt": 1059597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1382200000, "total_equity": 1664100000, "shares_outstanding": 86700000, "operating_cash_flow": 821286370, "stock_based_compensation": 22500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 519908294, "acquisitions": null, "other_investing": null, "investing_cash_flow": -350765435, "dividends_paid": 598210281, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -499264172, "free_cash_flow": 1341194664, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "708100000", "ebitda": "857400000", "netIncome": "648300000", "grossProfit": "940800000", "depreciation": "None", "totalRevenue": "1520400000", "costOfRevenue": "579600000", "interestIncome": "14259000", "incomeBeforeTax": "652000000", "interestExpense": "56100000", "operatingIncome": "698600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-46599000", "nonInterestIncome": "None", "operatingExpenses": "242200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "579600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149300000", "sellingGeneralAndAdministrative": "82900000", "netIncomeFromContinuingOperations": "647967000" }, "balance": { "goodwill": "1800000", "inventory": "61700000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2870100000", "longTermDebt": "886897000", "shortTermDebt": "172700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1800000", "reportedCurrency": "USD", "retainedEarnings": "1382200000", "totalLiabilities": "1204100000", "otherCurrentAssets": "144300000", "totalCurrentAssets": "691200000", "currentLongTermDebt": "172665000", "longTermInvestments": "77000", "shortTermInvestments": "43000", "currentNetReceivables": "219700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2178900000", "currentAccountsPayable": "43100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1059600000", "totalShareholderEquity": "1664100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45700000", "totalCurrentLiabilities": "265400000", "otherNonCurrentLiabilities": "3015000", "totalNonCurrentLiabilities": "938700000", "cashAndShortTermInvestments": "265500000", "commonStockSharesOutstanding": "86700000", "intangibleAssetsExcludingGoodwill": "1800000", "cashAndCashEquivalentsAtCarryingValue": "265500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "661339306", "profitLoss": "None", "dividendPayout": "598210281", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1224201", "operatingCashflow": "821286370", "capitalExpenditures": "519908294", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-499264172", "cashflowFromInvestment": "-350765435", "stockBasedCompensation": "22500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "598210281", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6019951", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152322326", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 1443400000, "cost_of_revenue": 598500000, "gross_profit": 844900000, "ebit": 605400000, "ebitda": 744400000, "pretax_income": 556700000, "tax_provision": -5900000, "net_income": 562800000, "net_income_to_common": 562800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320500000, "total_current_assets": 739700000, "total_assets": 2614200000, "short_term_debt": 117100000, "long_term_debt": 849818000, "total_debt": 966918000, "total_liabilities": 1110500000, "total_equity": 1501400000, "shares_outstanding": 82800000, "goodwill_and_intangibles": 3700000 }, "cash_flow": { "operating_cash_flow": 501914000, "capital_expenditure": 119962000, "free_cash_flow": 621876000, "dividends_paid": 166658000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186332, "ticker_id": 8608, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "605400000", "ebitda": "744400000", "netIncome": "562800000", "grossProfit": "844900000", "depreciation": "None", "totalRevenue": "1443400000", "costOfRevenue": "598500000", "interestIncome": "4000000", "incomeBeforeTax": "556700000", "interestExpense": "48700000", "operatingIncome": "601500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-5900000", "reportedCurrency": "USD", "netInterestIncome": "-44300000", "nonInterestIncome": "None", "operatingExpenses": "243400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139000000", "sellingGeneralAndAdministrative": "55000000", "netIncomeFromContinuingOperations": "562574000" }, "balance": { "goodwill": "1800000", "inventory": "72000000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2614200000", "longTermDebt": "849818000", "shortTermDebt": "117100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1900000", "reportedCurrency": "USD", "retainedEarnings": "1297800000", "totalLiabilities": "1110500000", "otherCurrentAssets": "83900000", "totalCurrentAssets": "739700000", "currentLongTermDebt": "117107000", "longTermInvestments": "273000", "shortTermInvestments": "None", "currentNetReceivables": "263300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1874500000", "currentAccountsPayable": "48500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1865290000", "shortLongTermDebtTotal": "966900000", "totalShareholderEquity": "1501400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "37900000", "totalCurrentLiabilities": "206400000", "otherNonCurrentLiabilities": "3038000", "totalNonCurrentLiabilities": "904100000", "cashAndShortTermInvestments": "320500000", "commonStockSharesOutstanding": "82800000", "intangibleAssetsExcludingGoodwill": "1900000", "cashAndCashEquivalentsAtCarryingValue": "320500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "562574000", "profitLoss": "None", "dividendPayout": "166658000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-21815000", "operatingCashflow": "501914000", "capitalExpenditures": "119962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-337575000", "cashflowFromInvestment": "11273000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166658000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8109975", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139023000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1443400000, "cost_of_revenue": 598500000, "gross_profit": 844900000, "research_and_development": null, "selling_general_admin": 55000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 605400000, "depreciation_amortisation": 139000000, "ebitda": 744400000, "interest_expense": 48700000, "interest_income": null, "other_non_operating": null, "pretax_income": 556700000, "tax_provision": -5900000, "effective_tax_rate": null, "net_income": 562800000, "net_income_continuing_ops": 562574000, "net_income_to_common": 562800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320500000, "short_term_investments": null, "net_receivables": 263300000, "inventory": 72000000, "other_current_assets": null, "total_current_assets": 739700000, "net_ppe": null, "goodwill": 1800000, "intangible_assets": 1900000, "goodwill_and_intangibles": 3700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1874500000, "total_assets": 2614200000, "short_term_debt": 117100000, "accounts_payable": 48500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 206400000, "long_term_debt": 849818000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 904100000, "total_liabilities": 1110500000, "total_debt": 966918000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1297800000, "total_equity": 1501400000, "shares_outstanding": 82800000, "operating_cash_flow": 501914000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11273000, "dividends_paid": 166658000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -337575000, "free_cash_flow": 621876000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "605400000", "ebitda": "744400000", "netIncome": "562800000", "grossProfit": "844900000", "depreciation": "None", "totalRevenue": "1443400000", "costOfRevenue": "598500000", "interestIncome": "4000000", "incomeBeforeTax": "556700000", "interestExpense": "48700000", "operatingIncome": "601500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-5900000", "reportedCurrency": "USD", "netInterestIncome": "-44300000", "nonInterestIncome": "None", "operatingExpenses": "243400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139000000", "sellingGeneralAndAdministrative": "55000000", "netIncomeFromContinuingOperations": "562574000" }, "balance": { "goodwill": "1800000", "inventory": "72000000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2614200000", "longTermDebt": "849818000", "shortTermDebt": "117100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1900000", "reportedCurrency": "USD", "retainedEarnings": "1297800000", "totalLiabilities": "1110500000", "otherCurrentAssets": "83900000", "totalCurrentAssets": "739700000", "currentLongTermDebt": "117107000", "longTermInvestments": "273000", "shortTermInvestments": "None", "currentNetReceivables": "263300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1874500000", "currentAccountsPayable": "48500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1865290000", "shortLongTermDebtTotal": "966900000", "totalShareholderEquity": "1501400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "37900000", "totalCurrentLiabilities": "206400000", "otherNonCurrentLiabilities": "3038000", "totalNonCurrentLiabilities": "904100000", "cashAndShortTermInvestments": "320500000", "commonStockSharesOutstanding": "82800000", "intangibleAssetsExcludingGoodwill": "1900000", "cashAndCashEquivalentsAtCarryingValue": "320500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "562574000", "profitLoss": "None", "dividendPayout": "166658000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-21815000", "operatingCashflow": "501914000", "capitalExpenditures": "119962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-337575000", "cashflowFromInvestment": "11273000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166658000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8109975", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139023000", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 619532000, "cost_of_revenue": 371788000, "gross_profit": 247744000, "ebit": 1637000, "ebitda": 132488000, "pretax_income": -40745000, "tax_provision": 1344000, "net_income": -42089000, "net_income_to_common": -42089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144800000, "total_current_assets": 363319000, "total_assets": 2330999000, "short_term_debt": 208951000, "long_term_debt": 926400000, "total_debt": 1135351000, "total_liabilities": 1278819000, "total_equity": 1052180000, "shares_outstanding": 78100000, "goodwill_and_intangibles": 83968000 }, "cash_flow": { "operating_cash_flow": 47948000, "capital_expenditure": 319787000, "free_cash_flow": 367735000, "dividends_paid": 166658000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186337, "ticker_id": 8608, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1637000", "ebitda": "132488000", "netIncome": "-42089000", "grossProfit": "247744000", "depreciation": "None", "totalRevenue": "619532000", "costOfRevenue": "371788000", "interestIncome": "200000", "incomeBeforeTax": "-40745000", "interestExpense": "42400000", "operatingIncome": "1396000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1344000", "reportedCurrency": "USD", "netInterestIncome": "-42200000", "nonInterestIncome": "None", "operatingExpenses": "246348000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "371788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130851000", "sellingGeneralAndAdministrative": "51542000", "netIncomeFromContinuingOperations": "-42100000" }, "balance": { "goodwill": "0", "inventory": "48812000", "commonStock": "812000", "currentDebt": "None", "investments": "None", "totalAssets": "2330999000", "longTermDebt": "926400000", "shortTermDebt": "208951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "83968000", "reportedCurrency": "USD", "retainedEarnings": "899467000", "totalLiabilities": "1278819000", "otherCurrentAssets": "81407000", "totalCurrentAssets": "363319000", "currentLongTermDebt": "209000000", "longTermInvestments": "1500000", "shortTermInvestments": "-26000", "currentNetReceivables": "88300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1967680000", "currentAccountsPayable": "35332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1948942000", "shortLongTermDebtTotal": "1135401000", "totalShareholderEquity": "1052180000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61981000", "totalCurrentLiabilities": "307193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "971626000", "cashAndShortTermInvestments": "144800000", "commonStockSharesOutstanding": "78100000", "intangibleAssetsExcludingGoodwill": "83968000", "cashAndCashEquivalentsAtCarryingValue": "144800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42089000", "profitLoss": "None", "dividendPayout": "166658000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-26900000", "operatingCashflow": "47948000", "capitalExpenditures": "319787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "297975000", "cashflowFromInvestment": "-290593000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166658000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130851000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 619532000, "cost_of_revenue": 371788000, "gross_profit": 247744000, "research_and_development": null, "selling_general_admin": 51542000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1637000, "depreciation_amortisation": 130851000, "ebitda": 132488000, "interest_expense": 42400000, "interest_income": null, "other_non_operating": null, "pretax_income": -40745000, "tax_provision": 1344000, "effective_tax_rate": null, "net_income": -42089000, "net_income_continuing_ops": -42100000, "net_income_to_common": -42089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144800000, "short_term_investments": -26000, "net_receivables": 88300000, "inventory": 48812000, "other_current_assets": null, "total_current_assets": 363319000, "net_ppe": null, "goodwill": 0, "intangible_assets": 83968000, "goodwill_and_intangibles": 83968000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1967680000, "total_assets": 2330999000, "short_term_debt": 208951000, "accounts_payable": 35332000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 307193000, "long_term_debt": 926400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 971626000, "total_liabilities": 1278819000, "total_debt": 1135351000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 899467000, "total_equity": 1052180000, "shares_outstanding": 78100000, "operating_cash_flow": 47948000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 319787000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -290593000, "dividends_paid": 166658000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 297975000, "free_cash_flow": 367735000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1637000", "ebitda": "132488000", "netIncome": "-42089000", "grossProfit": "247744000", "depreciation": "None", "totalRevenue": "619532000", "costOfRevenue": "371788000", "interestIncome": "200000", "incomeBeforeTax": "-40745000", "interestExpense": "42400000", "operatingIncome": "1396000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1344000", "reportedCurrency": "USD", "netInterestIncome": "-42200000", "nonInterestIncome": "None", "operatingExpenses": "246348000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "371788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130851000", "sellingGeneralAndAdministrative": "51542000", "netIncomeFromContinuingOperations": "-42100000" }, "balance": { "goodwill": "0", "inventory": "48812000", "commonStock": "812000", "currentDebt": "None", "investments": "None", "totalAssets": "2330999000", "longTermDebt": "926400000", "shortTermDebt": "208951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "83968000", "reportedCurrency": "USD", "retainedEarnings": "899467000", "totalLiabilities": "1278819000", "otherCurrentAssets": "81407000", "totalCurrentAssets": "363319000", "currentLongTermDebt": "209000000", "longTermInvestments": "1500000", "shortTermInvestments": "-26000", "currentNetReceivables": "88300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1967680000", "currentAccountsPayable": "35332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1948942000", "shortLongTermDebtTotal": "1135401000", "totalShareholderEquity": "1052180000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61981000", "totalCurrentLiabilities": "307193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "971626000", "cashAndShortTermInvestments": "144800000", "commonStockSharesOutstanding": "78100000", "intangibleAssetsExcludingGoodwill": "83968000", "cashAndCashEquivalentsAtCarryingValue": "144800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42089000", "profitLoss": "None", "dividendPayout": "166658000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-26900000", "operatingCashflow": "47948000", "capitalExpenditures": "319787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "297975000", "cashflowFromInvestment": "-290593000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166658000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130851000", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 747356000, "cost_of_revenue": 349846000, "gross_profit": 397510000, "ebit": 136629000, "ebitda": 258551000, "pretax_income": 89529000, "tax_provision": 1415000, "net_income": 88114000, "net_income_to_common": 88114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89500000, "total_current_assets": 243659000, "total_assets": 1998643000, "short_term_debt": 102858000, "long_term_debt": 739543000, "total_debt": 842401000, "total_liabilities": 981174000, "total_equity": 1017469000, "shares_outstanding": 74300000, "goodwill_and_intangibles": 58574000 }, "cash_flow": { "operating_cash_flow": 235801000, "capital_expenditure": 173050000, "free_cash_flow": 408851000, "dividends_paid": 70611000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186342, "ticker_id": 8608, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136629000", "ebitda": "258551000", "netIncome": "88114000", "grossProfit": "397510000", "depreciation": "None", "totalRevenue": "747356000", "costOfRevenue": "349846000", "interestIncome": "500000", "incomeBeforeTax": "89529000", "interestExpense": "77839236", "operatingIncome": "138907000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1415000", "reportedCurrency": "USD", "netInterestIncome": "-48400000", "nonInterestIncome": "None", "operatingExpenses": "258603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121922000", "sellingGeneralAndAdministrative": "50773000", "netIncomeFromContinuingOperations": "88114000" }, "balance": { "goodwill": "None", "inventory": "22459000", "commonStock": "748000", "currentDebt": "None", "investments": "None", "totalAssets": "1998643000", "longTermDebt": "739543000", "shortTermDebt": "102858000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "58574000", "reportedCurrency": "USD", "retainedEarnings": "939247000", "totalLiabilities": "981174000", "otherCurrentAssets": "67600000", "totalCurrentAssets": "243659000", "currentLongTermDebt": "102858000", "longTermInvestments": "1589000", "shortTermInvestments": "None", "currentNetReceivables": "64100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1754984000", "currentAccountsPayable": "14350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1736410000", "shortLongTermDebtTotal": "842401000", "totalShareholderEquity": "1017469000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "78082000", "totalCurrentLiabilities": "196708000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "784466000", "cashAndShortTermInvestments": "89500000", "commonStockSharesOutstanding": "74300000", "intangibleAssetsExcludingGoodwill": "58574000", "cashAndCashEquivalentsAtCarryingValue": "89500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88114000", "profitLoss": "None", "dividendPayout": "70611000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "12400000", "operatingCashflow": "235801000", "capitalExpenditures": "173050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83332000", "cashflowFromInvestment": "-119802000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70611000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1348000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 747356000, "cost_of_revenue": 349846000, "gross_profit": 397510000, "research_and_development": null, "selling_general_admin": 50773000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136629000, "depreciation_amortisation": 121922000, "ebitda": 258551000, "interest_expense": 77839236, "interest_income": null, "other_non_operating": null, "pretax_income": 89529000, "tax_provision": 1415000, "effective_tax_rate": null, "net_income": 88114000, "net_income_continuing_ops": 88114000, "net_income_to_common": 88114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89500000, "short_term_investments": null, "net_receivables": 64100000, "inventory": 22459000, "other_current_assets": null, "total_current_assets": 243659000, "net_ppe": null, "goodwill": null, "intangible_assets": 58574000, "goodwill_and_intangibles": 58574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1754984000, "total_assets": 1998643000, "short_term_debt": 102858000, "accounts_payable": 14350000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 196708000, "long_term_debt": 739543000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 784466000, "total_liabilities": 981174000, "total_debt": 842401000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 939247000, "total_equity": 1017469000, "shares_outstanding": 74300000, "operating_cash_flow": 235801000, "stock_based_compensation": 1700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 173050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119802000, "dividends_paid": 70611000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83332000, "free_cash_flow": 408851000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136629000", "ebitda": "258551000", "netIncome": "88114000", "grossProfit": "397510000", "depreciation": "None", "totalRevenue": "747356000", "costOfRevenue": "349846000", "interestIncome": "500000", "incomeBeforeTax": "89529000", "interestExpense": "77839236", "operatingIncome": "138907000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1415000", "reportedCurrency": "USD", "netInterestIncome": "-48400000", "nonInterestIncome": "None", "operatingExpenses": "258603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121922000", "sellingGeneralAndAdministrative": "50773000", "netIncomeFromContinuingOperations": "88114000" }, "balance": { "goodwill": "None", "inventory": "22459000", "commonStock": "748000", "currentDebt": "None", "investments": "None", "totalAssets": "1998643000", "longTermDebt": "739543000", "shortTermDebt": "102858000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "58574000", "reportedCurrency": "USD", "retainedEarnings": "939247000", "totalLiabilities": "981174000", "otherCurrentAssets": "67600000", "totalCurrentAssets": "243659000", "currentLongTermDebt": "102858000", "longTermInvestments": "1589000", "shortTermInvestments": "None", "currentNetReceivables": "64100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1754984000", "currentAccountsPayable": "14350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1736410000", "shortLongTermDebtTotal": "842401000", "totalShareholderEquity": "1017469000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "78082000", "totalCurrentLiabilities": "196708000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "784466000", "cashAndShortTermInvestments": "89500000", "commonStockSharesOutstanding": "74300000", "intangibleAssetsExcludingGoodwill": "58574000", "cashAndCashEquivalentsAtCarryingValue": "89500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88114000", "profitLoss": "None", "dividendPayout": "70611000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "12400000", "operatingCashflow": "235801000", "capitalExpenditures": "173050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83332000", "cashflowFromInvestment": "-119802000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70611000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1348000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121922000", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 692610000, "cost_of_revenue": 377863000, "gross_profit": 314747000, "ebit": 206106000, "ebitda": 316230000, "pretax_income": 166806000, "tax_provision": 784000, "net_income": 166022000, "net_income_to_common": 166022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56900000, "total_current_assets": 215913000, "total_assets": 2003881000, "short_term_debt": 99025000, "long_term_debt": 756352000, "total_debt": 855377000, "total_liabilities": 996194000, "total_equity": 1007687000, "shares_outstanding": 74000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 171091000, "capital_expenditure": 384349000, "free_cash_flow": 555440000, "dividends_paid": 70611000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186347, "ticker_id": 8608, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206106000", "ebitda": "316230000", "netIncome": "166022000", "grossProfit": "314747000", "depreciation": "None", "totalRevenue": "692610000", "costOfRevenue": "377863000", "interestIncome": "2500000", "incomeBeforeTax": "166806000", "interestExpense": "52889541", "operatingIncome": "205891000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "784000", "reportedCurrency": "USD", "netInterestIncome": "-39200000", "nonInterestIncome": "None", "operatingExpenses": "108856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "377863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110124000", "sellingGeneralAndAdministrative": "47724000", "netIncomeFromContinuingOperations": "166022000" }, "balance": { "goodwill": "None", "inventory": "34837000", "commonStock": "747000", "currentDebt": "None", "investments": "None", "totalAssets": "2003881000", "longTermDebt": "756352000", "shortTermDebt": "99025000", "treasuryStock": "-2887000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "919959000", "totalLiabilities": "996194000", "otherCurrentAssets": "30076000", "totalCurrentAssets": "215913000", "currentLongTermDebt": "99025000", "longTermInvestments": "1170000", "shortTermInvestments": "None", "currentNetReceivables": "94100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1787968000", "currentAccountsPayable": "47120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1687178000", "shortLongTermDebtTotal": "855377000", "totalShareholderEquity": "1007687000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47316000", "totalCurrentLiabilities": "194941000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "801253000", "cashAndShortTermInvestments": "56900000", "commonStockSharesOutstanding": "74000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166022000", "profitLoss": "None", "dividendPayout": "70611000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "5100000", "operatingCashflow": "171091000", "capitalExpenditures": "384349000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "84491000", "cashflowFromInvestment": "-322823000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70611000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4202000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 692610000, "cost_of_revenue": 377863000, "gross_profit": 314747000, "research_and_development": null, "selling_general_admin": 47724000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206106000, "depreciation_amortisation": 110124000, "ebitda": 316230000, "interest_expense": 52889541, "interest_income": null, "other_non_operating": null, "pretax_income": 166806000, "tax_provision": 784000, "effective_tax_rate": null, "net_income": 166022000, "net_income_continuing_ops": 166022000, "net_income_to_common": 166022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56900000, "short_term_investments": null, "net_receivables": 94100000, "inventory": 34837000, "other_current_assets": null, "total_current_assets": 215913000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1787968000, "total_assets": 2003881000, "short_term_debt": 99025000, "accounts_payable": 47120000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194941000, "long_term_debt": 756352000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 801253000, "total_liabilities": 996194000, "total_debt": 855377000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 919959000, "total_equity": 1007687000, "shares_outstanding": 74000000, "operating_cash_flow": 171091000, "stock_based_compensation": 1900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 384349000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -322823000, "dividends_paid": 70611000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 84491000, "free_cash_flow": 555440000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "206106000", "ebitda": "316230000", "netIncome": "166022000", "grossProfit": "314747000", "depreciation": "None", "totalRevenue": "692610000", "costOfRevenue": "377863000", "interestIncome": "2500000", "incomeBeforeTax": "166806000", "interestExpense": "52889541", "operatingIncome": "205891000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "784000", "reportedCurrency": "USD", "netInterestIncome": "-39200000", "nonInterestIncome": "None", "operatingExpenses": "108856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "377863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110124000", "sellingGeneralAndAdministrative": "47724000", "netIncomeFromContinuingOperations": "166022000" }, "balance": { "goodwill": "None", "inventory": "34837000", "commonStock": "747000", "currentDebt": "None", "investments": "None", "totalAssets": "2003881000", "longTermDebt": "756352000", "shortTermDebt": "99025000", "treasuryStock": "-2887000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "919959000", "totalLiabilities": "996194000", "otherCurrentAssets": "30076000", "totalCurrentAssets": "215913000", "currentLongTermDebt": "99025000", "longTermInvestments": "1170000", "shortTermInvestments": "None", "currentNetReceivables": "94100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1787968000", "currentAccountsPayable": "47120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1687178000", "shortLongTermDebtTotal": "855377000", "totalShareholderEquity": "1007687000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47316000", "totalCurrentLiabilities": "194941000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "801253000", "cashAndShortTermInvestments": "56900000", "commonStockSharesOutstanding": "74000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166022000", "profitLoss": "None", "dividendPayout": "70611000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "5100000", "operatingCashflow": "171091000", "capitalExpenditures": "384349000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "84491000", "cashflowFromInvestment": "-322823000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70611000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4202000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110124000", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 635366000, "cost_of_revenue": 400004000, "gross_profit": 235362000, "ebit": 8815516, "ebitda": 119610000, "pretax_income": -33221000, "tax_provision": 1558000, "net_income": -34779000, "net_income_to_common": -34779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127361000, "total_current_assets": 269302000, "total_assets": 1714400000, "short_term_debt": 97578000, "long_term_debt": 633026000, "total_debt": 730604000, "total_liabilities": 867189000, "total_equity": 847211000, "shares_outstanding": 73100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 70738000, "capital_expenditure": 202439000, "free_cash_flow": 273177000, "dividends_paid": 70611000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186352, "ticker_id": 8608, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8815516", "ebitda": "119610000", "netIncome": "-34779000", "grossProfit": "235362000", "depreciation": "None", "totalRevenue": "635366000", "costOfRevenue": "400004000", "interestIncome": "2700000", "incomeBeforeTax": "-33221000", "interestExpense": "40691423", "operatingIncome": "2822000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1558000", "reportedCurrency": "USD", "netInterestIncome": "-36500000", "nonInterestIncome": "None", "operatingExpenses": "230232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110794484", "sellingGeneralAndAdministrative": "47826000", "netIncomeFromContinuingOperations": "-34779000" }, "balance": { "goodwill": "None", "inventory": "39404000", "commonStock": "742000", "currentDebt": "None", "investments": "None", "totalAssets": "1714400000", "longTermDebt": "633026000", "shortTermDebt": "97578000", "treasuryStock": "-2887000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "752106000", "totalLiabilities": "867189000", "otherCurrentAssets": "9052000", "totalCurrentAssets": "269302000", "currentLongTermDebt": "91266000", "longTermInvestments": "76000", "shortTermInvestments": "None", "currentNetReceivables": "85997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1445098000", "currentAccountsPayable": "35122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1399531000", "shortLongTermDebtTotal": "749586000", "totalShareholderEquity": "847211000", "capitalLeaseObligations": "25294000", "otherCurrentLiabilities": "33347000", "totalCurrentLiabilities": "167116000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "700073000", "cashAndShortTermInvestments": "127361000", "commonStockSharesOutstanding": "73100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34779000", "profitLoss": "None", "dividendPayout": "70611000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6200000", "operatingCashflow": "70738000", "capitalExpenditures": "202439000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95994000", "cashflowFromInvestment": "-175592000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70611000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "99999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 635366000, "cost_of_revenue": 400004000, "gross_profit": 235362000, "research_and_development": null, "selling_general_admin": 47826000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8815516, "depreciation_amortisation": 110794484, "ebitda": 119610000, "interest_expense": 40691423, "interest_income": null, "other_non_operating": null, "pretax_income": -33221000, "tax_provision": 1558000, "effective_tax_rate": null, "net_income": -34779000, "net_income_continuing_ops": -34779000, "net_income_to_common": -34779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127361000, "short_term_investments": null, "net_receivables": 85997000, "inventory": 39404000, "other_current_assets": null, "total_current_assets": 269302000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1445098000, "total_assets": 1714400000, "short_term_debt": 97578000, "accounts_payable": 35122000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167116000, "long_term_debt": 633026000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 700073000, "total_liabilities": 867189000, "total_debt": 730604000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 752106000, "total_equity": 847211000, "shares_outstanding": 73100000, "operating_cash_flow": 70738000, "stock_based_compensation": 2100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 202439000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175592000, "dividends_paid": 70611000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95994000, "free_cash_flow": 273177000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8815516", "ebitda": "119610000", "netIncome": "-34779000", "grossProfit": "235362000", "depreciation": "None", "totalRevenue": "635366000", "costOfRevenue": "400004000", "interestIncome": "2700000", "incomeBeforeTax": "-33221000", "interestExpense": "40691423", "operatingIncome": "2822000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1558000", "reportedCurrency": "USD", "netInterestIncome": "-36500000", "nonInterestIncome": "None", "operatingExpenses": "230232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110794484", "sellingGeneralAndAdministrative": "47826000", "netIncomeFromContinuingOperations": "-34779000" }, "balance": { "goodwill": "None", "inventory": "39404000", "commonStock": "742000", "currentDebt": "None", "investments": "None", "totalAssets": "1714400000", "longTermDebt": "633026000", "shortTermDebt": "97578000", "treasuryStock": "-2887000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "752106000", "totalLiabilities": "867189000", "otherCurrentAssets": "9052000", "totalCurrentAssets": "269302000", "currentLongTermDebt": "91266000", "longTermInvestments": "76000", "shortTermInvestments": "None", "currentNetReceivables": "85997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1445098000", "currentAccountsPayable": "35122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1399531000", "shortLongTermDebtTotal": "749586000", "totalShareholderEquity": "847211000", "capitalLeaseObligations": "25294000", "otherCurrentLiabilities": "33347000", "totalCurrentLiabilities": "167116000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "700073000", "cashAndShortTermInvestments": "127361000", "commonStockSharesOutstanding": "73100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34779000", "profitLoss": "None", "dividendPayout": "70611000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6200000", "operatingCashflow": "70738000", "capitalExpenditures": "202439000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95994000", "cashflowFromInvestment": "-175592000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70611000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "99999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114480000", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 395837800, "cost_of_revenue": 238093483, "gross_profit": 157744317, "ebit": 135096881, "ebitda": 193881748, "pretax_income": 122099222, "tax_provision": 1575473, "net_income": 120523748, "net_income_to_common": 120523748, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196409560, "total_current_assets": 575528015, "total_assets": 3532471952, "short_term_debt": 286713956, "long_term_debt": 795100000, "total_debt": 1081813956, "total_liabilities": 1259361302, "total_equity": 2273110649, "shares_outstanding": 103300000, "goodwill_and_intangibles": 5700276 }, "cash_flow": { "operating_cash_flow": 133816808, "capital_expenditure": 180391753, "free_cash_flow": 314208561, "dividends_paid": 70305519, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186315, "ticker_id": 8608, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135096881", "ebitda": "193881748", "netIncome": "120523748", "grossProfit": "157744317", "depreciation": "None", "totalRevenue": "395837800", "costOfRevenue": "238093483", "interestIncome": "1600000", "incomeBeforeTax": "122099222", "interestExpense": "18610284", "operatingIncome": "135096881", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1575473", "reportedCurrency": "USD", "netInterestIncome": "-17300000", "nonInterestIncome": "None", "operatingExpenses": "22647436", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238093483", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58784867", "sellingGeneralAndAdministrative": "23000000", "netIncomeFromContinuingOperations": "122400000" }, "balance": { "goodwill": "1800087", "inventory": "82504016", "commonStock": "1000048", "currentDebt": "None", "investments": "None", "totalAssets": "3532471952", "longTermDebt": "795100000", "shortTermDebt": "286713956", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3900189", "reportedCurrency": "USD", "retainedEarnings": "1915193227", "totalLiabilities": "1259361302", "otherCurrentAssets": "14300696", "totalCurrentAssets": "575528015", "currentLongTermDebt": "286700000", "longTermInvestments": "4100000", "shortTermInvestments": "None", "currentNetReceivables": "282313742", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2956943937", "currentAccountsPayable": "67203271", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1081852661", "totalShareholderEquity": "2273110649", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "54402649", "totalCurrentLiabilities": "410920000", "otherNonCurrentLiabilities": "7900000", "totalNonCurrentLiabilities": "848441300", "cashAndShortTermInvestments": "196409560", "commonStockSharesOutstanding": "103300000", "intangibleAssetsExcludingGoodwill": "3900189", "cashAndCashEquivalentsAtCarryingValue": "196409560", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120523748", "profitLoss": "None", "dividendPayout": "70305519", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "133816808", "capitalExpenditures": "180391753", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51202899", "cashflowFromInvestment": "-152624027", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70305519", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58784867", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 395837800, "cost_of_revenue": 238093483, "gross_profit": 157744317, "research_and_development": null, "selling_general_admin": 23000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135096881, "depreciation_amortisation": 58784867, "ebitda": 193881748, "interest_expense": 18610284, "interest_income": null, "other_non_operating": null, "pretax_income": 122099222, "tax_provision": 1575473, "effective_tax_rate": null, "net_income": 120523748, "net_income_continuing_ops": 122400000, "net_income_to_common": 120523748, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196409560, "short_term_investments": null, "net_receivables": 282313742, "inventory": 82504016, "other_current_assets": null, "total_current_assets": 575528015, "net_ppe": null, "goodwill": 1800087, "intangible_assets": 3900189, "goodwill_and_intangibles": 5700276, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2956943937, "total_assets": 3532471952, "short_term_debt": 286713956, "accounts_payable": 67203271, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 410920000, "long_term_debt": 795100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 848441300, "total_liabilities": 1259361302, "total_debt": 1081813956, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1915193227, "total_equity": 2273110649, "shares_outstanding": 103300000, "operating_cash_flow": 133816808, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 180391753, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152624027, "dividends_paid": 70305519, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51202899, "free_cash_flow": 314208561, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135096881", "ebitda": "193881748", "netIncome": "120523748", "grossProfit": "157744317", "depreciation": "None", "totalRevenue": "395837800", "costOfRevenue": "238093483", "interestIncome": "1600000", "incomeBeforeTax": "122099222", "interestExpense": "18610284", "operatingIncome": "135096881", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1575473", "reportedCurrency": "USD", "netInterestIncome": "-17300000", "nonInterestIncome": "None", "operatingExpenses": "22647436", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238093483", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58784867", "sellingGeneralAndAdministrative": "23000000", "netIncomeFromContinuingOperations": "122400000" }, "balance": { "goodwill": "1800087", "inventory": "82504016", "commonStock": "1000048", "currentDebt": "None", "investments": "None", "totalAssets": "3532471952", "longTermDebt": "795100000", "shortTermDebt": "286713956", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3900189", "reportedCurrency": "USD", "retainedEarnings": "1915193227", "totalLiabilities": "1259361302", "otherCurrentAssets": "14300696", "totalCurrentAssets": "575528015", "currentLongTermDebt": "286700000", "longTermInvestments": "4100000", "shortTermInvestments": "None", "currentNetReceivables": "282313742", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2956943937", "currentAccountsPayable": "67203271", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1081852661", "totalShareholderEquity": "2273110649", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "54402649", "totalCurrentLiabilities": "410920000", "otherNonCurrentLiabilities": "7900000", "totalNonCurrentLiabilities": "848441300", "cashAndShortTermInvestments": "196409560", "commonStockSharesOutstanding": "103300000", "intangibleAssetsExcludingGoodwill": "3900189", "cashAndCashEquivalentsAtCarryingValue": "196409560", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120523748", "profitLoss": "None", "dividendPayout": "70305519", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "133816808", "capitalExpenditures": "180391753", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51202899", "cashflowFromInvestment": "-152624027", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70305519", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58784867", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 354982240, "cost_of_revenue": 220177583, "gross_profit": 134804656, "ebit": 103595214, "ebitda": 159973561, "pretax_income": 88191844, "tax_provision": 805404, "net_income": 87386439, "net_income_to_common": 87386439, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163143772, "total_current_assets": 530741117, "total_assets": 3359664115, "short_term_debt": 288170774, "long_term_debt": 714300000, "total_debt": 1002470774, "total_liabilities": 1161863051, "total_equity": 2197801063, "shares_outstanding": 99770114, "goodwill_and_intangibles": 5787362 }, "cash_flow": { "operating_cash_flow": 132556083, "capital_expenditure": 218991911, "free_cash_flow": 351547994, "dividends_paid": 62071883, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186316, "ticker_id": 8608, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103595214", "ebitda": "159973561", "netIncome": "87386439", "grossProfit": "134804656", "depreciation": "None", "totalRevenue": "354982240", "costOfRevenue": "220177583", "interestIncome": "300000", "incomeBeforeTax": "88191844", "interestExpense": "15403370", "operatingIncome": "98158730", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "805404", "reportedCurrency": "USD", "netInterestIncome": "-13100000", "nonInterestIncome": "None", "operatingExpenses": "36645926", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220177583", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56378347", "sellingGeneralAndAdministrative": "29200000", "netIncomeFromContinuingOperations": "86800000" }, "balance": { "goodwill": "1796078", "inventory": "66355112", "commonStock": "997821", "currentDebt": "None", "investments": "None", "totalAssets": "3359664115", "longTermDebt": "714300000", "shortTermDebt": "288170774", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3991284", "reportedCurrency": "USD", "retainedEarnings": "1785002416", "totalLiabilities": "1161863051", "otherCurrentAssets": "63361650", "totalCurrentAssets": "530741117", "currentLongTermDebt": "288800000", "longTermInvestments": "2700000", "shortTermInvestments": "None", "currentNetReceivables": "237880583", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2828922997", "currentAccountsPayable": "40910670", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1011591172", "totalShareholderEquity": "2197801063", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "69149013", "totalCurrentLiabilities": "400525445", "otherNonCurrentLiabilities": "3300000", "totalNonCurrentLiabilities": "761337606", "cashAndShortTermInvestments": "163143772", "commonStockSharesOutstanding": "99770114", "intangibleAssetsExcludingGoodwill": "3991284", "cashAndCashEquivalentsAtCarryingValue": "163143772", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87386439", "profitLoss": "None", "dividendPayout": "62071883", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132556083", "capitalExpenditures": "218991911", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17430623", "cashflowFromInvestment": "-206179063", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62071883", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56378347", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 354982240, "cost_of_revenue": 220177583, "gross_profit": 134804656, "research_and_development": null, "selling_general_admin": 29200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103595214, "depreciation_amortisation": 56378347, "ebitda": 159973561, "interest_expense": 15403370, "interest_income": null, "other_non_operating": null, "pretax_income": 88191844, "tax_provision": 805404, "effective_tax_rate": null, "net_income": 87386439, "net_income_continuing_ops": 86800000, "net_income_to_common": 87386439, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163143772, "short_term_investments": null, "net_receivables": 237880583, "inventory": 66355112, "other_current_assets": null, "total_current_assets": 530741117, "net_ppe": null, "goodwill": 1796078, "intangible_assets": 3991284, "goodwill_and_intangibles": 5787362, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2828922997, "total_assets": 3359664115, "short_term_debt": 288170774, "accounts_payable": 40910670, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400525445, "long_term_debt": 714300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 761337606, "total_liabilities": 1161863051, "total_debt": 1002470774, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1785002416, "total_equity": 2197801063, "shares_outstanding": 99770114, "operating_cash_flow": 132556083, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 218991911, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206179063, "dividends_paid": 62071883, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17430623, "free_cash_flow": 351547994, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103595214", "ebitda": "159973561", "netIncome": "87386439", "grossProfit": "134804656", "depreciation": "None", "totalRevenue": "354982240", "costOfRevenue": "220177583", "interestIncome": "300000", "incomeBeforeTax": "88191844", "interestExpense": "15403370", "operatingIncome": "98158730", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "805404", "reportedCurrency": "USD", "netInterestIncome": "-13100000", "nonInterestIncome": "None", "operatingExpenses": "36645926", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220177583", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56378347", "sellingGeneralAndAdministrative": "29200000", "netIncomeFromContinuingOperations": "86800000" }, "balance": { "goodwill": "1796078", "inventory": "66355112", "commonStock": "997821", "currentDebt": "None", "investments": "None", "totalAssets": "3359664115", "longTermDebt": "714300000", "shortTermDebt": "288170774", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3991284", "reportedCurrency": "USD", "retainedEarnings": "1785002416", "totalLiabilities": "1161863051", "otherCurrentAssets": "63361650", "totalCurrentAssets": "530741117", "currentLongTermDebt": "288800000", "longTermInvestments": "2700000", "shortTermInvestments": "None", "currentNetReceivables": "237880583", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2828922997", "currentAccountsPayable": "40910670", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1011591172", "totalShareholderEquity": "2197801063", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "69149013", "totalCurrentLiabilities": "400525445", "otherNonCurrentLiabilities": "3300000", "totalNonCurrentLiabilities": "761337606", "cashAndShortTermInvestments": "163143772", "commonStockSharesOutstanding": "99770114", "intangibleAssetsExcludingGoodwill": "3991284", "cashAndCashEquivalentsAtCarryingValue": "163143772", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87386439", "profitLoss": "None", "dividendPayout": "62071883", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132556083", "capitalExpenditures": "218991911", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17430623", "cashflowFromInvestment": "-206179063", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62071883", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56378347", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 343108491, "cost_of_revenue": 218724152, "gross_profit": 124384339, "ebit": 102652131, "ebitda": 155830942, "pretax_income": 78916956, "tax_provision": 1201781, "net_income": 77715174, "net_income_to_common": 77715174, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218847353, "total_current_assets": 515690827, "total_assets": 3185289854, "short_term_debt": 121426910, "long_term_debt": 777500000, "total_debt": 898926910, "total_liabilities": 1040944396, "total_equity": 2144345457, "shares_outstanding": 100800000, "goodwill_and_intangibles": 4183699 }, "cash_flow": { "operating_cash_flow": 114319339, "capital_expenditure": 35165050, "free_cash_flow": 149484389, "dividends_paid": 36891426, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186318, "ticker_id": 8608, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102652131", "ebitda": "155830942", "netIncome": "77715174", "grossProfit": "124384339", "depreciation": "None", "totalRevenue": "343108491", "costOfRevenue": "218724152", "interestIncome": "3500000", "incomeBeforeTax": "78916956", "interestExpense": "23735175", "operatingIncome": "97444413", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1201781", "reportedCurrency": "USD", "netInterestIncome": "-20200000", "nonInterestIncome": "None", "operatingExpenses": "26939925", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218724152", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53178811", "sellingGeneralAndAdministrative": "29200000", "netIncomeFromContinuingOperations": "77600000" }, "balance": { "goodwill": "1793014", "inventory": "64747737", "commonStock": "996119", "currentDebt": "None", "investments": "None", "totalAssets": "3185289854", "longTermDebt": "777500000", "shortTermDebt": "121426910", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2390685", "reportedCurrency": "USD", "retainedEarnings": "1686130699", "totalLiabilities": "1040944396", "otherCurrentAssets": "23807246", "totalCurrentAssets": "515690827", "currentLongTermDebt": "121900000", "longTermInvestments": "200000", "shortTermInvestments": "None", "currentNetReceivables": "208288491", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2669599027", "currentAccountsPayable": "35959897", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "895909464", "totalShareholderEquity": "2144345457", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "58771024", "totalCurrentLiabilities": "218050457", "otherNonCurrentLiabilities": "3200000", "totalNonCurrentLiabilities": "822893938", "cashAndShortTermInvestments": "218847353", "commonStockSharesOutstanding": "100800000", "intangibleAssetsExcludingGoodwill": "2390685", "cashAndCashEquivalentsAtCarryingValue": "218847353", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77715174", "profitLoss": "None", "dividendPayout": "36891426", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114319339", "capitalExpenditures": "35165050", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266660645", "cashflowFromInvestment": "-4650957", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36891426", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53178811", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 343108491, "cost_of_revenue": 218724152, "gross_profit": 124384339, "research_and_development": null, "selling_general_admin": 29200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102652131, "depreciation_amortisation": 53178811, "ebitda": 155830942, "interest_expense": 23735175, "interest_income": null, "other_non_operating": null, "pretax_income": 78916956, "tax_provision": 1201781, "effective_tax_rate": null, "net_income": 77715174, "net_income_continuing_ops": 77600000, "net_income_to_common": 77715174, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 218847353, "short_term_investments": null, "net_receivables": 208288491, "inventory": 64747737, "other_current_assets": null, "total_current_assets": 515690827, "net_ppe": null, "goodwill": 1793014, "intangible_assets": 2390685, "goodwill_and_intangibles": 4183699, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2669599027, "total_assets": 3185289854, "short_term_debt": 121426910, "accounts_payable": 35959897, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 218050457, "long_term_debt": 777500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 822893938, "total_liabilities": 1040944396, "total_debt": 898926910, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1686130699, "total_equity": 2144345457, "shares_outstanding": 100800000, "operating_cash_flow": 114319339, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35165050, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4650957, "dividends_paid": 36891426, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -266660645, "free_cash_flow": 149484389, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102652131", "ebitda": "155830942", "netIncome": "77715174", "grossProfit": "124384339", "depreciation": "None", "totalRevenue": "343108491", "costOfRevenue": "218724152", "interestIncome": "3500000", "incomeBeforeTax": "78916956", "interestExpense": "23735175", "operatingIncome": "97444413", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1201781", "reportedCurrency": "USD", "netInterestIncome": "-20200000", "nonInterestIncome": "None", "operatingExpenses": "26939925", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218724152", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53178811", "sellingGeneralAndAdministrative": "29200000", "netIncomeFromContinuingOperations": "77600000" }, "balance": { "goodwill": "1793014", "inventory": "64747737", "commonStock": "996119", "currentDebt": "None", "investments": "None", "totalAssets": "3185289854", "longTermDebt": "777500000", "shortTermDebt": "121426910", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2390685", "reportedCurrency": "USD", "retainedEarnings": "1686130699", "totalLiabilities": "1040944396", "otherCurrentAssets": "23807246", "totalCurrentAssets": "515690827", "currentLongTermDebt": "121900000", "longTermInvestments": "200000", "shortTermInvestments": "None", "currentNetReceivables": "208288491", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2669599027", "currentAccountsPayable": "35959897", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "895909464", "totalShareholderEquity": "2144345457", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "58771024", "totalCurrentLiabilities": "218050457", "otherNonCurrentLiabilities": "3200000", "totalNonCurrentLiabilities": "822893938", "cashAndShortTermInvestments": "218847353", "commonStockSharesOutstanding": "100800000", "intangibleAssetsExcludingGoodwill": "2390685", "cashAndCashEquivalentsAtCarryingValue": "218847353", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77715174", "profitLoss": "None", "dividendPayout": "36891426", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114319339", "capitalExpenditures": "35165050", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266660645", "cashflowFromInvestment": "-4650957", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36891426", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53178811", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 315200000, "cost_of_revenue": 157100000, "gross_profit": 158100000, "ebit": 78200000, "ebitda": 130300000, "pretax_income": 60400000, "tax_provision": 1700000, "net_income": 58600000, "net_income_to_common": 58600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 369800000, "total_current_assets": 682800000, "total_assets": 3396700000, "short_term_debt": 156200000, "long_term_debt": 969800000, "total_debt": 1126000000, "total_liabilities": 1289400000, "total_equity": 2107300000, "shares_outstanding": 100800000, "goodwill_and_intangibles": 4100000 }, "cash_flow": { "operating_cash_flow": 161300000, "capital_expenditure": 27900000, "free_cash_flow": 189200000, "dividends_paid": 97700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186319, "ticker_id": 8608, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78200000", "ebitda": "130300000", "netIncome": "58600000", "grossProfit": "158100000", "depreciation": "None", "totalRevenue": "315200000", "costOfRevenue": "157100000", "interestIncome": "3600000", "incomeBeforeTax": "60400000", "interestExpense": "17800000", "operatingIncome": "74600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1700000", "reportedCurrency": "USD", "netInterestIncome": "-14200000", "nonInterestIncome": "None", "operatingExpenses": "83500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52100000", "sellingGeneralAndAdministrative": "24500000", "netIncomeFromContinuingOperations": "58700000" }, "balance": { "goodwill": "1800000", "inventory": "69500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3396700000", "longTermDebt": "969800000", "shortTermDebt": "156200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2300000", "reportedCurrency": "USD", "retainedEarnings": "1604400000", "totalLiabilities": "1289400000", "otherCurrentAssets": "41700000", "totalCurrentAssets": "682800000", "currentLongTermDebt": "156200000", "longTermInvestments": "200000", "shortTermInvestments": "None", "currentNetReceivables": "201800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2713900000", "currentAccountsPayable": "45200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1126000000", "totalShareholderEquity": "2107300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "57800000", "totalCurrentLiabilities": "266100000", "otherNonCurrentLiabilities": "8000000", "totalNonCurrentLiabilities": "1023300000", "cashAndShortTermInvestments": "369800000", "commonStockSharesOutstanding": "100800000", "intangibleAssetsExcludingGoodwill": "2300000", "cashAndCashEquivalentsAtCarryingValue": "369800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58600000", "profitLoss": "None", "dividendPayout": "97700000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "39800000", "operatingCashflow": "161300000", "capitalExpenditures": "27900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157700000", "cashflowFromInvestment": "5100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 315200000, "cost_of_revenue": 157100000, "gross_profit": 158100000, "research_and_development": null, "selling_general_admin": 24500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78200000, "depreciation_amortisation": 52100000, "ebitda": 130300000, "interest_expense": 17800000, "interest_income": null, "other_non_operating": null, "pretax_income": 60400000, "tax_provision": 1700000, "effective_tax_rate": null, "net_income": 58600000, "net_income_continuing_ops": 58700000, "net_income_to_common": 58600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 369800000, "short_term_investments": null, "net_receivables": 201800000, "inventory": 69500000, "other_current_assets": null, "total_current_assets": 682800000, "net_ppe": null, "goodwill": 1800000, "intangible_assets": 2300000, "goodwill_and_intangibles": 4100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2713900000, "total_assets": 3396700000, "short_term_debt": 156200000, "accounts_payable": 45200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 266100000, "long_term_debt": 969800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1023300000, "total_liabilities": 1289400000, "total_debt": 1126000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1604400000, "total_equity": 2107300000, "shares_outstanding": 100800000, "operating_cash_flow": 161300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5100000, "dividends_paid": 97700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -157700000, "free_cash_flow": 189200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78200000", "ebitda": "130300000", "netIncome": "58600000", "grossProfit": "158100000", "depreciation": "None", "totalRevenue": "315200000", "costOfRevenue": "157100000", "interestIncome": "3600000", "incomeBeforeTax": "60400000", "interestExpense": "17800000", "operatingIncome": "74600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1700000", "reportedCurrency": "USD", "netInterestIncome": "-14200000", "nonInterestIncome": "None", "operatingExpenses": "83500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52100000", "sellingGeneralAndAdministrative": "24500000", "netIncomeFromContinuingOperations": "58700000" }, "balance": { "goodwill": "1800000", "inventory": "69500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3396700000", "longTermDebt": "969800000", "shortTermDebt": "156200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2300000", "reportedCurrency": "USD", "retainedEarnings": "1604400000", "totalLiabilities": "1289400000", "otherCurrentAssets": "41700000", "totalCurrentAssets": "682800000", "currentLongTermDebt": "156200000", "longTermInvestments": "200000", "shortTermInvestments": "None", "currentNetReceivables": "201800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2713900000", "currentAccountsPayable": "45200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1126000000", "totalShareholderEquity": "2107300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "57800000", "totalCurrentLiabilities": "266100000", "otherNonCurrentLiabilities": "8000000", "totalNonCurrentLiabilities": "1023300000", "cashAndShortTermInvestments": "369800000", "commonStockSharesOutstanding": "100800000", "intangibleAssetsExcludingGoodwill": "2300000", "cashAndCashEquivalentsAtCarryingValue": "369800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58600000", "profitLoss": "None", "dividendPayout": "97700000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "39800000", "operatingCashflow": "161300000", "capitalExpenditures": "27900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157700000", "cashflowFromInvestment": "5100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52100000", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 329100000, "cost_of_revenue": 163700000, "gross_profit": 165400000, "ebit": 86100000, "ebitda": 139400000, "pretax_income": 68300000, "tax_provision": 5400000, "net_income": 62900000, "net_income_to_common": 62900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362300000, "total_current_assets": 694200000, "total_assets": 3486700000, "short_term_debt": 161400000, "long_term_debt": 1020900000, "total_debt": 1182300000, "total_liabilities": 1344500000, "total_equity": 2141400000, "shares_outstanding": 100700000, "goodwill_and_intangibles": 4200000 }, "cash_flow": { "operating_cash_flow": 83100000, "capital_expenditure": 28000000, "free_cash_flow": 111100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186320, "ticker_id": 8608, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86100000", "ebitda": "139400000", "netIncome": "62900000", "grossProfit": "165400000", "depreciation": "None", "totalRevenue": "329100000", "costOfRevenue": "163700000", "interestIncome": "3800000", "incomeBeforeTax": "68300000", "interestExpense": "17800000", "operatingIncome": "82300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5400000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "83100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53300000", "sellingGeneralAndAdministrative": "25900000", "netIncomeFromContinuingOperations": "62900000" }, "balance": { "goodwill": "1700000", "inventory": "72500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3486700000", "longTermDebt": "1020900000", "shortTermDebt": "161400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2500000", "reportedCurrency": "USD", "retainedEarnings": "1541000000", "totalLiabilities": "1344500000", "otherCurrentAssets": "30400000", "totalCurrentAssets": "694200000", "currentLongTermDebt": "161400000", "longTermInvestments": "300000", "shortTermInvestments": "None", "currentNetReceivables": "229000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2792500000", "currentAccountsPayable": "53100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1182300000", "totalShareholderEquity": "2141400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51400000", "totalCurrentLiabilities": "272200000", "otherNonCurrentLiabilities": "6000000", "totalNonCurrentLiabilities": "1072300000", "cashAndShortTermInvestments": "362300000", "commonStockSharesOutstanding": "100700000", "intangibleAssetsExcludingGoodwill": "2500000", "cashAndCashEquivalentsAtCarryingValue": "362300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83100000", "capitalExpenditures": "28000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47300000", "cashflowFromInvestment": "43400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 329100000, "cost_of_revenue": 163700000, "gross_profit": 165400000, "research_and_development": null, "selling_general_admin": 25900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86100000, "depreciation_amortisation": 53300000, "ebitda": 139400000, "interest_expense": 17800000, "interest_income": null, "other_non_operating": null, "pretax_income": 68300000, "tax_provision": 5400000, "effective_tax_rate": null, "net_income": 62900000, "net_income_continuing_ops": 62900000, "net_income_to_common": 62900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 362300000, "short_term_investments": null, "net_receivables": 229000000, "inventory": 72500000, "other_current_assets": null, "total_current_assets": 694200000, "net_ppe": null, "goodwill": 1700000, "intangible_assets": 2500000, "goodwill_and_intangibles": 4200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2792500000, "total_assets": 3486700000, "short_term_debt": 161400000, "accounts_payable": 53100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 272200000, "long_term_debt": 1020900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1072300000, "total_liabilities": 1344500000, "total_debt": 1182300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1541000000, "total_equity": 2141400000, "shares_outstanding": 100700000, "operating_cash_flow": 83100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 43400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47300000, "free_cash_flow": 111100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86100000", "ebitda": "139400000", "netIncome": "62900000", "grossProfit": "165400000", "depreciation": "None", "totalRevenue": "329100000", "costOfRevenue": "163700000", "interestIncome": "3800000", "incomeBeforeTax": "68300000", "interestExpense": "17800000", "operatingIncome": "82300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5400000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "83100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53300000", "sellingGeneralAndAdministrative": "25900000", "netIncomeFromContinuingOperations": "62900000" }, "balance": { "goodwill": "1700000", "inventory": "72500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3486700000", "longTermDebt": "1020900000", "shortTermDebt": "161400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2500000", "reportedCurrency": "USD", "retainedEarnings": "1541000000", "totalLiabilities": "1344500000", "otherCurrentAssets": "30400000", "totalCurrentAssets": "694200000", "currentLongTermDebt": "161400000", "longTermInvestments": "300000", "shortTermInvestments": "None", "currentNetReceivables": "229000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2792500000", "currentAccountsPayable": "53100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1182300000", "totalShareholderEquity": "2141400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51400000", "totalCurrentLiabilities": "272200000", "otherNonCurrentLiabilities": "6000000", "totalNonCurrentLiabilities": "1072300000", "cashAndShortTermInvestments": "362300000", "commonStockSharesOutstanding": "100700000", "intangibleAssetsExcludingGoodwill": "2500000", "cashAndCashEquivalentsAtCarryingValue": "362300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83100000", "capitalExpenditures": "28000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47300000", "cashflowFromInvestment": "43400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53300000", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 305400000, "cost_of_revenue": 142600000, "gross_profit": 162800000, "ebit": 89600000, "ebitda": 142300000, "pretax_income": 74800000, "tax_provision": -2600000, "net_income": 77700000, "net_income_to_common": 77700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271900000, "total_current_assets": 615300000, "total_assets": 3469600000, "short_term_debt": 165300000, "long_term_debt": 1061000000, "total_debt": 1226300000, "total_liabilities": 1394800000, "total_equity": 2074000000, "shares_outstanding": 97814051, "goodwill_and_intangibles": 3700000 }, "cash_flow": { "operating_cash_flow": 120700000, "capital_expenditure": 146400000, "free_cash_flow": 267100000, "dividends_paid": 115600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186321, "ticker_id": 8608, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89600000", "ebitda": "142300000", "netIncome": "77700000", "grossProfit": "162800000", "depreciation": "None", "totalRevenue": "305400000", "costOfRevenue": "142600000", "interestIncome": "3600000", "incomeBeforeTax": "74800000", "interestExpense": "18000286", "operatingIncome": "89500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2600000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "73300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52700000", "sellingGeneralAndAdministrative": "23000000", "netIncomeFromContinuingOperations": "77400000" }, "balance": { "goodwill": "1700000", "inventory": "68174378", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3469600000", "longTermDebt": "1061000000", "shortTermDebt": "165300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "1471500000", "totalLiabilities": "1394800000", "otherCurrentAssets": "66125622", "totalCurrentAssets": "615300000", "currentLongTermDebt": "165300000", "longTermInvestments": "300000", "shortTermInvestments": "None", "currentNetReceivables": "209100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2854300000", "currentAccountsPayable": "50000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1226300000", "totalShareholderEquity": "2074000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61900000", "totalCurrentLiabilities": "285400000", "otherNonCurrentLiabilities": "2900000", "totalNonCurrentLiabilities": "1109400000", "cashAndShortTermInvestments": "271900000", "commonStockSharesOutstanding": "97814051", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "271900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77400000", "profitLoss": "None", "dividendPayout": "115600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120700000", "capitalExpenditures": "146400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99700000", "cashflowFromInvestment": "-128436111", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 305400000, "cost_of_revenue": 142600000, "gross_profit": 162800000, "research_and_development": null, "selling_general_admin": 23000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89600000, "depreciation_amortisation": 52700000, "ebitda": 142300000, "interest_expense": 18000286, "interest_income": null, "other_non_operating": null, "pretax_income": 74800000, "tax_provision": -2600000, "effective_tax_rate": null, "net_income": 77700000, "net_income_continuing_ops": 77400000, "net_income_to_common": 77700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271900000, "short_term_investments": null, "net_receivables": 209100000, "inventory": 68174378, "other_current_assets": null, "total_current_assets": 615300000, "net_ppe": null, "goodwill": 1700000, "intangible_assets": 2000000, "goodwill_and_intangibles": 3700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2854300000, "total_assets": 3469600000, "short_term_debt": 165300000, "accounts_payable": 50000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285400000, "long_term_debt": 1061000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1109400000, "total_liabilities": 1394800000, "total_debt": 1226300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1471500000, "total_equity": 2074000000, "shares_outstanding": 97814051, "operating_cash_flow": 120700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128436111, "dividends_paid": 115600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99700000, "free_cash_flow": 267100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89600000", "ebitda": "142300000", "netIncome": "77700000", "grossProfit": "162800000", "depreciation": "None", "totalRevenue": "305400000", "costOfRevenue": "142600000", "interestIncome": "3600000", "incomeBeforeTax": "74800000", "interestExpense": "18000286", "operatingIncome": "89500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2600000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "73300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52700000", "sellingGeneralAndAdministrative": "23000000", "netIncomeFromContinuingOperations": "77400000" }, "balance": { "goodwill": "1700000", "inventory": "68174378", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3469600000", "longTermDebt": "1061000000", "shortTermDebt": "165300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "1471500000", "totalLiabilities": "1394800000", "otherCurrentAssets": "66125622", "totalCurrentAssets": "615300000", "currentLongTermDebt": "165300000", "longTermInvestments": "300000", "shortTermInvestments": "None", "currentNetReceivables": "209100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2854300000", "currentAccountsPayable": "50000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1226300000", "totalShareholderEquity": "2074000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61900000", "totalCurrentLiabilities": "285400000", "otherNonCurrentLiabilities": "2900000", "totalNonCurrentLiabilities": "1109400000", "cashAndShortTermInvestments": "271900000", "commonStockSharesOutstanding": "97814051", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "271900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77400000", "profitLoss": "None", "dividendPayout": "115600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120700000", "capitalExpenditures": "146400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99700000", "cashflowFromInvestment": "-128436111", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52700000", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 372100000, "cost_of_revenue": 155400000, "gross_profit": 216700000, "ebit": 149200000, "ebitda": 198600000, "pretax_income": 130800000, "tax_provision": 100000, "net_income": 130500000, "net_income_to_common": 130500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398300000, "total_current_assets": 694600000, "total_assets": 3414600000, "short_term_debt": 168700000, "long_term_debt": 1043600000, "total_debt": 1212300000, "total_liabilities": 1372800000, "total_equity": 2040400000, "shares_outstanding": 97000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": 246187726, "capital_expenditure": 179998018, "free_cash_flow": 426185744, "dividends_paid": 175976919, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186323, "ticker_id": 8608, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149200000", "ebitda": "198600000", "netIncome": "130500000", "grossProfit": "216700000", "depreciation": "None", "totalRevenue": "372100000", "costOfRevenue": "155400000", "interestIncome": "6900000", "incomeBeforeTax": "130800000", "interestExpense": "18400000", "operatingIncome": "142300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-11500000", "nonInterestIncome": "None", "operatingExpenses": "74400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49400000", "sellingGeneralAndAdministrative": "22600000", "netIncomeFromContinuingOperations": "130700000" }, "balance": { "goodwill": "1800000", "inventory": "64300000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3414600000", "longTermDebt": "1043600000", "shortTermDebt": "168700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2200000", "reportedCurrency": "USD", "retainedEarnings": "1501700000", "totalLiabilities": "1372800000", "otherCurrentAssets": "11900000", "totalCurrentAssets": "694600000", "currentLongTermDebt": "168700000", "longTermInvestments": "700000", "shortTermInvestments": "None", "currentNetReceivables": "220100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2720000000", "currentAccountsPayable": "41100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1212300000", "totalShareholderEquity": "2040400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59500000", "totalCurrentLiabilities": "280800000", "otherNonCurrentLiabilities": "2900000", "totalNonCurrentLiabilities": "1092000000", "cashAndShortTermInvestments": "398300000", "commonStockSharesOutstanding": "97000000", "intangibleAssetsExcludingGoodwill": "2200000", "cashAndCashEquivalentsAtCarryingValue": "398300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132261407", "profitLoss": "None", "dividendPayout": "175976919", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "66300000", "operatingCashflow": "246187726", "capitalExpenditures": "179998018", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229192214", "cashflowFromInvestment": "-155188529", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175976919", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50066770", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 372100000, "cost_of_revenue": 155400000, "gross_profit": 216700000, "research_and_development": null, "selling_general_admin": 22600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149200000, "depreciation_amortisation": 49400000, "ebitda": 198600000, "interest_expense": 18400000, "interest_income": null, "other_non_operating": null, "pretax_income": 130800000, "tax_provision": 100000, "effective_tax_rate": null, "net_income": 130500000, "net_income_continuing_ops": 130700000, "net_income_to_common": 130500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 398300000, "short_term_investments": null, "net_receivables": 220100000, "inventory": 64300000, "other_current_assets": null, "total_current_assets": 694600000, "net_ppe": null, "goodwill": 1800000, "intangible_assets": 2200000, "goodwill_and_intangibles": 4000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2720000000, "total_assets": 3414600000, "short_term_debt": 168700000, "accounts_payable": 41100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280800000, "long_term_debt": 1043600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1092000000, "total_liabilities": 1372800000, "total_debt": 1212300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1501700000, "total_equity": 2040400000, "shares_outstanding": 97000000, "operating_cash_flow": 246187726, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 179998018, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155188529, "dividends_paid": 175976919, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -229192214, "free_cash_flow": 426185744, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149200000", "ebitda": "198600000", "netIncome": "130500000", "grossProfit": "216700000", "depreciation": "None", "totalRevenue": "372100000", "costOfRevenue": "155400000", "interestIncome": "6900000", "incomeBeforeTax": "130800000", "interestExpense": "18400000", "operatingIncome": "142300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-11500000", "nonInterestIncome": "None", "operatingExpenses": "74400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49400000", "sellingGeneralAndAdministrative": "22600000", "netIncomeFromContinuingOperations": "130700000" }, "balance": { "goodwill": "1800000", "inventory": "64300000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3414600000", "longTermDebt": "1043600000", "shortTermDebt": "168700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2200000", "reportedCurrency": "USD", "retainedEarnings": "1501700000", "totalLiabilities": "1372800000", "otherCurrentAssets": "11900000", "totalCurrentAssets": "694600000", "currentLongTermDebt": "168700000", "longTermInvestments": "700000", "shortTermInvestments": "None", "currentNetReceivables": "220100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2720000000", "currentAccountsPayable": "41100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1212300000", "totalShareholderEquity": "2040400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59500000", "totalCurrentLiabilities": "280800000", "otherNonCurrentLiabilities": "2900000", "totalNonCurrentLiabilities": "1092000000", "cashAndShortTermInvestments": "398300000", "commonStockSharesOutstanding": "97000000", "intangibleAssetsExcludingGoodwill": "2200000", "cashAndCashEquivalentsAtCarryingValue": "398300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132261407", "profitLoss": "None", "dividendPayout": "175976919", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "66300000", "operatingCashflow": "246187726", "capitalExpenditures": "179998018", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229192214", "cashflowFromInvestment": "-155188529", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175976919", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50066770", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 437700000, "cost_of_revenue": 157200000, "gross_profit": 280500000, "ebit": 212000000, "ebitda": 258800000, "pretax_income": 193100000, "tax_provision": -1100000, "net_income": 194500000, "net_income_to_common": 194500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 532400000, "total_current_assets": 915900000, "total_assets": 3465500000, "short_term_debt": 175000000, "long_term_debt": 1083000000, "total_debt": 1258000000, "total_liabilities": 1421800000, "total_equity": 2042700000, "shares_outstanding": 96400000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": 281800000, "capital_expenditure": 20800000, "free_cash_flow": 302600000, "dividends_paid": 267700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186324, "ticker_id": 8608, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "212000000", "ebitda": "258800000", "netIncome": "194500000", "grossProfit": "280500000", "depreciation": "None", "totalRevenue": "437700000", "costOfRevenue": "157200000", "interestIncome": "7700000", "incomeBeforeTax": "193100000", "interestExpense": "18900000", "operatingIncome": "204300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1100000", "reportedCurrency": "USD", "netInterestIncome": "-11200000", "nonInterestIncome": "None", "operatingExpenses": "76200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46800000", "sellingGeneralAndAdministrative": "23800000", "netIncomeFromContinuingOperations": "194200000" }, "balance": { "goodwill": "1800000", "inventory": "69400000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3465500000", "longTermDebt": "1083000000", "shortTermDebt": "175000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2200000", "reportedCurrency": "USD", "retainedEarnings": "1534600000", "totalLiabilities": "1421800000", "otherCurrentAssets": "24600000", "totalCurrentAssets": "915900000", "currentLongTermDebt": "175000000", "longTermInvestments": "600000", "shortTermInvestments": "4485261", "currentNetReceivables": "289500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2549600000", "currentAccountsPayable": "47400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1258000000", "totalShareholderEquity": "2042700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "57700000", "totalCurrentLiabilities": "287700000", "otherNonCurrentLiabilities": "3500000", "totalNonCurrentLiabilities": "1134100000", "cashAndShortTermInvestments": "532400000", "commonStockSharesOutstanding": "96400000", "intangibleAssetsExcludingGoodwill": "2200000", "cashAndCashEquivalentsAtCarryingValue": "532400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194500000", "profitLoss": "None", "dividendPayout": "267700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "40700000", "operatingCashflow": "281800000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-309600000", "cashflowFromInvestment": "10900000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "267700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 437700000, "cost_of_revenue": 157200000, "gross_profit": 280500000, "research_and_development": null, "selling_general_admin": 23800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 212000000, "depreciation_amortisation": 46800000, "ebitda": 258800000, "interest_expense": 18900000, "interest_income": null, "other_non_operating": null, "pretax_income": 193100000, "tax_provision": -1100000, "effective_tax_rate": null, "net_income": 194500000, "net_income_continuing_ops": 194200000, "net_income_to_common": 194500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 532400000, "short_term_investments": 4485261, "net_receivables": 289500000, "inventory": 69400000, "other_current_assets": null, "total_current_assets": 915900000, "net_ppe": null, "goodwill": 1800000, "intangible_assets": 2200000, "goodwill_and_intangibles": 4000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2549600000, "total_assets": 3465500000, "short_term_debt": 175000000, "accounts_payable": 47400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287700000, "long_term_debt": 1083000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1134100000, "total_liabilities": 1421800000, "total_debt": 1258000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1534600000, "total_equity": 2042700000, "shares_outstanding": 96400000, "operating_cash_flow": 281800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10900000, "dividends_paid": 267700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -309600000, "free_cash_flow": 302600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "212000000", "ebitda": "258800000", "netIncome": "194500000", "grossProfit": "280500000", "depreciation": "None", "totalRevenue": "437700000", "costOfRevenue": "157200000", "interestIncome": "7700000", "incomeBeforeTax": "193100000", "interestExpense": "18900000", "operatingIncome": "204300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1100000", "reportedCurrency": "USD", "netInterestIncome": "-11200000", "nonInterestIncome": "None", "operatingExpenses": "76200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46800000", "sellingGeneralAndAdministrative": "23800000", "netIncomeFromContinuingOperations": "194200000" }, "balance": { "goodwill": "1800000", "inventory": "69400000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3465500000", "longTermDebt": "1083000000", "shortTermDebt": "175000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2200000", "reportedCurrency": "USD", "retainedEarnings": "1534600000", "totalLiabilities": "1421800000", "otherCurrentAssets": "24600000", "totalCurrentAssets": "915900000", "currentLongTermDebt": "175000000", "longTermInvestments": "600000", "shortTermInvestments": "4485261", "currentNetReceivables": "289500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2549600000", "currentAccountsPayable": "47400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1258000000", "totalShareholderEquity": "2042700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "57700000", "totalCurrentLiabilities": "287700000", "otherNonCurrentLiabilities": "3500000", "totalNonCurrentLiabilities": "1134100000", "cashAndShortTermInvestments": "532400000", "commonStockSharesOutstanding": "96400000", "intangibleAssetsExcludingGoodwill": "2200000", "cashAndCashEquivalentsAtCarryingValue": "532400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194500000", "profitLoss": "None", "dividendPayout": "267700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "40700000", "operatingCashflow": "281800000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-309600000", "cashflowFromInvestment": "10900000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "267700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46800000", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 444100000, "cost_of_revenue": 155400000, "gross_profit": 288700000, "ebit": 229100000, "ebitda": 272200000, "pretax_income": 210800000, "tax_provision": 1600000, "net_income": 209200000, "net_income_to_common": 209200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559600000, "total_current_assets": 961800000, "total_assets": 3507800000, "short_term_debt": 182900000, "long_term_debt": 1122900000, "total_debt": 1305800000, "total_liabilities": 1442800000, "total_equity": 2063600000, "shares_outstanding": 92600000, "goodwill_and_intangibles": 3700000 }, "cash_flow": { "operating_cash_flow": 186600000, "capital_expenditure": 241700000, "free_cash_flow": 428300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186325, "ticker_id": 8608, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "229100000", "ebitda": "272200000", "netIncome": "209200000", "grossProfit": "288700000", "depreciation": "None", "totalRevenue": "444100000", "costOfRevenue": "155400000", "interestIncome": "6400000", "incomeBeforeTax": "210800000", "interestExpense": "18300000", "operatingIncome": "222700000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-11900000", "nonInterestIncome": "None", "operatingExpenses": "66000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43100000", "sellingGeneralAndAdministrative": "26200000", "netIncomeFromContinuingOperations": "209200000" }, "balance": { "goodwill": "1800000", "inventory": "70400000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3507800000", "longTermDebt": "1122900000", "shortTermDebt": "182900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1900000", "reportedCurrency": "USD", "retainedEarnings": "1600900000", "totalLiabilities": "1442800000", "otherCurrentAssets": "9700000", "totalCurrentAssets": "961800000", "currentLongTermDebt": "182900000", "longTermInvestments": "700000", "shortTermInvestments": "37500000", "currentNetReceivables": "322100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2546000000", "currentAccountsPayable": "41700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1305800000", "totalShareholderEquity": "2063600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "37900000", "totalCurrentLiabilities": "265100000", "otherNonCurrentLiabilities": "4900000", "totalNonCurrentLiabilities": "1177700000", "cashAndShortTermInvestments": "559600000", "commonStockSharesOutstanding": "92600000", "intangibleAssetsExcludingGoodwill": "1900000", "cashAndCashEquivalentsAtCarryingValue": "559600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "209200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-61500000", "operatingCashflow": "186600000", "capitalExpenditures": "241700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "252800000", "cashflowFromInvestment": "-160900000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 444100000, "cost_of_revenue": 155400000, "gross_profit": 288700000, "research_and_development": null, "selling_general_admin": 26200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229100000, "depreciation_amortisation": 43100000, "ebitda": 272200000, "interest_expense": 18300000, "interest_income": null, "other_non_operating": null, "pretax_income": 210800000, "tax_provision": 1600000, "effective_tax_rate": null, "net_income": 209200000, "net_income_continuing_ops": 209200000, "net_income_to_common": 209200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 559600000, "short_term_investments": 37500000, "net_receivables": 322100000, "inventory": 70400000, "other_current_assets": null, "total_current_assets": 961800000, "net_ppe": null, "goodwill": 1800000, "intangible_assets": 1900000, "goodwill_and_intangibles": 3700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2546000000, "total_assets": 3507800000, "short_term_debt": 182900000, "accounts_payable": 41700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 265100000, "long_term_debt": 1122900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1177700000, "total_liabilities": 1442800000, "total_debt": 1305800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1600900000, "total_equity": 2063600000, "shares_outstanding": 92600000, "operating_cash_flow": 186600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 241700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -160900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 252800000, "free_cash_flow": 428300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "229100000", "ebitda": "272200000", "netIncome": "209200000", "grossProfit": "288700000", "depreciation": "None", "totalRevenue": "444100000", "costOfRevenue": "155400000", "interestIncome": "6400000", "incomeBeforeTax": "210800000", "interestExpense": "18300000", "operatingIncome": "222700000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-11900000", "nonInterestIncome": "None", "operatingExpenses": "66000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43100000", "sellingGeneralAndAdministrative": "26200000", "netIncomeFromContinuingOperations": "209200000" }, "balance": { "goodwill": "1800000", "inventory": "70400000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3507800000", "longTermDebt": "1122900000", "shortTermDebt": "182900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1900000", "reportedCurrency": "USD", "retainedEarnings": "1600900000", "totalLiabilities": "1442800000", "otherCurrentAssets": "9700000", "totalCurrentAssets": "961800000", "currentLongTermDebt": "182900000", "longTermInvestments": "700000", "shortTermInvestments": "37500000", "currentNetReceivables": "322100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2546000000", "currentAccountsPayable": "41700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1305800000", "totalShareholderEquity": "2063600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "37900000", "totalCurrentLiabilities": "265100000", "otherNonCurrentLiabilities": "4900000", "totalNonCurrentLiabilities": "1177700000", "cashAndShortTermInvestments": "559600000", "commonStockSharesOutstanding": "92600000", "intangibleAssetsExcludingGoodwill": "1900000", "cashAndCashEquivalentsAtCarryingValue": "559600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "209200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-61500000", "operatingCashflow": "186600000", "capitalExpenditures": "241700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "252800000", "cashflowFromInvestment": "-160900000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43100000", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 387793000, "cost_of_revenue": 159724000, "gross_profit": 228069000, "ebit": 198760000, "ebitda": 237771000, "pretax_income": 184802000, "tax_provision": 235000, "net_income": 184565000, "net_income_to_common": 184565000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265500000, "total_current_assets": 691200000, "total_assets": 2870100000, "short_term_debt": 172700000, "long_term_debt": 886897000, "total_debt": 1059597000, "total_liabilities": 1204100000, "total_equity": 1664100000, "shares_outstanding": 87462991, "goodwill_and_intangibles": 3600000 }, "cash_flow": { "operating_cash_flow": 194900000, "capital_expenditure": 152200000, "free_cash_flow": 347100000, "dividends_paid": 123200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186326, "ticker_id": 8608, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198760000", "ebitda": "237771000", "netIncome": "184565000", "grossProfit": "228069000", "depreciation": "None", "totalRevenue": "387793000", "costOfRevenue": "159724000", "interestIncome": "3459000", "incomeBeforeTax": "184802000", "interestExpense": "13958000", "operatingIncome": "195301000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "235000", "reportedCurrency": "USD", "netInterestIncome": "-10499000", "nonInterestIncome": "None", "operatingExpenses": "32768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159724000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39011000", "sellingGeneralAndAdministrative": "24432000", "netIncomeFromContinuingOperations": "184567000" }, "balance": { "goodwill": "1800000", "inventory": "61700000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2870100000", "longTermDebt": "886897000", "shortTermDebt": "172700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1800000", "reportedCurrency": "USD", "retainedEarnings": "1382200000", "totalLiabilities": "1204100000", "otherCurrentAssets": "144300000", "totalCurrentAssets": "691200000", "currentLongTermDebt": "172665000", "longTermInvestments": "77000", "shortTermInvestments": "None", "currentNetReceivables": "219700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2178900000", "currentAccountsPayable": "43100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1059600000", "totalShareholderEquity": "1664100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45700000", "totalCurrentLiabilities": "265400000", "otherNonCurrentLiabilities": "3015000", "totalNonCurrentLiabilities": "938700000", "cashAndShortTermInvestments": "265500000", "commonStockSharesOutstanding": "87462991", "intangibleAssetsExcludingGoodwill": "1800000", "cashAndCashEquivalentsAtCarryingValue": "265500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184600000", "profitLoss": "None", "dividendPayout": "123200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-44000000", "operatingCashflow": "194900000", "capitalExpenditures": "152200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149600000", "cashflowFromInvestment": "-20100000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 387793000, "cost_of_revenue": 159724000, "gross_profit": 228069000, "research_and_development": null, "selling_general_admin": 24432000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198760000, "depreciation_amortisation": 39011000, "ebitda": 237771000, "interest_expense": 13958000, "interest_income": null, "other_non_operating": null, "pretax_income": 184802000, "tax_provision": 235000, "effective_tax_rate": null, "net_income": 184565000, "net_income_continuing_ops": 184567000, "net_income_to_common": 184565000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265500000, "short_term_investments": null, "net_receivables": 219700000, "inventory": 61700000, "other_current_assets": null, "total_current_assets": 691200000, "net_ppe": null, "goodwill": 1800000, "intangible_assets": 1800000, "goodwill_and_intangibles": 3600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2178900000, "total_assets": 2870100000, "short_term_debt": 172700000, "accounts_payable": 43100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 265400000, "long_term_debt": 886897000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 938700000, "total_liabilities": 1204100000, "total_debt": 1059597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1382200000, "total_equity": 1664100000, "shares_outstanding": 87462991, "operating_cash_flow": 194900000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20100000, "dividends_paid": 123200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149600000, "free_cash_flow": 347100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "198760000", "ebitda": "237771000", "netIncome": "184565000", "grossProfit": "228069000", "depreciation": "None", "totalRevenue": "387793000", "costOfRevenue": "159724000", "interestIncome": "3459000", "incomeBeforeTax": "184802000", "interestExpense": "13958000", "operatingIncome": "195301000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "235000", "reportedCurrency": "USD", "netInterestIncome": "-10499000", "nonInterestIncome": "None", "operatingExpenses": "32768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159724000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39011000", "sellingGeneralAndAdministrative": "24432000", "netIncomeFromContinuingOperations": "184567000" }, "balance": { "goodwill": "1800000", "inventory": "61700000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2870100000", "longTermDebt": "886897000", "shortTermDebt": "172700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1800000", "reportedCurrency": "USD", "retainedEarnings": "1382200000", "totalLiabilities": "1204100000", "otherCurrentAssets": "144300000", "totalCurrentAssets": "691200000", "currentLongTermDebt": "172665000", "longTermInvestments": "77000", "shortTermInvestments": "None", "currentNetReceivables": "219700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2178900000", "currentAccountsPayable": "43100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1059600000", "totalShareholderEquity": "1664100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45700000", "totalCurrentLiabilities": "265400000", "otherNonCurrentLiabilities": "3015000", "totalNonCurrentLiabilities": "938700000", "cashAndShortTermInvestments": "265500000", "commonStockSharesOutstanding": "87462991", "intangibleAssetsExcludingGoodwill": "1800000", "cashAndCashEquivalentsAtCarryingValue": "265500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184600000", "profitLoss": "None", "dividendPayout": "123200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-44000000", "operatingCashflow": "194900000", "capitalExpenditures": "152200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149600000", "cashflowFromInvestment": "-20100000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39000000", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 358100000, "cost_of_revenue": 151600000, "gross_profit": 206500000, "ebit": 144200000, "ebitda": 182400000, "pretax_income": 127700000, "tax_provision": 3400000, "net_income": 124300000, "net_income_to_common": 124300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270700000, "total_current_assets": 675100000, "total_assets": 2808100000, "short_term_debt": 194200000, "long_term_debt": 893800000, "total_debt": 1088000000, "total_liabilities": 1239000000, "total_equity": 1567200000, "shares_outstanding": 87500000, "goodwill_and_intangibles": 3400000 }, "cash_flow": { "operating_cash_flow": 202800000, "capital_expenditure": 23900000, "free_cash_flow": 226700000, "dividends_paid": 126600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186328, "ticker_id": 8608, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144200000", "ebitda": "182400000", "netIncome": "124300000", "grossProfit": "206500000", "depreciation": "None", "totalRevenue": "358100000", "costOfRevenue": "151600000", "interestIncome": "4200000", "incomeBeforeTax": "127700000", "interestExpense": "16500000", "operatingIncome": "140000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-12300000", "nonInterestIncome": "None", "operatingExpenses": "66500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38200000", "sellingGeneralAndAdministrative": "19000000", "netIncomeFromContinuingOperations": "124300000" }, "balance": { "goodwill": "1700000", "inventory": "70600000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2808100000", "longTermDebt": "893800000", "shortTermDebt": "194200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1700000", "reportedCurrency": "USD", "retainedEarnings": "1313600000", "totalLiabilities": "1239000000", "otherCurrentAssets": "40800000", "totalCurrentAssets": "675100000", "currentLongTermDebt": "194200000", "longTermInvestments": "100000", "shortTermInvestments": "None", "currentNetReceivables": "293000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2133000000", "currentAccountsPayable": "45600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2120700000", "shortLongTermDebtTotal": "1088000000", "totalShareholderEquity": "1567200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "46200000", "totalCurrentLiabilities": "289500000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "949500000", "cashAndShortTermInvestments": "270700000", "commonStockSharesOutstanding": "87500000", "intangibleAssetsExcludingGoodwill": "1700000", "cashAndCashEquivalentsAtCarryingValue": "270700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124300000", "profitLoss": "None", "dividendPayout": "126600000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "30200000", "operatingCashflow": "202800000", "capitalExpenditures": "23900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-195600000", "cashflowFromInvestment": "-6100000", "stockBasedCompensation": "-20600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "165593", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 358100000, "cost_of_revenue": 151600000, "gross_profit": 206500000, "research_and_development": null, "selling_general_admin": 19000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144200000, "depreciation_amortisation": 38200000, "ebitda": 182400000, "interest_expense": 16500000, "interest_income": null, "other_non_operating": null, "pretax_income": 127700000, "tax_provision": 3400000, "effective_tax_rate": null, "net_income": 124300000, "net_income_continuing_ops": 124300000, "net_income_to_common": 124300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 270700000, "short_term_investments": null, "net_receivables": 293000000, "inventory": 70600000, "other_current_assets": null, "total_current_assets": 675100000, "net_ppe": null, "goodwill": 1700000, "intangible_assets": 1700000, "goodwill_and_intangibles": 3400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2133000000, "total_assets": 2808100000, "short_term_debt": 194200000, "accounts_payable": 45600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 289500000, "long_term_debt": 893800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 949500000, "total_liabilities": 1239000000, "total_debt": 1088000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1313600000, "total_equity": 1567200000, "shares_outstanding": 87500000, "operating_cash_flow": 202800000, "stock_based_compensation": -20600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6100000, "dividends_paid": 126600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -195600000, "free_cash_flow": 226700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "144200000", "ebitda": "182400000", "netIncome": "124300000", "grossProfit": "206500000", "depreciation": "None", "totalRevenue": "358100000", "costOfRevenue": "151600000", "interestIncome": "4200000", "incomeBeforeTax": "127700000", "interestExpense": "16500000", "operatingIncome": "140000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-12300000", "nonInterestIncome": "None", "operatingExpenses": "66500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38200000", "sellingGeneralAndAdministrative": "19000000", "netIncomeFromContinuingOperations": "124300000" }, "balance": { "goodwill": "1700000", "inventory": "70600000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2808100000", "longTermDebt": "893800000", "shortTermDebt": "194200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1700000", "reportedCurrency": "USD", "retainedEarnings": "1313600000", "totalLiabilities": "1239000000", "otherCurrentAssets": "40800000", "totalCurrentAssets": "675100000", "currentLongTermDebt": "194200000", "longTermInvestments": "100000", "shortTermInvestments": "None", "currentNetReceivables": "293000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2133000000", "currentAccountsPayable": "45600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2120700000", "shortLongTermDebtTotal": "1088000000", "totalShareholderEquity": "1567200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "46200000", "totalCurrentLiabilities": "289500000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "949500000", "cashAndShortTermInvestments": "270700000", "commonStockSharesOutstanding": "87500000", "intangibleAssetsExcludingGoodwill": "1700000", "cashAndCashEquivalentsAtCarryingValue": "270700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124300000", "profitLoss": "None", "dividendPayout": "126600000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "30200000", "operatingCashflow": "202800000", "capitalExpenditures": "23900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-195600000", "cashflowFromInvestment": "-6100000", "stockBasedCompensation": "-20600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "165593", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38200000", "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": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "income_statement": { "revenue": 384300000, "cost_of_revenue": 111100000, "gross_profit": 273200000, "ebit": 202400000, "ebitda": 239500000, "pretax_income": 184400000, "tax_provision": -1000000, "net_income": 185400000, "net_income_to_common": 185400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269000000, "total_current_assets": 688200000, "total_assets": 2860600000, "short_term_debt": 297500000, "long_term_debt": 856200000, "total_debt": 1153700000, "total_liabilities": 1294300000, "total_equity": 1564400000, "shares_outstanding": 86700000, "goodwill_and_intangibles": 3600000 }, "cash_flow": { "operating_cash_flow": 192600000, "capital_expenditure": 118700000, "free_cash_flow": 311300000, "dividends_paid": 336600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186329, "ticker_id": 8608, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:21.644950+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202400000", "ebitda": "239500000", "netIncome": "185400000", "grossProfit": "273200000", "depreciation": "None", "totalRevenue": "384300000", "costOfRevenue": "111100000", "interestIncome": "2600000", "incomeBeforeTax": "184400000", "interestExpense": "18000000", "operatingIncome": "199800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-15400000", "nonInterestIncome": "None", "operatingExpenses": "73400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37100000", "sellingGeneralAndAdministrative": "21900000", "netIncomeFromContinuingOperations": "185400000" }, "balance": { "goodwill": "1800000", "inventory": "66900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2860600000", "longTermDebt": "856200000", "shortTermDebt": "297500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1800000", "reportedCurrency": "USD", "retainedEarnings": "1309400000", "totalLiabilities": "1294300000", "otherCurrentAssets": "23200000", "totalCurrentAssets": "688200000", "currentLongTermDebt": "297500000", "longTermInvestments": "0", "shortTermInvestments": "49200000", "currentNetReceivables": "329100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2172400000", "currentAccountsPayable": "38500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1153700000", "totalShareholderEquity": "1564400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47300000", "totalCurrentLiabilities": "385400000", "otherNonCurrentLiabilities": "2900000", "totalNonCurrentLiabilities": "908900000", "cashAndShortTermInvestments": "269000000", "commonStockSharesOutstanding": "86700000", "intangibleAssetsExcludingGoodwill": "1800000", "cashAndCashEquivalentsAtCarryingValue": "269000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185500000", "profitLoss": "None", "dividendPayout": "336600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "30200000", "operatingCashflow": "192600000", "capitalExpenditures": "118700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-231500000", "cashflowFromInvestment": "-6100000", "stockBasedCompensation": "-20300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "336600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-618671", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 384300000, "cost_of_revenue": 111100000, "gross_profit": 273200000, "research_and_development": null, "selling_general_admin": 21900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202400000, "depreciation_amortisation": 37100000, "ebitda": 239500000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": 184400000, "tax_provision": -1000000, "effective_tax_rate": null, "net_income": 185400000, "net_income_continuing_ops": 185400000, "net_income_to_common": 185400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269000000, "short_term_investments": 49200000, "net_receivables": 329100000, "inventory": 66900000, "other_current_assets": null, "total_current_assets": 688200000, "net_ppe": null, "goodwill": 1800000, "intangible_assets": 1800000, "goodwill_and_intangibles": 3600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2172400000, "total_assets": 2860600000, "short_term_debt": 297500000, "accounts_payable": 38500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 385400000, "long_term_debt": 856200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 908900000, "total_liabilities": 1294300000, "total_debt": 1153700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1309400000, "total_equity": 1564400000, "shares_outstanding": 86700000, "operating_cash_flow": 192600000, "stock_based_compensation": -20300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6100000, "dividends_paid": 336600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -231500000, "free_cash_flow": 311300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "202400000", "ebitda": "239500000", "netIncome": "185400000", "grossProfit": "273200000", "depreciation": "None", "totalRevenue": "384300000", "costOfRevenue": "111100000", "interestIncome": "2600000", "incomeBeforeTax": "184400000", "interestExpense": "18000000", "operatingIncome": "199800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-15400000", "nonInterestIncome": "None", "operatingExpenses": "73400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37100000", "sellingGeneralAndAdministrative": "21900000", "netIncomeFromContinuingOperations": "185400000" }, "balance": { "goodwill": "1800000", "inventory": "66900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2860600000", "longTermDebt": "856200000", "shortTermDebt": "297500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1800000", "reportedCurrency": "USD", "retainedEarnings": "1309400000", "totalLiabilities": "1294300000", "otherCurrentAssets": "23200000", "totalCurrentAssets": "688200000", "currentLongTermDebt": "297500000", "longTermInvestments": "0", "shortTermInvestments": "49200000", "currentNetReceivables": "329100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2172400000", "currentAccountsPayable": "38500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1153700000", "totalShareholderEquity": "1564400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47300000", "totalCurrentLiabilities": "385400000", "otherNonCurrentLiabilities": "2900000", "totalNonCurrentLiabilities": "908900000", "cashAndShortTermInvestments": "269000000", "commonStockSharesOutstanding": "86700000", "intangibleAssetsExcludingGoodwill": "1800000", "cashAndCashEquivalentsAtCarryingValue": "269000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185500000", "profitLoss": "None", "dividendPayout": "336600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "30200000", "operatingCashflow": "192600000", "capitalExpenditures": "118700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-231500000", "cashflowFromInvestment": "-6100000", "stockBasedCompensation": "-20300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "336600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-618671", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37100000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }