{ "ticker": { "uuid": "32a33bda-f760-4637-9b15-9b100e20b3bc", "symbol": "ARLP", "name": "Alliance Resource Partners LP", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Thermal Coal", "page_url": "https://sharemaestro.com/factors/ticker/32a33bda-f760-4637-9b15-9b100e20b3bc/", "api_url": "https://sharemaestro.com/factors/api/tickers/32a33bda-f760-4637-9b15-9b100e20b3bc/" }, "ticker_metadata": { "id": 4845, "uuid": "32a33bda-f760-4637-9b15-9b100e20b3bc", "symbol": "ARLP", "name": "Alliance Resource Partners LP", "asset_type": "equity", "market_cap": 3208751000, "stock_exchange_id": 2, "industry": "Thermal Coal", "sector": "Energy", "description": "Alliance Resource Partners, LP, a diversified natural resources company, produces and markets coal primarily for industrial and utility users in the United States. The company is headquartered in Tulsa, Oklahoma.", "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": "32a33bda-f760-4637-9b15-9b100e20b3bc", "symbol": "ARLP", "name": "Alliance Resource Partners LP", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Thermal Coal", "page_url": "https://sharemaestro.com/factors/ticker/32a33bda-f760-4637-9b15-9b100e20b3bc/", "api_url": "https://sharemaestro.com/factors/api/tickers/32a33bda-f760-4637-9b15-9b100e20b3bc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.9, "value": 0.93, "quality": 0.9, "momentum": 0.28, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 25.62, "market_cap": 3293150836.08, "pe_ratio": 10.2852, "earnings_yield": 0.0972, "ebitda_to_ev": 0.1907, "shareholder_yield": 0.0985, "roe": 0.1814, "piotroski_f_score": 5, "momentum_12_1": 0.0618, "volatility_252d": 0.2357 }, "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": "2026-06-07T06:45:58.386702+00:00", "batch_id": "" }, "size": { "price_close": 25.62, "market_cap": 3293150836.08, "market_cap_usd": 3293150836.08, "enterprise_value": 3760203836.08, "shares_outstanding": 128538284, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.2852, "pb_ratio": 1.866, "ptbv_ratio": 1.866, "ps_ratio": 1.5173, "pcf_ratio": 5.3901, "pfcf_ratio": 3.7289, "ev_ebitda": 5.2451, "ev_ebit": 0.0175, "ev_sales": 1.7325, "ev_fcf": 4.2577, "earnings_yield": 0.0972, "fcf_yield": 0.2349, "price_to_sales": 1.5173, "price_to_book": 1.866, "price_to_cashflow": 5.3901, "ebitda_to_ev": 0.1907, "sales_yield": 0.5772 }, "yield": { "dividend_yield": 0.0985, "buyback_yield": 0, "shareholder_yield": 0.0985, "debt_paydown_yield": null, "total_yield": 0.0985 }, "quality": { "gross_margin": 0.1362, "operating_margin": 99.1746, "net_margin": 0.1475, "ebitda_margin": 0.3303, "fcf_margin": 0.4069, "roe": 0.1814, "roa": 0.1121, "roic": 90.5199, "roc_greenblatt": null, "asset_turnover": 0.76, "cash_conversion": 2.7583, "accruals_ratio": -0.1018, "sbc_to_revenue": -0.0033, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.5643, "revenue_stability_5y": 0.2277, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1035, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6082, "net_debt_to_ebitda": 0.6515, "debt_to_assets": 0.1737, "interest_coverage": 4181.8919, "current_ratio": 1.458, "quick_ratio": 0.9458, "net_debt": 467053000, "local_beta": -0.0003, "volatility_252d": 0.2357, "volatility_60d": 0.5344, "max_drawdown_12m": -0.1676, "risk_adjusted_momentum": 0.2622 }, "growth": { "revenue_growth_1y": -0.0715, "revenue_growth_3y_cagr": -0.0302, "revenue_growth_5y_cagr": 0.1057, "eps_growth_1y": 0.1568, "eps_growth_3y_cagr": -0.1861, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.219, "book_value_growth_1y": 0.0021, "revenue_growth": -0.0715, "earnings_growth": 0.1568 }, "momentum": { "price_return_1m": 0.031, "price_return_3m": -0.0102, "price_return_6m": 0.1086, "price_return_9m": 0.2034, "price_return_12m": 0.0947, "price_return_12m_ex1m": 0.0618, "momentum_6m": 0.1086, "momentum_12m": 0.0947, "momentum_12_1": 0.0618, "distance_from_52w_high": -0.0949, "distance_from_52w_low": 0.2103, "relative_strength": -0.0632 }, "raw_ttm": { "revenue_ttm": 2170357532, "gross_profit_ttm": 295664000, "ebit_ttm": 215244342000, "ebitda_ttm": 716898640, "net_income_ttm": 320183017, "eps_diluted_ttm": 2.491, "operating_cash_flow_ttm": 610959000, "capital_expenditure_ttm": 272194000, "fcf_ttm": 883153000, "dividends_paid_ttm": 324296000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51470566, "cash_and_equivalents": 28869000, "total_current_assets": 408695000, "total_current_liabilities": 280314000, "net_ppe": null, "total_assets": 2855708000, "total_debt": 495922000, "total_equity": 1764851000, "net_working_capital": 169318000, "book_value_per_share": 13.7302, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.7302 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 20, "rank_pb": 47, "rank_ptbv": 40, "rank_ps": 39, "rank_pcf": 19, "rank_ev_ebitda": 13, "rank_ev_ebit": 23, "rank_earnings_yield": 20, "rank_fcf_yield": 13, "rank_dividend_yield": 7, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 22, "rank_roc": 50, "rank_roic": 1, "rank_gross_margin": 89, "rank_fcf_margin": 20, "rank_piotroski": 47, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 59 }, "composites": { "value_composite": 7, "quality_composite": 10, "momentum_composite": 72, "growth_composite": 82, "yield_composite": 5, "svqf_composite": 10, "vc1_composite": 10, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 33, "overall_composite": 10, "quality_value_composite": 0.9149, "os_score": 0.9, "value_percentile": 0.93, "quality_percentile": 0.9, "momentum_percentile": 0.28, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 42, "small_cap_core_rank": 7, "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": 33, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 171, "ticker_id": 4845, "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": "2026-06-07T06:45:58.386702+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.62, "market_cap": 3293150836.08, "market_cap_usd": 3293150836.08, "enterprise_value": 3760203836.08, "shares_outstanding": 128538284, "fx_rate_to_usd": null, "pe_ratio": 10.28521396, "pb_ratio": 1.86596536, "ptbv_ratio": 1.86596536, "ps_ratio": 1.51733103, "pcf_ratio": 5.39013393, "pfcf_ratio": 3.72885654, "ev_ebitda": 5.2450983, "ev_ebit": 0.01746947, "ev_sales": 1.73252737, "ev_fcf": 4.25770375, "earnings_yield": 0.09722695, "fcf_yield": 0.23486838, "dividend_yield": 0.0984759, "buyback_yield": 0, "shareholder_yield": 0.0984759, "debt_paydown_yield": null, "total_yield": 0.0984759, "gross_margin": 0.13622825, "operating_margin": 99.17460088, "net_margin": 0.14752547, "ebitda_margin": 0.33031361, "fcf_margin": 0.40691591, "roe": 0.18142212, "roa": 0.11212036, "roic": 90.519854, "roc_greenblatt": null, "asset_turnover": 0.76000681, "cash_conversion": 2.75827559, "accruals_ratio": -0.10182273, "sbc_to_revenue": -0.00326306, "debt_to_equity": 0.60821735, "net_debt_to_ebitda": 0.65149098, "debt_to_assets": 0.17365991, "interest_coverage": 4181.89187972, "current_ratio": 1.45798997, "quick_ratio": 0.94583574, "net_debt": 467053000, "revenue_growth_1y": -0.07149646, "revenue_growth_3y_cagr": -0.03022774, "revenue_growth_5y_cagr": 0.10568489, "eps_growth_1y": 0.15680996, "eps_growth_3y_cagr": -0.18612748, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.21901195, "book_value_growth_1y": 0.00206291, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.56429, "revenue_stability_5y": 0.227747, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03098592, "price_return_3m": -0.01023759, "price_return_6m": 0.10864457, "price_return_9m": 0.20339317, "price_return_12m": 0.09470806, "price_return_12m_ex1m": 0.06180699, "distance_from_52w_high": -0.09490753, "distance_from_52w_low": 0.210266, "relative_strength": -0.06323299, "local_beta": -0.0003, "volatility_252d": 0.235708, "volatility_60d": 0.534401, "max_drawdown_12m": -0.16756848, "revenue_ttm": 2170357532, "gross_profit_ttm": 295664000, "ebit_ttm": 215244342000, "ebitda_ttm": 716898640, "net_income_ttm": 320183017, "eps_diluted_ttm": 2.4909545, "operating_cash_flow_ttm": 610959000, "capital_expenditure_ttm": 272194000, "fcf_ttm": 883153000, "dividends_paid_ttm": 324296000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51470566, "cash_and_equivalents": 28869000, "total_current_assets": 408695000, "total_current_liabilities": 280314000, "net_ppe": null, "total_assets": 2855708000, "total_debt": 495922000, "total_equity": 1764851000, "net_working_capital": 169318000, "book_value_per_share": 13.7301584, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.7301584, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 20, "rank_pb": 47, "rank_ptbv": 40, "rank_ps": 39, "rank_pcf": 19, "rank_ev_ebitda": 13, "rank_ev_ebit": 23, "rank_earnings_yield": 20, "rank_fcf_yield": 13, "rank_dividend_yield": 7, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 22, "rank_roc": 50, "rank_roic": 1, "rank_gross_margin": 89, "rank_fcf_margin": 20, "rank_piotroski": 47, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 59, "value_composite": 7, "quality_composite": 10, "momentum_composite": 72, "growth_composite": 82, "yield_composite": 5, "svqf_composite": 10, "vc1_composite": 10, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 33, "overall_composite": 10, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 42, "small_cap_core_rank": 7, "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": 25.62, "os": 0.9, "value": 0.93, "quality": 0.9, "momentum": 0.28, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 10.2852, "earnings_yield": 0.0972, "shareholder_yield": 0.0985, "roe": 0.1814, "momentum_12_1": 0.0618, "complete_fields": { "id": 171, "ticker_id": 4845, "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": "2026-06-07T06:45:58.386702+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.62, "market_cap": 3293150836.08, "market_cap_usd": 3293150836.08, "enterprise_value": 3760203836.08, "shares_outstanding": 128538284, "fx_rate_to_usd": null, "pe_ratio": 10.28521396, "pb_ratio": 1.86596536, "ptbv_ratio": 1.86596536, "ps_ratio": 1.51733103, "pcf_ratio": 5.39013393, "pfcf_ratio": 3.72885654, "ev_ebitda": 5.2450983, "ev_ebit": 0.01746947, "ev_sales": 1.73252737, "ev_fcf": 4.25770375, "earnings_yield": 0.09722695, "fcf_yield": 0.23486838, "dividend_yield": 0.0984759, "buyback_yield": 0, "shareholder_yield": 0.0984759, "debt_paydown_yield": null, "total_yield": 0.0984759, "gross_margin": 0.13622825, "operating_margin": 99.17460088, "net_margin": 0.14752547, "ebitda_margin": 0.33031361, "fcf_margin": 0.40691591, "roe": 0.18142212, "roa": 0.11212036, "roic": 90.519854, "roc_greenblatt": null, "asset_turnover": 0.76000681, "cash_conversion": 2.75827559, "accruals_ratio": -0.10182273, "sbc_to_revenue": -0.00326306, "debt_to_equity": 0.60821735, "net_debt_to_ebitda": 0.65149098, "debt_to_assets": 0.17365991, "interest_coverage": 4181.89187972, "current_ratio": 1.45798997, "quick_ratio": 0.94583574, "net_debt": 467053000, "revenue_growth_1y": -0.07149646, "revenue_growth_3y_cagr": -0.03022774, "revenue_growth_5y_cagr": 0.10568489, "eps_growth_1y": 0.15680996, "eps_growth_3y_cagr": -0.18612748, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.21901195, "book_value_growth_1y": 0.00206291, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.56429, "revenue_stability_5y": 0.227747, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03098592, "price_return_3m": -0.01023759, "price_return_6m": 0.10864457, "price_return_9m": 0.20339317, "price_return_12m": 0.09470806, "price_return_12m_ex1m": 0.06180699, "distance_from_52w_high": -0.09490753, "distance_from_52w_low": 0.210266, "relative_strength": -0.06323299, "local_beta": -0.0003, "volatility_252d": 0.235708, "volatility_60d": 0.534401, "max_drawdown_12m": -0.16756848, "revenue_ttm": 2170357532, "gross_profit_ttm": 295664000, "ebit_ttm": 215244342000, "ebitda_ttm": 716898640, "net_income_ttm": 320183017, "eps_diluted_ttm": 2.4909545, "operating_cash_flow_ttm": 610959000, "capital_expenditure_ttm": 272194000, "fcf_ttm": 883153000, "dividends_paid_ttm": 324296000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51470566, "cash_and_equivalents": 28869000, "total_current_assets": 408695000, "total_current_liabilities": 280314000, "net_ppe": null, "total_assets": 2855708000, "total_debt": 495922000, "total_equity": 1764851000, "net_working_capital": 169318000, "book_value_per_share": 13.7301584, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.7301584, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 20, "rank_pb": 47, "rank_ptbv": 40, "rank_ps": 39, "rank_pcf": 19, "rank_ev_ebitda": 13, "rank_ev_ebit": 23, "rank_earnings_yield": 20, "rank_fcf_yield": 13, "rank_dividend_yield": 7, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 22, "rank_roc": 50, "rank_roic": 1, "rank_gross_margin": 89, "rank_fcf_margin": 20, "rank_piotroski": 47, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 59, "value_composite": 7, "quality_composite": 10, "momentum_composite": 72, "growth_composite": 82, "yield_composite": 5, "svqf_composite": 10, "vc1_composite": 10, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 33, "overall_composite": 10, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 42, "small_cap_core_rank": 7, "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 2194811000, "cost_of_revenue": 1726389000, "gross_profit": 468422000, "ebit": 375750000, "ebitda": 675186000, "pretax_income": 336015000, "tax_provision": 18765000, "net_income": 311163000, "net_income_to_common": 311163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71212000, "total_current_assets": 430054000, "total_assets": 2853788000, "short_term_debt": 23646000, "long_term_debt": 427137000, "total_debt": 450783000, "total_liabilities": 993566000, "total_equity": 1842601000, "shares_outstanding": 128387910, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 651136000, "capital_expenditure": 263280000, "free_cash_flow": 914416000, "dividends_paid": 337178000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19279, "ticker_id": 4845, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "375750000", "ebitda": "675186000", "netIncome": "311163000", "grossProfit": "468422000", "depreciation": "None", "totalRevenue": "2194811000", "costOfRevenue": "1726389000", "interestIncome": "2751000", "incomeBeforeTax": "336015000", "interestExpense": "39735000", "operatingIncome": "385303000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18765000", "reportedCurrency": "USD", "netInterestIncome": "-36984000", "nonInterestIncome": "None", "operatingExpenses": "83119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1726389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "299436000", "sellingGeneralAndAdministrative": "83119000000", "netIncomeFromContinuingOperations": "317250000" }, "balance": { "goodwill": "None", "inventory": "142619000", "commonStock": "1843627000", "currentDebt": "None", "investments": "None", "totalAssets": "2853788000", "longTermDebt": "427137000", "shortTermDebt": "23646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "993566000", "otherCurrentAssets": "84545000", "totalCurrentAssets": "430054000", "currentLongTermDebt": "23646000", "longTermInvestments": "152104000", "shortTermInvestments": "None", "currentNetReceivables": "131678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2423734000", "currentAccountsPayable": "81809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "479965000", "totalShareholderEquity": "1842601000", "capitalLeaseObligations": "14591000", "otherCurrentLiabilities": "98971000", "totalCurrentLiabilities": "204426000", "otherNonCurrentLiabilities": "27951000", "totalNonCurrentLiabilities": "789140000", "cashAndShortTermInvestments": "71212000", "commonStockSharesOutstanding": "128387910", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "311163000", "profitLoss": "None", "dividendPayout": "337178000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-20004000", "operatingCashflow": "651136000", "capitalExpenditures": "263280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-385730000", "cashflowFromInvestment": "-331255000", "stockBasedCompensation": "-7082000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "337178000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7082000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "299436000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2194811000, "cost_of_revenue": 1726389000, "gross_profit": 468422000, "research_and_development": null, "selling_general_admin": 83119000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 375750000, "depreciation_amortisation": 299436000, "ebitda": 675186000, "interest_expense": 39735000, "interest_income": null, "other_non_operating": null, "pretax_income": 336015000, "tax_provision": 18765000, "effective_tax_rate": null, "net_income": 311163000, "net_income_continuing_ops": 317250000, "net_income_to_common": 311163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71212000, "short_term_investments": null, "net_receivables": 131678000, "inventory": 142619000, "other_current_assets": null, "total_current_assets": 430054000, "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": 2423734000, "total_assets": 2853788000, "short_term_debt": 23646000, "accounts_payable": 81809000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204426000, "long_term_debt": 427137000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 789140000, "total_liabilities": 993566000, "total_debt": 450783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1842601000, "shares_outstanding": 128387910, "operating_cash_flow": 651136000, "stock_based_compensation": -7082000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 263280000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -331255000, "dividends_paid": 337178000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -385730000, "free_cash_flow": 914416000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "375750000", "ebitda": "675186000", "netIncome": "311163000", "grossProfit": "468422000", "depreciation": "None", "totalRevenue": "2194811000", "costOfRevenue": "1726389000", "interestIncome": "2751000", "incomeBeforeTax": "336015000", "interestExpense": "39735000", "operatingIncome": "385303000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18765000", "reportedCurrency": "USD", "netInterestIncome": "-36984000", "nonInterestIncome": "None", "operatingExpenses": "83119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1726389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "299436000", "sellingGeneralAndAdministrative": "83119000000", "netIncomeFromContinuingOperations": "317250000" }, "balance": { "goodwill": "None", "inventory": "142619000", "commonStock": "1843627000", "currentDebt": "None", "investments": "None", "totalAssets": "2853788000", "longTermDebt": "427137000", "shortTermDebt": "23646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "993566000", "otherCurrentAssets": "84545000", "totalCurrentAssets": "430054000", "currentLongTermDebt": "23646000", "longTermInvestments": "152104000", "shortTermInvestments": "None", "currentNetReceivables": "131678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2423734000", "currentAccountsPayable": "81809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "479965000", "totalShareholderEquity": "1842601000", "capitalLeaseObligations": "14591000", "otherCurrentLiabilities": "98971000", "totalCurrentLiabilities": "204426000", "otherNonCurrentLiabilities": "27951000", "totalNonCurrentLiabilities": "789140000", "cashAndShortTermInvestments": "71212000", "commonStockSharesOutstanding": "128387910", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "311163000", "profitLoss": "None", "dividendPayout": "337178000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-20004000", "operatingCashflow": "651136000", "capitalExpenditures": "263280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-385730000", "cashflowFromInvestment": "-331255000", "stockBasedCompensation": "-7082000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "337178000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7082000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "299436000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 2448708000, "cost_of_revenue": 1941225000, "gross_profit": 507483000, "ebit": 416723000, "ebitda": 702169000, "pretax_income": 381494000, "tax_provision": 15937000, "net_income": 360855000, "net_income_to_common": 360855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136962000, "total_current_assets": 513230000, "total_assets": 2915730000, "short_term_debt": 22275000, "long_term_debt": 450885000, "total_debt": 473160000, "total_liabilities": 1062197000, "total_equity": 1832747000, "shares_outstanding": 127964744, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 803131000, "capital_expenditure": 428741000, "free_cash_flow": 1231872000, "dividends_paid": 363430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19284, "ticker_id": 4845, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "416723000", "ebitda": "702169000", "netIncome": "360855000", "grossProfit": "507483000", "depreciation": "None", "totalRevenue": "2448708000", "costOfRevenue": "1941225000", "interestIncome": "7222000", "incomeBeforeTax": "381494000", "interestExpense": "35229000", "operatingIncome": "425259000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15937000", "reportedCurrency": "USD", "netInterestIncome": "-28007000", "nonInterestIncome": "None", "operatingExpenses": "82224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1941225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285446000", "sellingGeneralAndAdministrative": "82224000", "netIncomeFromContinuingOperations": "365557000" }, "balance": { "goodwill": "None", "inventory": "120661000", "commonStock": "1867850000", "currentDebt": "None", "investments": "None", "totalAssets": "2915730000", "longTermDebt": "450885000", "shortTermDebt": "22275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1062197000", "otherCurrentAssets": "78620000", "totalCurrentAssets": "513230000", "currentLongTermDebt": "22275000", "longTermInvestments": "128073000", "shortTermInvestments": "None", "currentNetReceivables": "176987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2402500000", "currentAccountsPayable": "98188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "486798000", "totalShareholderEquity": "1832747000", "capitalLeaseObligations": "13638000", "otherCurrentLiabilities": "112679000", "totalCurrentLiabilities": "233142000", "otherNonCurrentLiabilities": "22694000", "totalNonCurrentLiabilities": "829054999", "cashAndShortTermInvestments": "136962000", "commonStockSharesOutstanding": "127964744", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "136962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "354850000", "profitLoss": "None", "dividendPayout": "363430000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-22243000", "operatingCashflow": "803131000", "capitalExpenditures": "428741000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-285318000", "cashflowFromInvestment": "-440664000", "stockBasedCompensation": "10614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "363430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15544000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2448708000, "cost_of_revenue": 1941225000, "gross_profit": 507483000, "research_and_development": null, "selling_general_admin": 82224000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 416723000, "depreciation_amortisation": 285446000, "ebitda": 702169000, "interest_expense": 35229000, "interest_income": null, "other_non_operating": null, "pretax_income": 381494000, "tax_provision": 15937000, "effective_tax_rate": null, "net_income": 360855000, "net_income_continuing_ops": 365557000, "net_income_to_common": 360855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136962000, "short_term_investments": null, "net_receivables": 176987000, "inventory": 120661000, "other_current_assets": null, "total_current_assets": 513230000, "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": 2402500000, "total_assets": 2915730000, "short_term_debt": 22275000, "accounts_payable": 98188000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233142000, "long_term_debt": 450885000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 829054999, "total_liabilities": 1062197000, "total_debt": 473160000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1832747000, "shares_outstanding": 127964744, "operating_cash_flow": 803131000, "stock_based_compensation": 10614000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 428741000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -440664000, "dividends_paid": 363430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -285318000, "free_cash_flow": 1231872000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "416723000", "ebitda": "702169000", "netIncome": "360855000", "grossProfit": "507483000", "depreciation": "None", "totalRevenue": "2448708000", "costOfRevenue": "1941225000", "interestIncome": "7222000", "incomeBeforeTax": "381494000", "interestExpense": "35229000", "operatingIncome": "425259000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15937000", "reportedCurrency": "USD", "netInterestIncome": "-28007000", "nonInterestIncome": "None", "operatingExpenses": "82224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1941225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285446000", "sellingGeneralAndAdministrative": "82224000", "netIncomeFromContinuingOperations": "365557000" }, "balance": { "goodwill": "None", "inventory": "120661000", "commonStock": "1867850000", "currentDebt": "None", "investments": "None", "totalAssets": "2915730000", "longTermDebt": "450885000", "shortTermDebt": "22275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1062197000", "otherCurrentAssets": "78620000", "totalCurrentAssets": "513230000", "currentLongTermDebt": "22275000", "longTermInvestments": "128073000", "shortTermInvestments": "None", "currentNetReceivables": "176987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2402500000", "currentAccountsPayable": "98188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "486798000", "totalShareholderEquity": "1832747000", "capitalLeaseObligations": "13638000", "otherCurrentLiabilities": "112679000", "totalCurrentLiabilities": "233142000", "otherNonCurrentLiabilities": "22694000", "totalNonCurrentLiabilities": "829054999", "cashAndShortTermInvestments": "136962000", "commonStockSharesOutstanding": "127964744", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "136962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "354850000", "profitLoss": "None", "dividendPayout": "363430000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-22243000", "operatingCashflow": "803131000", "capitalExpenditures": "428741000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-285318000", "cashflowFromInvestment": "-440664000", "stockBasedCompensation": "10614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "363430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15544000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285446000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 2566701000, "cost_of_revenue": 1815208000, "gross_profit": 751493000, "ebit": 680541000, "ebitda": 948523000, "pretax_income": 644450000, "tax_provision": 8280000, "net_income": 630118000, "net_income_to_common": 630118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59813000, "total_current_assets": 516121000, "total_assets": 2788426000, "short_term_debt": 20338000, "long_term_debt": 316821000, "total_debt": 337159000, "total_liabilities": 929829000, "total_equity": 1834502000, "shares_outstanding": 127180312, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 830642000, "capital_expenditure": 468562000, "free_cash_flow": 1299204000, "dividends_paid": 364579000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19289, "ticker_id": 4845, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "680541000", "ebitda": "948523000", "netIncome": "630118000", "grossProfit": "751493000", "depreciation": "None", "totalRevenue": "2566701000", "costOfRevenue": "1815208000", "interestIncome": "9394000", "incomeBeforeTax": "644450000", "interestExpense": "36091000", "operatingIncome": "672397000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8280000", "reportedCurrency": "USD", "netInterestIncome": "-26697000", "nonInterestIncome": "None", "operatingExpenses": "79096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1815208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267982000", "sellingGeneralAndAdministrative": "79096000", "netIncomeFromContinuingOperations": "636170000" }, "balance": { "goodwill": "None", "inventory": "127556000", "commonStock": "1896027000", "currentDebt": "None", "investments": "None", "totalAssets": "2788426000", "longTermDebt": "316821000", "shortTermDebt": "20338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "929829000", "otherCurrentAssets": "36452000", "totalCurrentAssets": "516121000", "currentLongTermDebt": "20338000", "longTermInvestments": "139044000", "shortTermInvestments": "None", "currentNetReceivables": "292300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2272305000", "currentAccountsPayable": "108269000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350820000", "totalShareholderEquity": "1834502000", "capitalLeaseObligations": "13661000", "otherCurrentLiabilities": "98860000", "totalCurrentLiabilities": "227467000", "otherNonCurrentLiabilities": "18381000", "totalNonCurrentLiabilities": "702362000", "cashAndShortTermInvestments": "59813000", "commonStockSharesOutstanding": "127180312", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "611843000", "profitLoss": "None", "dividendPayout": "364579000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-78004000", "operatingCashflow": "830642000", "capitalExpenditures": "468562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-507119000", "cashflowFromInvestment": "-559733000", "stockBasedCompensation": "12864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "364579000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267982000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2566701000, "cost_of_revenue": 1815208000, "gross_profit": 751493000, "research_and_development": null, "selling_general_admin": 79096000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 680541000, "depreciation_amortisation": 267982000, "ebitda": 948523000, "interest_expense": 36091000, "interest_income": null, "other_non_operating": null, "pretax_income": 644450000, "tax_provision": 8280000, "effective_tax_rate": null, "net_income": 630118000, "net_income_continuing_ops": 636170000, "net_income_to_common": 630118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59813000, "short_term_investments": null, "net_receivables": 292300000, "inventory": 127556000, "other_current_assets": null, "total_current_assets": 516121000, "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": 2272305000, "total_assets": 2788426000, "short_term_debt": 20338000, "accounts_payable": 108269000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227467000, "long_term_debt": 316821000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 702362000, "total_liabilities": 929829000, "total_debt": 337159000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1834502000, "shares_outstanding": 127180312, "operating_cash_flow": 830642000, "stock_based_compensation": 12864000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 468562000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -559733000, "dividends_paid": 364579000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -507119000, "free_cash_flow": 1299204000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "680541000", "ebitda": "948523000", "netIncome": "630118000", "grossProfit": "751493000", "depreciation": "None", "totalRevenue": "2566701000", "costOfRevenue": "1815208000", "interestIncome": "9394000", "incomeBeforeTax": "644450000", "interestExpense": "36091000", "operatingIncome": "672397000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8280000", "reportedCurrency": "USD", "netInterestIncome": "-26697000", "nonInterestIncome": "None", "operatingExpenses": "79096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1815208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267982000", "sellingGeneralAndAdministrative": "79096000", "netIncomeFromContinuingOperations": "636170000" }, "balance": { "goodwill": "None", "inventory": "127556000", "commonStock": "1896027000", "currentDebt": "None", "investments": "None", "totalAssets": "2788426000", "longTermDebt": "316821000", "shortTermDebt": "20338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "929829000", "otherCurrentAssets": "36452000", "totalCurrentAssets": "516121000", "currentLongTermDebt": "20338000", "longTermInvestments": "139044000", "shortTermInvestments": "None", "currentNetReceivables": "292300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2272305000", "currentAccountsPayable": "108269000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350820000", "totalShareholderEquity": "1834502000", "capitalLeaseObligations": "13661000", "otherCurrentLiabilities": "98860000", "totalCurrentLiabilities": "227467000", "otherNonCurrentLiabilities": "18381000", "totalNonCurrentLiabilities": "702362000", "cashAndShortTermInvestments": "59813000", "commonStockSharesOutstanding": "127180312", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "611843000", "profitLoss": "None", "dividendPayout": "364579000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-78004000", "operatingCashflow": "830642000", "capitalExpenditures": "468562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-507119000", "cashflowFromInvestment": "-559733000", "stockBasedCompensation": "12864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "364579000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267982000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 2406511000, "cost_of_revenue": 1667741000, "gross_profit": 738770000, "ebit": 394741000, "ebitda": 668500000, "pretax_income": 633126000, "tax_provision": 53978000, "net_income": 577190000, "net_income_to_common": 577190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296023000, "total_current_assets": 654791000, "total_assets": 2728021000, "short_term_debt": 24970000, "long_term_debt": 397203000, "total_debt": 422173000, "total_liabilities": 1019995000, "total_equity": 1614971000, "shares_outstanding": 127195219, "goodwill_and_intangibles": 4373000 }, "cash_flow": { "operating_cash_flow": 791812000, "capital_expenditure": 286394000, "free_cash_flow": 1078206000, "dividends_paid": 190794000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19294, "ticker_id": 4845, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "394741000", "ebitda": "668500000", "netIncome": "577190000", "grossProfit": "738770000", "depreciation": "None", "totalRevenue": "2406511000", "costOfRevenue": "1667741000", "interestIncome": "2035000", "incomeBeforeTax": "633126000", "interestExpense": "37332000", "operatingIncome": "658436000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "53978000", "reportedCurrency": "USD", "netInterestIncome": "-35297000", "nonInterestIncome": "None", "operatingExpenses": "1748075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12022000", "costofGoodsAndServicesSold": "1667741000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273759000", "sellingGeneralAndAdministrative": "80334000", "netIncomeFromContinuingOperations": "579148000" }, "balance": { "goodwill": "4373000", "inventory": "77326000", "commonStock": "1656025000", "currentDebt": "None", "investments": "None", "totalAssets": "2728021000", "longTermDebt": "397203000", "shortTermDebt": "24970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "577420315", "totalLiabilities": "1019995000", "otherCurrentAssets": "34231000", "totalCurrentAssets": "654791000", "currentLongTermDebt": "24970000", "longTermInvestments": "91371000", "shortTermInvestments": "744735000", "currentNetReceivables": "250013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2070428000", "currentAccountsPayable": "95122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1831872000", "shortLongTermDebtTotal": "434305000", "totalShareholderEquity": "1614971000", "capitalLeaseObligations": "12132000", "otherCurrentLiabilities": "135479000", "totalCurrentLiabilities": "255571000", "otherNonCurrentLiabilities": "124917000", "totalNonCurrentLiabilities": "764424000", "cashAndShortTermInvestments": "296023000", "commonStockSharesOutstanding": "127195219", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "296023000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "577190000", "profitLoss": "None", "dividendPayout": "190794000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-20138000", "operatingCashflow": "791812000", "capitalExpenditures": "286394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214854000", "cashflowFromInvestment": "-403338000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190794000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "173620000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273759000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2406511000, "cost_of_revenue": 1667741000, "gross_profit": 738770000, "research_and_development": null, "selling_general_admin": 80334000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 394741000, "depreciation_amortisation": 273759000, "ebitda": 668500000, "interest_expense": 37332000, "interest_income": null, "other_non_operating": null, "pretax_income": 633126000, "tax_provision": 53978000, "effective_tax_rate": null, "net_income": 577190000, "net_income_continuing_ops": 579148000, "net_income_to_common": 577190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296023000, "short_term_investments": 744735000, "net_receivables": 250013000, "inventory": 77326000, "other_current_assets": null, "total_current_assets": 654791000, "net_ppe": null, "goodwill": 4373000, "intangible_assets": null, "goodwill_and_intangibles": 4373000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2070428000, "total_assets": 2728021000, "short_term_debt": 24970000, "accounts_payable": 95122000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 255571000, "long_term_debt": 397203000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 764424000, "total_liabilities": 1019995000, "total_debt": 422173000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 577420315, "total_equity": 1614971000, "shares_outstanding": 127195219, "operating_cash_flow": 791812000, "stock_based_compensation": 10800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 286394000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -403338000, "dividends_paid": 190794000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -214854000, "free_cash_flow": 1078206000, "net_change_in_cash": 173620000 }, "raw_data": { "income": { "ebit": "394741000", "ebitda": "668500000", "netIncome": "577190000", "grossProfit": "738770000", "depreciation": "None", "totalRevenue": "2406511000", "costOfRevenue": "1667741000", "interestIncome": "2035000", "incomeBeforeTax": "633126000", "interestExpense": "37332000", "operatingIncome": "658436000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "53978000", "reportedCurrency": "USD", "netInterestIncome": "-35297000", "nonInterestIncome": "None", "operatingExpenses": "1748075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12022000", "costofGoodsAndServicesSold": "1667741000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273759000", "sellingGeneralAndAdministrative": "80334000", "netIncomeFromContinuingOperations": "579148000" }, "balance": { "goodwill": "4373000", "inventory": "77326000", "commonStock": "1656025000", "currentDebt": "None", "investments": "None", "totalAssets": "2728021000", "longTermDebt": "397203000", "shortTermDebt": "24970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "577420315", "totalLiabilities": "1019995000", "otherCurrentAssets": "34231000", "totalCurrentAssets": "654791000", "currentLongTermDebt": "24970000", "longTermInvestments": "91371000", "shortTermInvestments": "744735000", "currentNetReceivables": "250013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2070428000", "currentAccountsPayable": "95122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1831872000", "shortLongTermDebtTotal": "434305000", "totalShareholderEquity": "1614971000", "capitalLeaseObligations": "12132000", "otherCurrentLiabilities": "135479000", "totalCurrentLiabilities": "255571000", "otherNonCurrentLiabilities": "124917000", "totalNonCurrentLiabilities": "764424000", "cashAndShortTermInvestments": "296023000", "commonStockSharesOutstanding": "127195219", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "296023000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "577190000", "profitLoss": "None", "dividendPayout": "190794000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-20138000", "operatingCashflow": "791812000", "capitalExpenditures": "286394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214854000", "cashflowFromInvestment": "-403338000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190794000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "173620000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273759000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 1569976000, "cost_of_revenue": 1280613000, "gross_profit": 289363000, "ebit": 217803000, "ebitda": 217803000, "pretax_income": 179172000, "tax_provision": 417000, "net_income": 178157000, "net_income_to_common": 178157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122403000, "total_current_assets": 339228000, "total_assets": 2159406000, "short_term_debt": 18731000, "long_term_debt": 418942000, "total_debt": 437673000, "total_liabilities": 933337000, "total_equity": 1226069000, "shares_outstanding": 127164659, "goodwill_and_intangibles": 8746000 }, "cash_flow": { "operating_cash_flow": 425202000, "capital_expenditure": 122984000, "free_cash_flow": 548186000, "dividends_paid": 52158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19299, "ticker_id": 4845, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "217803000", "ebitda": "217803000", "netIncome": "178157000", "grossProfit": "289363000", "depreciation": "None", "totalRevenue": "1569976000", "costOfRevenue": "1280613000", "interestIncome": "88000", "incomeBeforeTax": "179172000", "interestExpense": "39229000", "operatingIncome": "219203000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "417000", "reportedCurrency": "USD", "netInterestIncome": "-39141000", "nonInterestIncome": "None", "operatingExpenses": "1350773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-802000", "costofGoodsAndServicesSold": "1280613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261377000", "sellingGeneralAndAdministrative": "70160000", "netIncomeFromContinuingOperations": "178755000" }, "balance": { "goodwill": "4373000", "inventory": "60302000", "commonStock": "1279183000", "currentDebt": "None", "investments": "None", "totalAssets": "2159406000", "longTermDebt": "418942000", "shortTermDebt": "18731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4373000", "reportedCurrency": "USD", "retainedEarnings": "230315", "totalLiabilities": "933337000", "otherCurrentAssets": "26312000", "totalCurrentAssets": "339228000", "currentLongTermDebt": "16071000", "longTermInvestments": "26325000", "shortTermInvestments": "653564000", "currentNetReceivables": "130211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1820178000", "currentAccountsPayable": "69586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1712836000", "shortLongTermDebtTotal": "450657000", "totalShareholderEquity": "1226069000", "capitalLeaseObligations": "15644000", "otherCurrentLiabilities": "71473000", "totalCurrentLiabilities": "177577000", "otherNonCurrentLiabilities": "22256000", "totalNonCurrentLiabilities": "755760000", "cashAndShortTermInvestments": "122403000", "commonStockSharesOutstanding": "127164659", "intangibleAssetsExcludingGoodwill": "4373000", "cashAndCashEquivalentsAtCarryingValue": "122403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178755000", "profitLoss": "None", "dividendPayout": "52158000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4673000", "operatingCashflow": "425202000", "capitalExpenditures": "122984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215685000", "cashflowFromInvestment": "-142688000", "stockBasedCompensation": "5709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "66829000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1090000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1569976000, "cost_of_revenue": 1280613000, "gross_profit": 289363000, "research_and_development": null, "selling_general_admin": 70160000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 217803000, "depreciation_amortisation": 261377000, "ebitda": 217803000, "interest_expense": 39229000, "interest_income": null, "other_non_operating": null, "pretax_income": 179172000, "tax_provision": 417000, "effective_tax_rate": null, "net_income": 178157000, "net_income_continuing_ops": 178755000, "net_income_to_common": 178157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122403000, "short_term_investments": 653564000, "net_receivables": 130211000, "inventory": 60302000, "other_current_assets": null, "total_current_assets": 339228000, "net_ppe": null, "goodwill": 4373000, "intangible_assets": 4373000, "goodwill_and_intangibles": 8746000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1820178000, "total_assets": 2159406000, "short_term_debt": 18731000, "accounts_payable": 69586000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177577000, "long_term_debt": 418942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 755760000, "total_liabilities": 933337000, "total_debt": 437673000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 230315, "total_equity": 1226069000, "shares_outstanding": 127164659, "operating_cash_flow": 425202000, "stock_based_compensation": 5709000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122984000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -142688000, "dividends_paid": 52158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -215685000, "free_cash_flow": 548186000, "net_change_in_cash": 66829000 }, "raw_data": { "income": { "ebit": "217803000", "ebitda": "217803000", "netIncome": "178157000", "grossProfit": "289363000", "depreciation": "None", "totalRevenue": "1569976000", "costOfRevenue": "1280613000", "interestIncome": "88000", "incomeBeforeTax": "179172000", "interestExpense": "39229000", "operatingIncome": "219203000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "417000", "reportedCurrency": "USD", "netInterestIncome": "-39141000", "nonInterestIncome": "None", "operatingExpenses": "1350773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-802000", "costofGoodsAndServicesSold": "1280613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261377000", "sellingGeneralAndAdministrative": "70160000", "netIncomeFromContinuingOperations": "178755000" }, "balance": { "goodwill": "4373000", "inventory": "60302000", "commonStock": "1279183000", "currentDebt": "None", "investments": "None", "totalAssets": "2159406000", "longTermDebt": "418942000", "shortTermDebt": "18731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4373000", "reportedCurrency": "USD", "retainedEarnings": "230315", "totalLiabilities": "933337000", "otherCurrentAssets": "26312000", "totalCurrentAssets": "339228000", "currentLongTermDebt": "16071000", "longTermInvestments": "26325000", "shortTermInvestments": "653564000", "currentNetReceivables": "130211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1820178000", "currentAccountsPayable": "69586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1712836000", "shortLongTermDebtTotal": "450657000", "totalShareholderEquity": "1226069000", "capitalLeaseObligations": "15644000", "otherCurrentLiabilities": "71473000", "totalCurrentLiabilities": "177577000", "otherNonCurrentLiabilities": "22256000", "totalNonCurrentLiabilities": "755760000", "cashAndShortTermInvestments": "122403000", "commonStockSharesOutstanding": "127164659", "intangibleAssetsExcludingGoodwill": "4373000", "cashAndCashEquivalentsAtCarryingValue": "122403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178755000", "profitLoss": "None", "dividendPayout": "52158000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4673000", "operatingCashflow": "425202000", "capitalExpenditures": "122984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215685000", "cashflowFromInvestment": "-142688000", "stockBasedCompensation": "5709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "66829000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1090000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254785000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 1328129000, "cost_of_revenue": 1351175000, "gross_profit": -23046000, "ebit": -83572000, "ebitda": 229815000, "pretax_income": -129016000, "tax_provision": 35000, "net_income": -129220000, "net_income_to_common": -129220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55574000, "total_current_assets": 245774000, "total_assets": 2166016000, "short_term_debt": 75819000, "long_term_debt": 519421000, "total_debt": 595240000, "total_liabilities": 1093749000, "total_equity": 1060891000, "shares_outstanding": 127164659, "goodwill_and_intangibles": 8746000 }, "cash_flow": { "operating_cash_flow": 400645000, "capital_expenditure": 121101000, "free_cash_flow": 521746000, "dividends_paid": 51753000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19304, "ticker_id": 4845, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-83572000", "ebitda": "229815000", "netIncome": "-129220000", "grossProfit": "-23046000", "depreciation": "None", "totalRevenue": "1328129000", "costOfRevenue": "1351175000", "interestIncome": "135000", "incomeBeforeTax": "-129016000", "interestExpense": "45613000", "operatingIncome": "-82852000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "35000", "reportedCurrency": "USD", "netInterestIncome": "-45478000", "nonInterestIncome": "None", "operatingExpenses": "1410981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-551000", "costofGoodsAndServicesSold": "1351175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313387000", "sellingGeneralAndAdministrative": "59806000", "netIncomeFromContinuingOperations": "-129051000" }, "balance": { "goodwill": "4373000", "inventory": "56407000", "commonStock": "1148565000", "currentDebt": "None", "investments": "None", "totalAssets": "2166016000", "longTermDebt": "519421000", "shortTermDebt": "75819000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4373000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1093749000", "otherCurrentAssets": "25733000", "totalCurrentAssets": "245774000", "currentLongTermDebt": "73199000", "longTermInvestments": "27268000", "shortTermInvestments": "624004000", "currentNetReceivables": "108060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1920242000", "currentAccountsPayable": "47511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1815249000", "shortLongTermDebtTotal": "609776000", "totalShareholderEquity": "1060891000", "capitalLeaseObligations": "17156000", "otherCurrentLiabilities": "91275000", "totalCurrentLiabilities": "214605000", "otherNonCurrentLiabilities": "359723000", "totalNonCurrentLiabilities": "879144000", "cashAndShortTermInvestments": "55574000", "commonStockSharesOutstanding": "127164659", "intangibleAssetsExcludingGoodwill": "4373000", "cashAndCashEquivalentsAtCarryingValue": "55574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129051000", "profitLoss": "None", "dividendPayout": "51753000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "30522000", "operatingCashflow": "400645000", "capitalExpenditures": "121101000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-256429000", "cashflowFromInvestment": "-125124000", "stockBasedCompensation": "3345000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51753000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19092000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "464540000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1328129000, "cost_of_revenue": 1351175000, "gross_profit": -23046000, "research_and_development": null, "selling_general_admin": 59806000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -83572000, "depreciation_amortisation": 313387000, "ebitda": 229815000, "interest_expense": 45613000, "interest_income": null, "other_non_operating": null, "pretax_income": -129016000, "tax_provision": 35000, "effective_tax_rate": null, "net_income": -129220000, "net_income_continuing_ops": -129051000, "net_income_to_common": -129220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55574000, "short_term_investments": 624004000, "net_receivables": 108060000, "inventory": 56407000, "other_current_assets": null, "total_current_assets": 245774000, "net_ppe": null, "goodwill": 4373000, "intangible_assets": 4373000, "goodwill_and_intangibles": 8746000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1920242000, "total_assets": 2166016000, "short_term_debt": 75819000, "accounts_payable": 47511000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214605000, "long_term_debt": 519421000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 879144000, "total_liabilities": 1093749000, "total_debt": 595240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1060891000, "shares_outstanding": 127164659, "operating_cash_flow": 400645000, "stock_based_compensation": 3345000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121101000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125124000, "dividends_paid": 51753000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -256429000, "free_cash_flow": 521746000, "net_change_in_cash": 19092000 }, "raw_data": { "income": { "ebit": "-83572000", "ebitda": "229815000", "netIncome": "-129220000", "grossProfit": "-23046000", "depreciation": "None", "totalRevenue": "1328129000", "costOfRevenue": "1351175000", "interestIncome": "135000", "incomeBeforeTax": "-129016000", "interestExpense": "45613000", "operatingIncome": "-82852000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "35000", "reportedCurrency": "USD", "netInterestIncome": "-45478000", "nonInterestIncome": "None", "operatingExpenses": "1410981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-551000", "costofGoodsAndServicesSold": "1351175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313387000", "sellingGeneralAndAdministrative": "59806000", "netIncomeFromContinuingOperations": "-129051000" }, "balance": { "goodwill": "4373000", "inventory": "56407000", "commonStock": "1148565000", "currentDebt": "None", "investments": "None", "totalAssets": "2166016000", "longTermDebt": "519421000", "shortTermDebt": "75819000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4373000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1093749000", "otherCurrentAssets": "25733000", "totalCurrentAssets": "245774000", "currentLongTermDebt": "73199000", "longTermInvestments": "27268000", "shortTermInvestments": "624004000", "currentNetReceivables": "108060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1920242000", "currentAccountsPayable": "47511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1815249000", "shortLongTermDebtTotal": "609776000", "totalShareholderEquity": "1060891000", "capitalLeaseObligations": "17156000", "otherCurrentLiabilities": "91275000", "totalCurrentLiabilities": "214605000", "otherNonCurrentLiabilities": "359723000", "totalNonCurrentLiabilities": "879144000", "cashAndShortTermInvestments": "55574000", "commonStockSharesOutstanding": "127164659", "intangibleAssetsExcludingGoodwill": "4373000", "cashAndCashEquivalentsAtCarryingValue": "55574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129051000", "profitLoss": "None", "dividendPayout": "51753000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "30522000", "operatingCashflow": "400645000", "capitalExpenditures": "121101000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-256429000", "cashflowFromInvestment": "-125124000", "stockBasedCompensation": "3345000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51753000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19092000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "464540000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 1961720000, "cost_of_revenue": 1629225000, "gross_profit": 332495000, "ebit": 406715000, "ebitda": 445078000, "pretax_income": 406715000, "tax_provision": -211000, "net_income": 399414000, "net_income_to_common": 399414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36482000, "total_current_assets": 319585000, "total_assets": 2586694000, "short_term_debt": 24776000, "long_term_debt": 768194000, "total_debt": 792970000, "total_liabilities": 1321270000, "total_equity": 1253489000, "shares_outstanding": 128116670, "goodwill_and_intangibles": 272798000 }, "cash_flow": { "operating_cash_flow": 514895000, "capital_expenditure": 305858000, "free_cash_flow": 820753000, "dividends_paid": 278425000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19309, "ticker_id": 4845, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "406715000", "ebitda": "445078000", "netIncome": "399414000", "grossProfit": "332495000", "depreciation": "None", "totalRevenue": "1961720000", "costOfRevenue": "1629225000", "interestIncome": "379000", "incomeBeforeTax": "406715000", "interestExpense": "45875000", "operatingIncome": "259498000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-211000", "reportedCurrency": "USD", "netInterestIncome": "-45496000", "nonInterestIncome": "None", "operatingExpenses": "1702222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "193092000", "costofGoodsAndServicesSold": "1629225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "309075000", "sellingGeneralAndAdministrative": "72997000", "netIncomeFromContinuingOperations": "406926000" }, "balance": { "goodwill": "136399000", "inventory": "101305000", "commonStock": "1331482000", "currentDebt": "None", "investments": "None", "totalAssets": "2586694000", "longTermDebt": "768194000", "shortTermDebt": "24776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "136399000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1321270000", "otherCurrentAssets": "19863000", "totalCurrentAssets": "319585000", "currentLongTermDebt": "13157000", "longTermInvestments": "28529000", "shortTermInvestments": "625982000", "currentNetReceivables": "161935000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2267109000", "currentAccountsPayable": "80566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2008986000", "shortLongTermDebtTotal": "809510000", "totalShareholderEquity": "1253489000", "capitalLeaseObligations": "28159000", "otherCurrentLiabilities": "90244000", "totalCurrentLiabilities": "195586000", "otherNonCurrentLiabilities": "357490000", "totalNonCurrentLiabilities": "1125684000", "cashAndShortTermInvestments": "36482000", "commonStockSharesOutstanding": "128116670", "intangibleAssetsExcludingGoodwill": "136399000", "cashAndCashEquivalentsAtCarryingValue": "36482000", "accumulatedDepreciationAmortizationPPE": "-1675022000" }, "cashflow": { "netIncome": "406926000", "profitLoss": "None", "dividendPayout": "278425000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-35082000", "operatingCashflow": "514895000", "capitalExpenditures": "305858000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234447000", "cashflowFromInvestment": "-488116000", "stockBasedCompensation": "11934000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "278425000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-207668000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22892000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "312180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1961720000, "cost_of_revenue": 1629225000, "gross_profit": 332495000, "research_and_development": null, "selling_general_admin": 72997000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 406715000, "depreciation_amortisation": 309075000, "ebitda": 445078000, "interest_expense": 45875000, "interest_income": null, "other_non_operating": null, "pretax_income": 406715000, "tax_provision": -211000, "effective_tax_rate": null, "net_income": 399414000, "net_income_continuing_ops": 406926000, "net_income_to_common": 399414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36482000, "short_term_investments": 625982000, "net_receivables": 161935000, "inventory": 101305000, "other_current_assets": null, "total_current_assets": 319585000, "net_ppe": null, "goodwill": 136399000, "intangible_assets": 136399000, "goodwill_and_intangibles": 272798000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2267109000, "total_assets": 2586694000, "short_term_debt": 24776000, "accounts_payable": 80566000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195586000, "long_term_debt": 768194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1125684000, "total_liabilities": 1321270000, "total_debt": 792970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1253489000, "shares_outstanding": 128116670, "operating_cash_flow": 514895000, "stock_based_compensation": 11934000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 305858000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -488116000, "dividends_paid": 278425000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -234447000, "free_cash_flow": 820753000, "net_change_in_cash": -207668000 }, "raw_data": { "income": { "ebit": "406715000", "ebitda": "445078000", "netIncome": "399414000", "grossProfit": "332495000", "depreciation": "None", "totalRevenue": "1961720000", "costOfRevenue": "1629225000", "interestIncome": "379000", "incomeBeforeTax": "406715000", "interestExpense": "45875000", "operatingIncome": "259498000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-211000", "reportedCurrency": "USD", "netInterestIncome": "-45496000", "nonInterestIncome": "None", "operatingExpenses": "1702222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "193092000", "costofGoodsAndServicesSold": "1629225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "309075000", "sellingGeneralAndAdministrative": "72997000", "netIncomeFromContinuingOperations": "406926000" }, "balance": { "goodwill": "136399000", "inventory": "101305000", "commonStock": "1331482000", "currentDebt": "None", "investments": "None", "totalAssets": "2586694000", "longTermDebt": "768194000", "shortTermDebt": "24776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "136399000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1321270000", "otherCurrentAssets": "19863000", "totalCurrentAssets": "319585000", "currentLongTermDebt": "13157000", "longTermInvestments": "28529000", "shortTermInvestments": "625982000", "currentNetReceivables": "161935000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2267109000", "currentAccountsPayable": "80566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2008986000", "shortLongTermDebtTotal": "809510000", "totalShareholderEquity": "1253489000", "capitalLeaseObligations": "28159000", "otherCurrentLiabilities": "90244000", "totalCurrentLiabilities": "195586000", "otherNonCurrentLiabilities": "357490000", "totalNonCurrentLiabilities": "1125684000", "cashAndShortTermInvestments": "36482000", "commonStockSharesOutstanding": "128116670", "intangibleAssetsExcludingGoodwill": "136399000", "cashAndCashEquivalentsAtCarryingValue": "36482000", "accumulatedDepreciationAmortizationPPE": "-1675022000" }, "cashflow": { "netIncome": "406926000", "profitLoss": "None", "dividendPayout": "278425000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-35082000", "operatingCashflow": "514895000", "capitalExpenditures": "305858000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234447000", "cashflowFromInvestment": "-488116000", "stockBasedCompensation": "11934000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "278425000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-207668000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22892000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "312180000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 2002857000, "cost_of_revenue": 1562272000, "gross_profit": 440585000, "ebit": 367492000, "ebitda": 406844000, "pretax_income": 367492000, "tax_provision": 22000, "net_income": 366604000, "net_income_to_common": 366604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244150000, "total_current_assets": 500686000, "total_assets": 2394748000, "short_term_debt": 138722000, "long_term_debt": 564004000, "total_debt": 702726000, "total_liabilities": 1207061000, "total_equity": 1182397000, "shares_outstanding": 130758209, "goodwill_and_intangibles": 145677000 }, "cash_flow": { "operating_cash_flow": 696818000, "capital_expenditure": 233480000, "free_cash_flow": 930298000, "dividends_paid": 275902000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19314, "ticker_id": 4845, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "367492000", "ebitda": "406844000", "netIncome": "366604000", "grossProfit": "440585000", "depreciation": "None", "totalRevenue": "2002857000", "costOfRevenue": "1562272000", "interestIncome": "159000", "incomeBeforeTax": "367492000", "interestExpense": "40218000", "operatingIncome": "372287000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "22000", "reportedCurrency": "USD", "netInterestIncome": "-40059000", "nonInterestIncome": "None", "operatingExpenses": "1630570000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "35423000", "costofGoodsAndServicesSold": "1562272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280225000", "sellingGeneralAndAdministrative": "68298000", "netIncomeFromContinuingOperations": "367470000" }, "balance": { "goodwill": "136399000", "inventory": "59206000", "commonStock": "1229268000", "currentDebt": "None", "investments": "None", "totalAssets": "2394748000", "longTermDebt": "564004000", "shortTermDebt": "138722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "9278000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1207061000", "otherCurrentAssets": "22416000", "totalCurrentAssets": "500686000", "currentLongTermDebt": "92000000", "longTermInvestments": "161309000", "shortTermInvestments": "8100000", "currentNetReceivables": "175309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1894062000", "currentAccountsPayable": "96397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1412358000", "shortLongTermDebtTotal": "713321000", "totalShareholderEquity": "1182397000", "capitalLeaseObligations": "10595000", "otherCurrentLiabilities": "95752000", "totalCurrentLiabilities": "330871000", "otherNonCurrentLiabilities": "301591000", "totalNonCurrentLiabilities": "876190000", "cashAndShortTermInvestments": "244150000", "commonStockSharesOutstanding": "130758209", "intangibleAssetsExcludingGoodwill": "9278000", "cashAndCashEquivalentsAtCarryingValue": "244150000", "accumulatedDepreciationAmortizationPPE": "-1513450000" }, "cashflow": { "netIncome": "358289000", "profitLoss": "None", "dividendPayout": "275902000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-747000", "operatingCashflow": "696818000", "capitalExpenditures": "233480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-211743000", "cashflowFromInvestment": "-247681000", "stockBasedCompensation": "12114000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "275902000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "237394000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70604000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280225000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2002857000, "cost_of_revenue": 1562272000, "gross_profit": 440585000, "research_and_development": null, "selling_general_admin": 68298000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 367492000, "depreciation_amortisation": 280225000, "ebitda": 406844000, "interest_expense": 40218000, "interest_income": null, "other_non_operating": null, "pretax_income": 367492000, "tax_provision": 22000, "effective_tax_rate": null, "net_income": 366604000, "net_income_continuing_ops": 367470000, "net_income_to_common": 366604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244150000, "short_term_investments": 8100000, "net_receivables": 175309000, "inventory": 59206000, "other_current_assets": null, "total_current_assets": 500686000, "net_ppe": null, "goodwill": 136399000, "intangible_assets": 9278000, "goodwill_and_intangibles": 145677000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1894062000, "total_assets": 2394748000, "short_term_debt": 138722000, "accounts_payable": 96397000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 330871000, "long_term_debt": 564004000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 876190000, "total_liabilities": 1207061000, "total_debt": 702726000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1182397000, "shares_outstanding": 130758209, "operating_cash_flow": 696818000, "stock_based_compensation": 12114000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 233480000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -247681000, "dividends_paid": 275902000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -211743000, "free_cash_flow": 930298000, "net_change_in_cash": 237394000 }, "raw_data": { "income": { "ebit": "367492000", "ebitda": "406844000", "netIncome": "366604000", "grossProfit": "440585000", "depreciation": "None", "totalRevenue": "2002857000", "costOfRevenue": "1562272000", "interestIncome": "159000", "incomeBeforeTax": "367492000", "interestExpense": "40218000", "operatingIncome": "372287000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "22000", "reportedCurrency": "USD", "netInterestIncome": "-40059000", "nonInterestIncome": "None", "operatingExpenses": "1630570000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "35423000", "costofGoodsAndServicesSold": "1562272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280225000", "sellingGeneralAndAdministrative": "68298000", "netIncomeFromContinuingOperations": "367470000" }, "balance": { "goodwill": "136399000", "inventory": "59206000", "commonStock": "1229268000", "currentDebt": "None", "investments": "None", "totalAssets": "2394748000", "longTermDebt": "564004000", "shortTermDebt": "138722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "9278000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1207061000", "otherCurrentAssets": "22416000", "totalCurrentAssets": "500686000", "currentLongTermDebt": "92000000", "longTermInvestments": "161309000", "shortTermInvestments": "8100000", "currentNetReceivables": "175309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1894062000", "currentAccountsPayable": "96397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1412358000", "shortLongTermDebtTotal": "713321000", "totalShareholderEquity": "1182397000", "capitalLeaseObligations": "10595000", "otherCurrentLiabilities": "95752000", "totalCurrentLiabilities": "330871000", "otherNonCurrentLiabilities": "301591000", "totalNonCurrentLiabilities": "876190000", "cashAndShortTermInvestments": "244150000", "commonStockSharesOutstanding": "130758209", "intangibleAssetsExcludingGoodwill": "9278000", "cashAndCashEquivalentsAtCarryingValue": "244150000", "accumulatedDepreciationAmortizationPPE": "-1513450000" }, "cashflow": { "netIncome": "358289000", "profitLoss": "None", "dividendPayout": "275902000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-747000", "operatingCashflow": "696818000", "capitalExpenditures": "233480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-211743000", "cashflowFromInvestment": "-247681000", "stockBasedCompensation": "12114000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "275902000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "237394000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70604000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280225000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 516017000, "cost_of_revenue": 349961000, "gross_profit": 166056000, "ebit": 21861000, "ebitda": 104195000, "pretax_income": 13432000, "tax_provision": 2685000, "net_income": 9094000, "net_income_to_common": 9094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28869000, "total_current_assets": 408695000, "total_assets": 2855708000, "short_term_debt": 69806000, "long_term_debt": 426116000, "total_debt": 495922000, "total_liabilities": 1073413000, "total_equity": 1764851000, "shares_outstanding": 128538284, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 105509000, "capital_expenditure": 95690000, "free_cash_flow": 201199000, "dividends_paid": 78009000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19277, "ticker_id": 4845, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21861000", "ebitda": "104195000", "netIncome": "9094000", "grossProfit": "166056000", "depreciation": "None", "totalRevenue": "516017000", "costOfRevenue": "349961000", "interestIncome": "318000", "incomeBeforeTax": "13432000", "interestExpense": "11744000", "operatingIncome": "21861000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2685000", "reportedCurrency": "USD", "netInterestIncome": "-11426000", "nonInterestIncome": "None", "operatingExpenses": "144195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82334000", "sellingGeneralAndAdministrative": "24041000", "netIncomeFromContinuingOperations": "10747000" }, "balance": { "goodwill": "None", "inventory": "143564000", "commonStock": "1772237000", "currentDebt": "None", "investments": "None", "totalAssets": "2855708000", "longTermDebt": "426116000", "shortTermDebt": "69806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1073413000", "otherCurrentAssets": "26400000", "totalCurrentAssets": "408695000", "currentLongTermDebt": "69806000", "longTermInvestments": "157339000", "shortTermInvestments": "42210000", "currentNetReceivables": "167652000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2447013000", "currentAccountsPayable": "94642000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "507790000", "totalShareholderEquity": "1764851000", "capitalLeaseObligations": "11868000", "otherCurrentLiabilities": "115866000", "totalCurrentLiabilities": "280314000", "otherNonCurrentLiabilities": "26054000", "totalNonCurrentLiabilities": "793099000", "cashAndShortTermInvestments": "28869000", "commonStockSharesOutstanding": "128538284", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9094000", "profitLoss": "None", "dividendPayout": "78009000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "105509000", "capitalExpenditures": "95690000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40013000", "cashflowFromInvestment": "-107832000", "stockBasedCompensation": "-4142000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78009000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82354000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 516017000, "cost_of_revenue": 349961000, "gross_profit": 166056000, "research_and_development": null, "selling_general_admin": 24041000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21861000, "depreciation_amortisation": 82334000, "ebitda": 104195000, "interest_expense": 11744000, "interest_income": null, "other_non_operating": null, "pretax_income": 13432000, "tax_provision": 2685000, "effective_tax_rate": null, "net_income": 9094000, "net_income_continuing_ops": 10747000, "net_income_to_common": 9094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28869000, "short_term_investments": 42210000, "net_receivables": 167652000, "inventory": 143564000, "other_current_assets": null, "total_current_assets": 408695000, "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": 2447013000, "total_assets": 2855708000, "short_term_debt": 69806000, "accounts_payable": 94642000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280314000, "long_term_debt": 426116000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 793099000, "total_liabilities": 1073413000, "total_debt": 495922000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1764851000, "shares_outstanding": 128538284, "operating_cash_flow": 105509000, "stock_based_compensation": -4142000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95690000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107832000, "dividends_paid": 78009000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40013000, "free_cash_flow": 201199000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21861000", "ebitda": "104195000", "netIncome": "9094000", "grossProfit": "166056000", "depreciation": "None", "totalRevenue": "516017000", "costOfRevenue": "349961000", "interestIncome": "318000", "incomeBeforeTax": "13432000", "interestExpense": "11744000", "operatingIncome": "21861000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2685000", "reportedCurrency": "USD", "netInterestIncome": "-11426000", "nonInterestIncome": "None", "operatingExpenses": "144195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82334000", "sellingGeneralAndAdministrative": "24041000", "netIncomeFromContinuingOperations": "10747000" }, "balance": { "goodwill": "None", "inventory": "143564000", "commonStock": "1772237000", "currentDebt": "None", "investments": "None", "totalAssets": "2855708000", "longTermDebt": "426116000", "shortTermDebt": "69806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1073413000", "otherCurrentAssets": "26400000", "totalCurrentAssets": "408695000", "currentLongTermDebt": "69806000", "longTermInvestments": "157339000", "shortTermInvestments": "42210000", "currentNetReceivables": "167652000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2447013000", "currentAccountsPayable": "94642000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "507790000", "totalShareholderEquity": "1764851000", "capitalLeaseObligations": "11868000", "otherCurrentLiabilities": "115866000", "totalCurrentLiabilities": "280314000", "otherNonCurrentLiabilities": "26054000", "totalNonCurrentLiabilities": "793099000", "cashAndShortTermInvestments": "28869000", "commonStockSharesOutstanding": "128538284", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9094000", "profitLoss": "None", "dividendPayout": "78009000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "105509000", "capitalExpenditures": "95690000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40013000", "cashflowFromInvestment": "-107832000", "stockBasedCompensation": "-4142000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78009000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82354000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 535513000, "cost_of_revenue": 417384000, "gross_profit": 118129000, "ebit": 98212000, "ebitda": 174468000, "pretax_income": 87196000, "tax_provision": 3349000, "net_income": 82666000, "net_income_to_common": 82666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71212000, "total_current_assets": 430054000, "total_assets": 2853788000, "short_term_debt": 23646000, "long_term_debt": 427137000, "total_debt": 450783000, "total_liabilities": 993566000, "total_equity": 1842601000, "shares_outstanding": 128428024, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 143876000, "capital_expenditure": 44759000, "free_cash_flow": 188635000, "dividends_paid": 77772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19278, "ticker_id": 4845, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98212000", "ebitda": "174468000", "netIncome": "82666000", "grossProfit": "118129000", "depreciation": "None", "totalRevenue": "535513000", "costOfRevenue": "417384000", "interestIncome": "632000", "incomeBeforeTax": "87196000", "interestExpense": "11016000", "operatingIncome": "97343000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3349000", "reportedCurrency": "USD", "netInterestIncome": "-10384000", "nonInterestIncome": "None", "operatingExpenses": "20786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76256000", "sellingGeneralAndAdministrative": "20786000000", "netIncomeFromContinuingOperations": "83847000" }, "balance": { "goodwill": "None", "inventory": "142619000", "commonStock": "1843627000", "currentDebt": "None", "investments": "None", "totalAssets": "2853788000", "longTermDebt": "427137000", "shortTermDebt": "23646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "993566000", "otherCurrentAssets": "84545000", "totalCurrentAssets": "430054000", "currentLongTermDebt": "23646000", "longTermInvestments": "152104000", "shortTermInvestments": "None", "currentNetReceivables": "131678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2423734000", "currentAccountsPayable": "81809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "479965000", "totalShareholderEquity": "1842601000", "capitalLeaseObligations": "14591000", "otherCurrentLiabilities": "-20220029000", "totalCurrentLiabilities": "204426000", "otherNonCurrentLiabilities": "27951000", "totalNonCurrentLiabilities": "789140000", "cashAndShortTermInvestments": "71212000", "commonStockSharesOutstanding": "128428024", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81951000", "profitLoss": "None", "dividendPayout": "77772000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "143876000", "capitalExpenditures": "44759000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86892000", "cashflowFromInvestment": "-80286000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76256000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 535513000, "cost_of_revenue": 417384000, "gross_profit": 118129000, "research_and_development": null, "selling_general_admin": 20786000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98212000, "depreciation_amortisation": 76256000, "ebitda": 174468000, "interest_expense": 11016000, "interest_income": null, "other_non_operating": null, "pretax_income": 87196000, "tax_provision": 3349000, "effective_tax_rate": null, "net_income": 82666000, "net_income_continuing_ops": 83847000, "net_income_to_common": 82666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71212000, "short_term_investments": null, "net_receivables": 131678000, "inventory": 142619000, "other_current_assets": null, "total_current_assets": 430054000, "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": 2423734000, "total_assets": 2853788000, "short_term_debt": 23646000, "accounts_payable": 81809000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204426000, "long_term_debt": 427137000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 789140000, "total_liabilities": 993566000, "total_debt": 450783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1842601000, "shares_outstanding": 128428024, "operating_cash_flow": 143876000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44759000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80286000, "dividends_paid": 77772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86892000, "free_cash_flow": 188635000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98212000", "ebitda": "174468000", "netIncome": "82666000", "grossProfit": "118129000", "depreciation": "None", "totalRevenue": "535513000", "costOfRevenue": "417384000", "interestIncome": "632000", "incomeBeforeTax": "87196000", "interestExpense": "11016000", "operatingIncome": "97343000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3349000", "reportedCurrency": "USD", "netInterestIncome": "-10384000", "nonInterestIncome": "None", "operatingExpenses": "20786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76256000", "sellingGeneralAndAdministrative": "20786000000", "netIncomeFromContinuingOperations": "83847000" }, "balance": { "goodwill": "None", "inventory": "142619000", "commonStock": "1843627000", "currentDebt": "None", "investments": "None", "totalAssets": "2853788000", "longTermDebt": "427137000", "shortTermDebt": "23646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "993566000", "otherCurrentAssets": "84545000", "totalCurrentAssets": "430054000", "currentLongTermDebt": "23646000", "longTermInvestments": "152104000", "shortTermInvestments": "None", "currentNetReceivables": "131678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2423734000", "currentAccountsPayable": "81809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "479965000", "totalShareholderEquity": "1842601000", "capitalLeaseObligations": "14591000", "otherCurrentLiabilities": "-20220029000", "totalCurrentLiabilities": "204426000", "otherNonCurrentLiabilities": "27951000", "totalNonCurrentLiabilities": "789140000", "cashAndShortTermInvestments": "71212000", "commonStockSharesOutstanding": "128428024", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81951000", "profitLoss": "None", "dividendPayout": "77772000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "143876000", "capitalExpenditures": "44759000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86892000", "cashflowFromInvestment": "-80286000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76256000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 571367000, "cost_of_revenue": 445030000, "gross_profit": 126337000, "ebit": 89957000000, "ebitda": 168168000, "pretax_income": 102704000, "tax_provision": 5886000, "net_income": 95104000, "net_income_to_common": 95104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94481000000, "total_current_assets": 486112000, "total_assets": 2908341000, "short_term_debt": 23361000, "long_term_debt": 433117000, "total_debt": 456478000, "total_liabilities": 821676000, "total_equity": 2086665000, "shares_outstanding": 128428000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 209881000, "capital_expenditure": 64728000, "free_cash_flow": 274609000, "dividends_paid": 77776000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19280, "ticker_id": 4845, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89957000000", "ebitda": "168168000", "netIncome": "95104000", "grossProfit": "126337000", "depreciation": "None", "totalRevenue": "571367000", "costOfRevenue": "445030000", "interestIncome": "682000", "incomeBeforeTax": "102704000", "interestExpense": "11033000", "operatingIncome": "104964000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5886000", "reportedCurrency": "USD", "netInterestIncome": "-10351000", "nonInterestIncome": "None", "operatingExpenses": "354604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "445030000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78211000", "sellingGeneralAndAdministrative": "21373000", "netIncomeFromContinuingOperations": "96818000" }, "balance": { "goodwill": "None", "inventory": "130636000", "commonStock": "1836401000", "currentDebt": "None", "investments": "None", "totalAssets": "2908341000", "longTermDebt": "433117000", "shortTermDebt": "23361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "821676000", "otherCurrentAssets": "88840000", "totalCurrentAssets": "486112000", "currentLongTermDebt": "23361000", "longTermInvestments": "135316000", "shortTermInvestments": "None", "currentNetReceivables": "172155000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2422229000", "currentAccountsPayable": "103757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38429000", "totalShareholderEquity": "2086665000", "capitalLeaseObligations": "15068000", "otherCurrentLiabilities": "103924000", "totalCurrentLiabilities": "255608000", "otherNonCurrentLiabilities": "24584000", "totalNonCurrentLiabilities": "566068000", "cashAndShortTermInvestments": "94481000000", "commonStockSharesOutstanding": "128428000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94481000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94229000", "profitLoss": "None", "dividendPayout": "77776000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209881000", "capitalExpenditures": "64728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87678000", "cashflowFromInvestment": "-82716000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77776000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78211000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 571367000, "cost_of_revenue": 445030000, "gross_profit": 126337000, "research_and_development": null, "selling_general_admin": 21373000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89957000000, "depreciation_amortisation": 78211000, "ebitda": 168168000, "interest_expense": 11033000, "interest_income": null, "other_non_operating": null, "pretax_income": 102704000, "tax_provision": 5886000, "effective_tax_rate": null, "net_income": 95104000, "net_income_continuing_ops": 96818000, "net_income_to_common": 95104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94481000000, "short_term_investments": null, "net_receivables": 172155000, "inventory": 130636000, "other_current_assets": null, "total_current_assets": 486112000, "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": 2422229000, "total_assets": 2908341000, "short_term_debt": 23361000, "accounts_payable": 103757000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 255608000, "long_term_debt": 433117000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 566068000, "total_liabilities": 821676000, "total_debt": 456478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2086665000, "shares_outstanding": 128428000, "operating_cash_flow": 209881000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64728000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82716000, "dividends_paid": 77776000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87678000, "free_cash_flow": 274609000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89957000000", "ebitda": "168168000", "netIncome": "95104000", "grossProfit": "126337000", "depreciation": "None", "totalRevenue": "571367000", "costOfRevenue": "445030000", "interestIncome": "682000", "incomeBeforeTax": "102704000", "interestExpense": "11033000", "operatingIncome": "104964000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5886000", "reportedCurrency": "USD", "netInterestIncome": "-10351000", "nonInterestIncome": "None", "operatingExpenses": "354604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "445030000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78211000", "sellingGeneralAndAdministrative": "21373000", "netIncomeFromContinuingOperations": "96818000" }, "balance": { "goodwill": "None", "inventory": "130636000", "commonStock": "1836401000", "currentDebt": "None", "investments": "None", "totalAssets": "2908341000", "longTermDebt": "433117000", "shortTermDebt": "23361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "821676000", "otherCurrentAssets": "88840000", "totalCurrentAssets": "486112000", "currentLongTermDebt": "23361000", "longTermInvestments": "135316000", "shortTermInvestments": "None", "currentNetReceivables": "172155000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2422229000", "currentAccountsPayable": "103757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38429000", "totalShareholderEquity": "2086665000", "capitalLeaseObligations": "15068000", "otherCurrentLiabilities": "103924000", "totalCurrentLiabilities": "255608000", "otherNonCurrentLiabilities": "24584000", "totalNonCurrentLiabilities": "566068000", "cashAndShortTermInvestments": "94481000000", "commonStockSharesOutstanding": "128428000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94481000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94229000", "profitLoss": "None", "dividendPayout": "77776000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209881000", "capitalExpenditures": "64728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87678000", "cashflowFromInvestment": "-82716000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77776000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78211000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 547460532, "cost_of_revenue": 425610000, "gross_profit": -114858000, "ebit": 125167269000, "ebitda": 270067640, "pretax_income": 146035258, "tax_provision": 9525818, "net_income": 133319017, "net_income_to_common": 133319017, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55004000, "total_current_assets": 461126000, "total_assets": 2869446000, "short_term_debt": 23081000, "long_term_debt": 439023000, "total_debt": 462104000, "total_liabilities": 822106000, "total_equity": 2047340000, "shares_outstanding": 128347131, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 151693000, "capital_expenditure": 67017000, "free_cash_flow": 218710000, "dividends_paid": 90739000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19281, "ticker_id": 4845, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125167269000", "ebitda": "270067640", "netIncome": "133319017", "grossProfit": "-114858000", "depreciation": "None", "totalRevenue": "547460532", "costOfRevenue": "425610000", "interestIncome": "570000", "incomeBeforeTax": "146035258", "interestExpense": "17677566", "operatingIncome": "182901722", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "9525818", "reportedCurrency": "USD", "netInterestIncome": "-8682000", "nonInterestIncome": "None", "operatingExpenses": "40939420", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144900371", "sellingGeneralAndAdministrative": "40939420", "netIncomeFromContinuingOperations": "61025000" }, "balance": { "goodwill": "None", "inventory": "138712000", "commonStock": "1816776000", "currentDebt": "None", "investments": "None", "totalAssets": "2869446000", "longTermDebt": "439023000", "shortTermDebt": "23081000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "822106000", "otherCurrentAssets": "85153000", "totalCurrentAssets": "461126000", "currentLongTermDebt": "23081000", "longTermInvestments": "110215000", "shortTermInvestments": "None", "currentNetReceivables": "182257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2408320000", "currentAccountsPayable": "98248000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37072000", "totalShareholderEquity": "2047340000", "capitalLeaseObligations": "13991000", "otherCurrentLiabilities": "88925000", "totalCurrentLiabilities": "234850000", "otherNonCurrentLiabilities": "21602000", "totalNonCurrentLiabilities": "587256000", "cashAndShortTermInvestments": "55004000", "commonStockSharesOutstanding": "128347131", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59410000", "profitLoss": "None", "dividendPayout": "90739000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "151693000", "capitalExpenditures": "67017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102852000", "cashflowFromInvestment": "-67017000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90739000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7082000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76340000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 547460532, "cost_of_revenue": 425610000, "gross_profit": -114858000, "research_and_development": null, "selling_general_admin": 40939420, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125167269000, "depreciation_amortisation": 144900371, "ebitda": 270067640, "interest_expense": 17677566, "interest_income": null, "other_non_operating": null, "pretax_income": 146035258, "tax_provision": 9525818, "effective_tax_rate": null, "net_income": 133319017, "net_income_continuing_ops": 61025000, "net_income_to_common": 133319017, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55004000, "short_term_investments": null, "net_receivables": 182257000, "inventory": 138712000, "other_current_assets": null, "total_current_assets": 461126000, "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": 2408320000, "total_assets": 2869446000, "short_term_debt": 23081000, "accounts_payable": 98248000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 234850000, "long_term_debt": 439023000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 587256000, "total_liabilities": 822106000, "total_debt": 462104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2047340000, "shares_outstanding": 128347131, "operating_cash_flow": 151693000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67017000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67017000, "dividends_paid": 90739000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102852000, "free_cash_flow": 218710000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125167269000", "ebitda": "270067640", "netIncome": "133319017", "grossProfit": "-114858000", "depreciation": "None", "totalRevenue": "547460532", "costOfRevenue": "425610000", "interestIncome": "570000", "incomeBeforeTax": "146035258", "interestExpense": "17677566", "operatingIncome": "182901722", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "9525818", "reportedCurrency": "USD", "netInterestIncome": "-8682000", "nonInterestIncome": "None", "operatingExpenses": "40939420", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144900371", "sellingGeneralAndAdministrative": "40939420", "netIncomeFromContinuingOperations": "61025000" }, "balance": { "goodwill": "None", "inventory": "138712000", "commonStock": "1816776000", "currentDebt": "None", "investments": "None", "totalAssets": "2869446000", "longTermDebt": "439023000", "shortTermDebt": "23081000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "822106000", "otherCurrentAssets": "85153000", "totalCurrentAssets": "461126000", "currentLongTermDebt": "23081000", "longTermInvestments": "110215000", "shortTermInvestments": "None", "currentNetReceivables": "182257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2408320000", "currentAccountsPayable": "98248000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37072000", "totalShareholderEquity": "2047340000", "capitalLeaseObligations": "13991000", "otherCurrentLiabilities": "88925000", "totalCurrentLiabilities": "234850000", "otherNonCurrentLiabilities": "21602000", "totalNonCurrentLiabilities": "587256000", "cashAndShortTermInvestments": "55004000", "commonStockSharesOutstanding": "128347131", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59410000", "profitLoss": "None", "dividendPayout": "90739000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "151693000", "capitalExpenditures": "67017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102852000", "cashflowFromInvestment": "-67017000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90739000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7082000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76340000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 540468000, "cost_of_revenue": 425610000, "gross_profit": 540468000, "ebit": 69731000, "ebitda": 138360000, "pretax_income": 79742000, "tax_provision": 4182000, "net_income": 73983000, "net_income_to_common": 73983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81313000, "total_current_assets": 476546000, "total_assets": 2902735000, "short_term_debt": 22807000, "long_term_debt": 444858000, "total_debt": 467665000, "total_liabilities": 824346000, "total_equity": 2078389000, "shares_outstanding": 128265338, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 145686000, "capital_expenditure": 86776000, "free_cash_flow": 232462000, "dividends_paid": 90891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19282, "ticker_id": 4845, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69731000", "ebitda": "138360000", "netIncome": "73983000", "grossProfit": "540468000", "depreciation": "None", "totalRevenue": "540468000", "costOfRevenue": "425610000", "interestIncome": "867000", "incomeBeforeTax": "79742000", "interestExpense": "8434000", "operatingIncome": "94278000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4182000", "reportedCurrency": "USD", "netInterestIncome": "-7567000", "nonInterestIncome": "None", "operatingExpenses": "33943600", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68629000", "sellingGeneralAndAdministrative": "20580000", "netIncomeFromContinuingOperations": "75560000" }, "balance": { "goodwill": "None", "inventory": "138786000", "commonStock": "1845824000", "currentDebt": "None", "investments": "None", "totalAssets": "2902735000", "longTermDebt": "444858000", "shortTermDebt": "22807000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "824346000", "otherCurrentAssets": "68822000", "totalCurrentAssets": "476546000", "currentLongTermDebt": "22807000", "longTermInvestments": "126096000", "shortTermInvestments": "None", "currentNetReceivables": "187625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426189000", "currentAccountsPayable": "104528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37152000", "totalShareholderEquity": "2078389000", "capitalLeaseObligations": "14345000", "otherCurrentLiabilities": "98025000", "totalCurrentLiabilities": "246929000", "otherNonCurrentLiabilities": "20774000", "totalNonCurrentLiabilities": "577417000", "cashAndShortTermInvestments": "81313000", "commonStockSharesOutstanding": "128265338", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "81313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73983000", "profitLoss": "None", "dividendPayout": "90891000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145686000", "capitalExpenditures": "86776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108308000", "cashflowFromInvestment": "-93062000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7082000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 540468000, "cost_of_revenue": 425610000, "gross_profit": 540468000, "research_and_development": null, "selling_general_admin": 20580000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69731000, "depreciation_amortisation": 68629000, "ebitda": 138360000, "interest_expense": 8434000, "interest_income": null, "other_non_operating": null, "pretax_income": 79742000, "tax_provision": 4182000, "effective_tax_rate": null, "net_income": 73983000, "net_income_continuing_ops": 75560000, "net_income_to_common": 73983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81313000, "short_term_investments": null, "net_receivables": 187625000, "inventory": 138786000, "other_current_assets": null, "total_current_assets": 476546000, "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": 2426189000, "total_assets": 2902735000, "short_term_debt": 22807000, "accounts_payable": 104528000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246929000, "long_term_debt": 444858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 577417000, "total_liabilities": 824346000, "total_debt": 467665000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2078389000, "shares_outstanding": 128265338, "operating_cash_flow": 145686000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86776000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93062000, "dividends_paid": 90891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108308000, "free_cash_flow": 232462000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69731000", "ebitda": "138360000", "netIncome": "73983000", "grossProfit": "540468000", "depreciation": "None", "totalRevenue": "540468000", "costOfRevenue": "425610000", "interestIncome": "867000", "incomeBeforeTax": "79742000", "interestExpense": "8434000", "operatingIncome": "94278000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4182000", "reportedCurrency": "USD", "netInterestIncome": "-7567000", "nonInterestIncome": "None", "operatingExpenses": "33943600", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68629000", "sellingGeneralAndAdministrative": "20580000", "netIncomeFromContinuingOperations": "75560000" }, "balance": { "goodwill": "None", "inventory": "138786000", "commonStock": "1845824000", "currentDebt": "None", "investments": "None", "totalAssets": "2902735000", "longTermDebt": "444858000", "shortTermDebt": "22807000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "824346000", "otherCurrentAssets": "68822000", "totalCurrentAssets": "476546000", "currentLongTermDebt": "22807000", "longTermInvestments": "126096000", "shortTermInvestments": "None", "currentNetReceivables": "187625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426189000", "currentAccountsPayable": "104528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37152000", "totalShareholderEquity": "2078389000", "capitalLeaseObligations": "14345000", "otherCurrentLiabilities": "98025000", "totalCurrentLiabilities": "246929000", "otherNonCurrentLiabilities": "20774000", "totalNonCurrentLiabilities": "577417000", "cashAndShortTermInvestments": "81313000", "commonStockSharesOutstanding": "128265338", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "81313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73983000", "profitLoss": "None", "dividendPayout": "90891000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145686000", "capitalExpenditures": "86776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108308000", "cashflowFromInvestment": "-93062000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7082000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68629000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 590092000, "cost_of_revenue": 525960000, "gross_profit": 64132000, "ebit": 29246000, "ebitda": 109718000, "pretax_income": 20570000, "tax_provision": 3005000, "net_income": 16330000, "net_income_to_common": 16330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136962000, "total_current_assets": 513230000, "total_assets": 2915730000, "short_term_debt": 22275000, "long_term_debt": 450885000, "total_debt": 473160000, "total_liabilities": 1062197000, "total_equity": 1832747000, "shares_outstanding": 128061981, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 168420000, "capital_expenditure": 93155000, "free_cash_flow": 261575000, "dividends_paid": 90723000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19283, "ticker_id": 4845, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29246000", "ebitda": "109718000", "netIncome": "16330000", "grossProfit": "64132000", "depreciation": "None", "totalRevenue": "590092000", "costOfRevenue": "525960000", "interestIncome": "1687000", "incomeBeforeTax": "20570000", "interestExpense": "8676000", "operatingIncome": "15347000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3005000", "reportedCurrency": "USD", "netInterestIncome": "-6989000", "nonInterestIncome": "None", "operatingExpenses": "48785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "525960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80472000", "sellingGeneralAndAdministrative": "17655000", "netIncomeFromContinuingOperations": "17565000" }, "balance": { "goodwill": "None", "inventory": "120661000", "commonStock": "1867850000", "currentDebt": "None", "investments": "None", "totalAssets": "2915730000", "longTermDebt": "450885000", "shortTermDebt": "22275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1062197000", "otherCurrentAssets": "78620000", "totalCurrentAssets": "513230000", "currentLongTermDebt": "22275000", "longTermInvestments": "128073000", "shortTermInvestments": "None", "currentNetReceivables": "176987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2402500000", "currentAccountsPayable": "98188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "486798000", "totalShareholderEquity": "1832747000", "capitalLeaseObligations": "13638000", "otherCurrentLiabilities": "112679000", "totalCurrentLiabilities": "233142000", "otherNonCurrentLiabilities": "22694000", "totalNonCurrentLiabilities": "829054999", "cashAndShortTermInvestments": "136962000", "commonStockSharesOutstanding": "128061981", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "136962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16687000", "profitLoss": "None", "dividendPayout": "90723000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-22243000", "operatingCashflow": "168420000", "capitalExpenditures": "93155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123656000", "cashflowFromInvestment": "-103231000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90723000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 590092000, "cost_of_revenue": 525960000, "gross_profit": 64132000, "research_and_development": null, "selling_general_admin": 17655000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29246000, "depreciation_amortisation": 80472000, "ebitda": 109718000, "interest_expense": 8676000, "interest_income": null, "other_non_operating": null, "pretax_income": 20570000, "tax_provision": 3005000, "effective_tax_rate": null, "net_income": 16330000, "net_income_continuing_ops": 17565000, "net_income_to_common": 16330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136962000, "short_term_investments": null, "net_receivables": 176987000, "inventory": 120661000, "other_current_assets": null, "total_current_assets": 513230000, "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": 2402500000, "total_assets": 2915730000, "short_term_debt": 22275000, "accounts_payable": 98188000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233142000, "long_term_debt": 450885000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 829054999, "total_liabilities": 1062197000, "total_debt": 473160000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1832747000, "shares_outstanding": 128061981, "operating_cash_flow": 168420000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93155000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103231000, "dividends_paid": 90723000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123656000, "free_cash_flow": 261575000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29246000", "ebitda": "109718000", "netIncome": "16330000", "grossProfit": "64132000", "depreciation": "None", "totalRevenue": "590092000", "costOfRevenue": "525960000", "interestIncome": "1687000", "incomeBeforeTax": "20570000", "interestExpense": "8676000", "operatingIncome": "15347000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3005000", "reportedCurrency": "USD", "netInterestIncome": "-6989000", "nonInterestIncome": "None", "operatingExpenses": "48785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "525960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80472000", "sellingGeneralAndAdministrative": "17655000", "netIncomeFromContinuingOperations": "17565000" }, "balance": { "goodwill": "None", "inventory": "120661000", "commonStock": "1867850000", "currentDebt": "None", "investments": "None", "totalAssets": "2915730000", "longTermDebt": "450885000", "shortTermDebt": "22275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1062197000", "otherCurrentAssets": "78620000", "totalCurrentAssets": "513230000", "currentLongTermDebt": "22275000", "longTermInvestments": "128073000", "shortTermInvestments": "None", "currentNetReceivables": "176987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2402500000", "currentAccountsPayable": "98188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "486798000", "totalShareholderEquity": "1832747000", "capitalLeaseObligations": "13638000", "otherCurrentLiabilities": "112679000", "totalCurrentLiabilities": "233142000", "otherNonCurrentLiabilities": "22694000", "totalNonCurrentLiabilities": "829054999", "cashAndShortTermInvestments": "136962000", "commonStockSharesOutstanding": "128061981", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "136962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16687000", "profitLoss": "None", "dividendPayout": "90723000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-22243000", "operatingCashflow": "168420000", "capitalExpenditures": "93155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123656000", "cashflowFromInvestment": "-103231000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90723000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80472000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 613569000, "cost_of_revenue": 490624000, "gross_profit": 122945000, "ebit": 100566000, "ebitda": 173537000, "pretax_income": 91039000, "tax_provision": 4123000, "net_income": 86281000, "net_income_to_common": 86281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195429000, "total_current_assets": 626508000, "total_assets": 3032173000, "short_term_debt": 22275000, "long_term_debt": 456316000, "total_debt": 478591000, "total_liabilities": 1107063000, "total_equity": 1903354000, "shares_outstanding": 128061981, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 209272000, "capital_expenditure": 110298000, "free_cash_flow": 319570000, "dividends_paid": 90725000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19285, "ticker_id": 4845, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100566000", "ebitda": "173537000", "netIncome": "86281000", "grossProfit": "122945000", "depreciation": "None", "totalRevenue": "613569000", "costOfRevenue": "490624000", "interestIncome": "2175000", "incomeBeforeTax": "91039000", "interestExpense": "9527000", "operatingIncome": "101067000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4123000", "reportedCurrency": "USD", "netInterestIncome": "-7352000", "nonInterestIncome": "None", "operatingExpenses": "21878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "490624000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72971000", "sellingGeneralAndAdministrative": "21878000", "netIncomeFromContinuingOperations": "86916000" }, "balance": { "goodwill": "None", "inventory": "177503000", "commonStock": "1961977000", "currentDebt": "None", "investments": "None", "totalAssets": "3032173000", "longTermDebt": "456316000", "shortTermDebt": "22275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1107063000", "otherCurrentAssets": "44914000", "totalCurrentAssets": "626508000", "currentLongTermDebt": "22275000", "longTermInvestments": "129443000", "shortTermInvestments": "None", "currentNetReceivables": "208662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2405665000", "currentAccountsPayable": "115719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "492429000", "totalShareholderEquity": "1903354000", "capitalLeaseObligations": "13838000", "otherCurrentLiabilities": "127157999", "totalCurrentLiabilities": "265152000", "otherNonCurrentLiabilities": "15176000", "totalNonCurrentLiabilities": "841911000", "cashAndShortTermInvestments": "195429000", "commonStockSharesOutstanding": "128061981", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "195429000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84665000", "profitLoss": "None", "dividendPayout": "90725000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209272000", "capitalExpenditures": "110298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103106000", "cashflowFromInvestment": "-114440000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90725000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72971000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 613569000, "cost_of_revenue": 490624000, "gross_profit": 122945000, "research_and_development": null, "selling_general_admin": 21878000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100566000, "depreciation_amortisation": 72971000, "ebitda": 173537000, "interest_expense": 9527000, "interest_income": null, "other_non_operating": null, "pretax_income": 91039000, "tax_provision": 4123000, "effective_tax_rate": null, "net_income": 86281000, "net_income_continuing_ops": 86916000, "net_income_to_common": 86281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195429000, "short_term_investments": null, "net_receivables": 208662000, "inventory": 177503000, "other_current_assets": null, "total_current_assets": 626508000, "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": 2405665000, "total_assets": 3032173000, "short_term_debt": 22275000, "accounts_payable": 115719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 265152000, "long_term_debt": 456316000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 841911000, "total_liabilities": 1107063000, "total_debt": 478591000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1903354000, "shares_outstanding": 128061981, "operating_cash_flow": 209272000, "stock_based_compensation": 3100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110298000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114440000, "dividends_paid": 90725000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103106000, "free_cash_flow": 319570000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100566000", "ebitda": "173537000", "netIncome": "86281000", "grossProfit": "122945000", "depreciation": "None", "totalRevenue": "613569000", "costOfRevenue": "490624000", "interestIncome": "2175000", "incomeBeforeTax": "91039000", "interestExpense": "9527000", "operatingIncome": "101067000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4123000", "reportedCurrency": "USD", "netInterestIncome": "-7352000", "nonInterestIncome": "None", "operatingExpenses": "21878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "490624000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72971000", "sellingGeneralAndAdministrative": "21878000", "netIncomeFromContinuingOperations": "86916000" }, "balance": { "goodwill": "None", "inventory": "177503000", "commonStock": "1961977000", "currentDebt": "None", "investments": "None", "totalAssets": "3032173000", "longTermDebt": "456316000", "shortTermDebt": "22275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1107063000", "otherCurrentAssets": "44914000", "totalCurrentAssets": "626508000", "currentLongTermDebt": "22275000", "longTermInvestments": "129443000", "shortTermInvestments": "None", "currentNetReceivables": "208662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2405665000", "currentAccountsPayable": "115719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "492429000", "totalShareholderEquity": "1903354000", "capitalLeaseObligations": "13838000", "otherCurrentLiabilities": "127157999", "totalCurrentLiabilities": "265152000", "otherNonCurrentLiabilities": "15176000", "totalNonCurrentLiabilities": "841911000", "cashAndShortTermInvestments": "195429000", "commonStockSharesOutstanding": "128061981", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "195429000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84665000", "profitLoss": "None", "dividendPayout": "90725000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209272000", "capitalExpenditures": "110298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103106000", "cashflowFromInvestment": "-114440000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90725000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72971000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 593350000, "cost_of_revenue": 455368000, "gross_profit": 137982000, "ebit": 114646001, "ebitda": 181100000, "pretax_income": 105369000, "tax_provision": 3860000, "net_income": 100187000, "net_income_to_common": 100187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203703000, "total_current_assets": 685041000, "total_assets": 3052946000, "short_term_debt": 22029000, "long_term_debt": 461995000, "total_debt": 484024000, "total_liabilities": 1118828000, "total_equity": 1911114000, "shares_outstanding": 128061981, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 215766000, "capital_expenditure": 101442000, "free_cash_flow": 317208000, "dividends_paid": 90736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19286, "ticker_id": 4845, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114646001", "ebitda": "181100000", "netIncome": "100187000", "grossProfit": "137982000", "depreciation": "None", "totalRevenue": "593350000", "costOfRevenue": "455368000", "interestIncome": "2084000", "incomeBeforeTax": "105369000", "interestExpense": "9277000", "operatingIncome": "117420000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3860000", "reportedCurrency": "USD", "netInterestIncome": "-7193000", "nonInterestIncome": "None", "operatingExpenses": "20562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66453999", "sellingGeneralAndAdministrative": "20562000", "netIncomeFromContinuingOperations": "101509000" }, "balance": { "goodwill": "None", "inventory": "196225000", "commonStock": "1970759000", "currentDebt": "None", "investments": "None", "totalAssets": "3052946000", "longTermDebt": "461995000", "shortTermDebt": "22029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1118828000", "otherCurrentAssets": "49000000", "totalCurrentAssets": "685041000", "currentLongTermDebt": "22029000", "longTermInvestments": "137629000", "shortTermInvestments": "None", "currentNetReceivables": "236113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2367904999", "currentAccountsPayable": "131547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "498131000", "totalShareholderEquity": "1911114000", "capitalLeaseObligations": "14107000", "otherCurrentLiabilities": "117598000", "totalCurrentLiabilities": "271174000", "otherNonCurrentLiabilities": "16171000", "totalNonCurrentLiabilities": "847654000", "cashAndShortTermInvestments": "203703000", "commonStockSharesOutstanding": "128061981", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "203703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98335000", "profitLoss": "None", "dividendPayout": "90736000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "215766000", "capitalExpenditures": "101442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43539000", "cashflowFromInvestment": "-102481000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66453999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 593350000, "cost_of_revenue": 455368000, "gross_profit": 137982000, "research_and_development": null, "selling_general_admin": 20562000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114646001, "depreciation_amortisation": 66453999, "ebitda": 181100000, "interest_expense": 9277000, "interest_income": null, "other_non_operating": null, "pretax_income": 105369000, "tax_provision": 3860000, "effective_tax_rate": null, "net_income": 100187000, "net_income_continuing_ops": 101509000, "net_income_to_common": 100187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203703000, "short_term_investments": null, "net_receivables": 236113000, "inventory": 196225000, "other_current_assets": null, "total_current_assets": 685041000, "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": 2367904999, "total_assets": 3052946000, "short_term_debt": 22029000, "accounts_payable": 131547000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271174000, "long_term_debt": 461995000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 847654000, "total_liabilities": 1118828000, "total_debt": 484024000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1911114000, "shares_outstanding": 128061981, "operating_cash_flow": 215766000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101442000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102481000, "dividends_paid": 90736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43539000, "free_cash_flow": 317208000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114646001", "ebitda": "181100000", "netIncome": "100187000", "grossProfit": "137982000", "depreciation": "None", "totalRevenue": "593350000", "costOfRevenue": "455368000", "interestIncome": "2084000", "incomeBeforeTax": "105369000", "interestExpense": "9277000", "operatingIncome": "117420000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3860000", "reportedCurrency": "USD", "netInterestIncome": "-7193000", "nonInterestIncome": "None", "operatingExpenses": "20562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66453999", "sellingGeneralAndAdministrative": "20562000", "netIncomeFromContinuingOperations": "101509000" }, "balance": { "goodwill": "None", "inventory": "196225000", "commonStock": "1970759000", "currentDebt": "None", "investments": "None", "totalAssets": "3052946000", "longTermDebt": "461995000", "shortTermDebt": "22029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1118828000", "otherCurrentAssets": "49000000", "totalCurrentAssets": "685041000", "currentLongTermDebt": "22029000", "longTermInvestments": "137629000", "shortTermInvestments": "None", "currentNetReceivables": "236113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2367904999", "currentAccountsPayable": "131547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "498131000", "totalShareholderEquity": "1911114000", "capitalLeaseObligations": "14107000", "otherCurrentLiabilities": "117598000", "totalCurrentLiabilities": "271174000", "otherNonCurrentLiabilities": "16171000", "totalNonCurrentLiabilities": "847654000", "cashAndShortTermInvestments": "203703000", "commonStockSharesOutstanding": "128061981", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "203703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98335000", "profitLoss": "None", "dividendPayout": "90736000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "215766000", "capitalExpenditures": "101442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43539000", "cashflowFromInvestment": "-102481000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66453999", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 651697000, "cost_of_revenue": 469273000, "gross_profit": 182424000, "ebit": 172265000, "ebitda": 237814000, "pretax_income": 164516000, "tax_provision": 4949000, "net_income": 158057000, "net_income_to_common": 158057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133957000, "total_current_assets": 630942000, "total_assets": 2965787000, "short_term_debt": 76422000, "long_term_debt": 354619000, "total_debt": 431041000, "total_liabilities": 1044383000, "total_equity": 1897780000, "shares_outstanding": 127670897, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 209673000, "capital_expenditure": 123846000, "free_cash_flow": 333519000, "dividends_paid": 91246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19287, "ticker_id": 4845, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "172265000", "ebitda": "237814000", "netIncome": "158057000", "grossProfit": "182424000", "depreciation": "None", "totalRevenue": "651697000", "costOfRevenue": "469273000", "interestIncome": "1276000", "incomeBeforeTax": "164516000", "interestExpense": "7749000", "operatingIncome": "160295000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4949000", "reportedCurrency": "USD", "netInterestIncome": "-6473000", "nonInterestIncome": "None", "operatingExpenses": "22129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "469273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65549000", "sellingGeneralAndAdministrative": "22129000", "netIncomeFromContinuingOperations": "159567000" }, "balance": { "goodwill": "None", "inventory": "162197000", "commonStock": "1958382000", "currentDebt": "None", "investments": "None", "totalAssets": "2965787000", "longTermDebt": "354619000", "shortTermDebt": "76422000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1044383000", "otherCurrentAssets": "53389000", "totalCurrentAssets": "630942000", "currentLongTermDebt": "76422000", "longTermInvestments": "138234000", "shortTermInvestments": "None", "currentNetReceivables": "281399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2334845000", "currentAccountsPayable": "107600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "444725000", "totalShareholderEquity": "1897780000", "capitalLeaseObligations": "13684000", "otherCurrentLiabilities": "119943000", "totalCurrentLiabilities": "303965000", "otherNonCurrentLiabilities": "17522000", "totalNonCurrentLiabilities": "740418000", "cashAndShortTermInvestments": "133957000", "commonStockSharesOutstanding": "127670897", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "133957000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154929000", "profitLoss": "None", "dividendPayout": "91246000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209673000", "capitalExpenditures": "123846000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15017000", "cashflowFromInvestment": "-120512000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 651697000, "cost_of_revenue": 469273000, "gross_profit": 182424000, "research_and_development": null, "selling_general_admin": 22129000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 172265000, "depreciation_amortisation": 65549000, "ebitda": 237814000, "interest_expense": 7749000, "interest_income": null, "other_non_operating": null, "pretax_income": 164516000, "tax_provision": 4949000, "effective_tax_rate": null, "net_income": 158057000, "net_income_continuing_ops": 159567000, "net_income_to_common": 158057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133957000, "short_term_investments": null, "net_receivables": 281399000, "inventory": 162197000, "other_current_assets": null, "total_current_assets": 630942000, "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": 2334845000, "total_assets": 2965787000, "short_term_debt": 76422000, "accounts_payable": 107600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 303965000, "long_term_debt": 354619000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 740418000, "total_liabilities": 1044383000, "total_debt": 431041000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1897780000, "shares_outstanding": 127670897, "operating_cash_flow": 209673000, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123846000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120512000, "dividends_paid": 91246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15017000, "free_cash_flow": 333519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "172265000", "ebitda": "237814000", "netIncome": "158057000", "grossProfit": "182424000", "depreciation": "None", "totalRevenue": "651697000", "costOfRevenue": "469273000", "interestIncome": "1276000", "incomeBeforeTax": "164516000", "interestExpense": "7749000", "operatingIncome": "160295000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4949000", "reportedCurrency": "USD", "netInterestIncome": "-6473000", "nonInterestIncome": "None", "operatingExpenses": "22129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "469273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65549000", "sellingGeneralAndAdministrative": "22129000", "netIncomeFromContinuingOperations": "159567000" }, "balance": { "goodwill": "None", "inventory": "162197000", "commonStock": "1958382000", "currentDebt": "None", "investments": "None", "totalAssets": "2965787000", "longTermDebt": "354619000", "shortTermDebt": "76422000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1044383000", "otherCurrentAssets": "53389000", "totalCurrentAssets": "630942000", "currentLongTermDebt": "76422000", "longTermInvestments": "138234000", "shortTermInvestments": "None", "currentNetReceivables": "281399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2334845000", "currentAccountsPayable": "107600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "444725000", "totalShareholderEquity": "1897780000", "capitalLeaseObligations": "13684000", "otherCurrentLiabilities": "119943000", "totalCurrentLiabilities": "303965000", "otherNonCurrentLiabilities": "17522000", "totalNonCurrentLiabilities": "740418000", "cashAndShortTermInvestments": "133957000", "commonStockSharesOutstanding": "127670897", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "133957000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154929000", "profitLoss": "None", "dividendPayout": "91246000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209673000", "capitalExpenditures": "123846000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15017000", "cashflowFromInvestment": "-120512000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65549000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 625422000, "cost_of_revenue": 491934000, "gross_profit": 133488000, "ebit": 119721000, "ebitda": 188121000, "pretax_income": 113475000, "tax_provision": -3361000, "net_income": 115444000, "net_income_to_common": 115444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59813000, "total_current_assets": 516121000, "total_assets": 2788426000, "short_term_debt": 20338000, "long_term_debt": 316821000, "total_debt": 337159000, "total_liabilities": 929829000, "total_equity": 1834502000, "shares_outstanding": 127125437, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 95231000, "capital_expenditure": 108207000, "free_cash_flow": 203438000, "dividends_paid": 90812000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19288, "ticker_id": 4845, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119721000", "ebitda": "188121000", "netIncome": "115444000", "grossProfit": "133488000", "depreciation": "None", "totalRevenue": "625422000", "costOfRevenue": "491934000", "interestIncome": "1310000", "incomeBeforeTax": "113475000", "interestExpense": "6246000", "operatingIncome": "115704000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3361000", "reportedCurrency": "USD", "netInterestIncome": "-4936000", "nonInterestIncome": "None", "operatingExpenses": "17784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "491934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68400000", "sellingGeneralAndAdministrative": "17784000", "netIncomeFromContinuingOperations": "116836000" }, "balance": { "goodwill": "None", "inventory": "127556000", "commonStock": "1896027000", "currentDebt": "None", "investments": "None", "totalAssets": "2788426000", "longTermDebt": "316821000", "shortTermDebt": "20338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "929829000", "otherCurrentAssets": "36452000", "totalCurrentAssets": "516121000", "currentLongTermDebt": "20338000", "longTermInvestments": "139044000", "shortTermInvestments": "None", "currentNetReceivables": "292300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2272305000", "currentAccountsPayable": "108269000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350820000", "totalShareholderEquity": "1834502000", "capitalLeaseObligations": "13661000", "otherCurrentLiabilities": "98860000", "totalCurrentLiabilities": "227467000", "otherNonCurrentLiabilities": "18381000", "totalNonCurrentLiabilities": "702362000", "cashAndShortTermInvestments": "59813000", "commonStockSharesOutstanding": "127125437", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112391000", "profitLoss": "None", "dividendPayout": "90812000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-78004000", "operatingCashflow": "95231000", "capitalExpenditures": "108207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117412000", "cashflowFromInvestment": "-115249000", "stockBasedCompensation": "3364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90812000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 625422000, "cost_of_revenue": 491934000, "gross_profit": 133488000, "research_and_development": null, "selling_general_admin": 17784000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119721000, "depreciation_amortisation": 68400000, "ebitda": 188121000, "interest_expense": 6246000, "interest_income": null, "other_non_operating": null, "pretax_income": 113475000, "tax_provision": -3361000, "effective_tax_rate": null, "net_income": 115444000, "net_income_continuing_ops": 116836000, "net_income_to_common": 115444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59813000, "short_term_investments": null, "net_receivables": 292300000, "inventory": 127556000, "other_current_assets": null, "total_current_assets": 516121000, "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": 2272305000, "total_assets": 2788426000, "short_term_debt": 20338000, "accounts_payable": 108269000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227467000, "long_term_debt": 316821000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 702362000, "total_liabilities": 929829000, "total_debt": 337159000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1834502000, "shares_outstanding": 127125437, "operating_cash_flow": 95231000, "stock_based_compensation": 3364000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108207000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115249000, "dividends_paid": 90812000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117412000, "free_cash_flow": 203438000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119721000", "ebitda": "188121000", "netIncome": "115444000", "grossProfit": "133488000", "depreciation": "None", "totalRevenue": "625422000", "costOfRevenue": "491934000", "interestIncome": "1310000", "incomeBeforeTax": "113475000", "interestExpense": "6246000", "operatingIncome": "115704000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3361000", "reportedCurrency": "USD", "netInterestIncome": "-4936000", "nonInterestIncome": "None", "operatingExpenses": "17784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "491934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68400000", "sellingGeneralAndAdministrative": "17784000", "netIncomeFromContinuingOperations": "116836000" }, "balance": { "goodwill": "None", "inventory": "127556000", "commonStock": "1896027000", "currentDebt": "None", "investments": "None", "totalAssets": "2788426000", "longTermDebt": "316821000", "shortTermDebt": "20338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "929829000", "otherCurrentAssets": "36452000", "totalCurrentAssets": "516121000", "currentLongTermDebt": "20338000", "longTermInvestments": "139044000", "shortTermInvestments": "None", "currentNetReceivables": "292300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2272305000", "currentAccountsPayable": "108269000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350820000", "totalShareholderEquity": "1834502000", "capitalLeaseObligations": "13661000", "otherCurrentLiabilities": "98860000", "totalCurrentLiabilities": "227467000", "otherNonCurrentLiabilities": "18381000", "totalNonCurrentLiabilities": "702362000", "cashAndShortTermInvestments": "59813000", "commonStockSharesOutstanding": "127125437", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112391000", "profitLoss": "None", "dividendPayout": "90812000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-78004000", "operatingCashflow": "95231000", "capitalExpenditures": "108207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117412000", "cashflowFromInvestment": "-115249000", "stockBasedCompensation": "3364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90812000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68400000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 636521000, "cost_of_revenue": 450986000, "gross_profit": 185535000, "ebit": 165438000, "ebitda": 230831000, "pretax_income": 158752000, "tax_provision": 3401000, "net_income": 153699000, "net_income_to_common": 153699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 197243000, "total_current_assets": 587889000, "total_assets": 2814041000, "short_term_debt": 38603000, "long_term_debt": 321208000, "total_debt": 359811000, "total_liabilities": 961113000, "total_equity": 1852928000, "shares_outstanding": 127125437, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 231388000, "capital_expenditure": 120306000, "free_cash_flow": 351694000, "dividends_paid": 90899000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19290, "ticker_id": 4845, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "165438000", "ebitda": "230831000", "netIncome": "153699000", "grossProfit": "185535000", "depreciation": "None", "totalRevenue": "636521000", "costOfRevenue": "450986000", "interestIncome": "2669000", "incomeBeforeTax": "158752000", "interestExpense": "7736000", "operatingIncome": "165438000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3401000", "reportedCurrency": "USD", "netInterestIncome": "-5067000", "nonInterestIncome": "None", "operatingExpenses": "20097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65393000", "sellingGeneralAndAdministrative": "20097000", "netIncomeFromContinuingOperations": "155351000" }, "balance": { "goodwill": "None", "inventory": "135868000", "commonStock": "1867721000", "currentDebt": "None", "investments": "None", "totalAssets": "2814041000", "longTermDebt": "321208000", "shortTermDebt": "38603000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "961113000", "otherCurrentAssets": "14962000", "totalCurrentAssets": "587889000", "currentLongTermDebt": "38603000", "longTermInvestments": "137507000", "shortTermInvestments": "44828493", "currentNetReceivables": "233992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2226152000", "currentAccountsPayable": "116819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "374169000", "totalShareholderEquity": "1852928000", "capitalLeaseObligations": "14358000", "otherCurrentLiabilities": "-22397283", "totalCurrentLiabilities": "274139000", "otherNonCurrentLiabilities": "18092000", "totalNonCurrentLiabilities": "686974000", "cashAndShortTermInvestments": "197243000", "commonStockSharesOutstanding": "127125437", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "197243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153699000", "profitLoss": "None", "dividendPayout": "90899000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "231388000", "capitalExpenditures": "120306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152174000", "cashflowFromInvestment": "-166870000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90899000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65393000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 636521000, "cost_of_revenue": 450986000, "gross_profit": 185535000, "research_and_development": null, "selling_general_admin": 20097000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 165438000, "depreciation_amortisation": 65393000, "ebitda": 230831000, "interest_expense": 7736000, "interest_income": null, "other_non_operating": null, "pretax_income": 158752000, "tax_provision": 3401000, "effective_tax_rate": null, "net_income": 153699000, "net_income_continuing_ops": 155351000, "net_income_to_common": 153699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 197243000, "short_term_investments": 44828493, "net_receivables": 233992000, "inventory": 135868000, "other_current_assets": null, "total_current_assets": 587889000, "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": 2226152000, "total_assets": 2814041000, "short_term_debt": 38603000, "accounts_payable": 116819000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 274139000, "long_term_debt": 321208000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 686974000, "total_liabilities": 961113000, "total_debt": 359811000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1852928000, "shares_outstanding": 127125437, "operating_cash_flow": 231388000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120306000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166870000, "dividends_paid": 90899000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -152174000, "free_cash_flow": 351694000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "165438000", "ebitda": "230831000", "netIncome": "153699000", "grossProfit": "185535000", "depreciation": "None", "totalRevenue": "636521000", "costOfRevenue": "450986000", "interestIncome": "2669000", "incomeBeforeTax": "158752000", "interestExpense": "7736000", "operatingIncome": "165438000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3401000", "reportedCurrency": "USD", "netInterestIncome": "-5067000", "nonInterestIncome": "None", "operatingExpenses": "20097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65393000", "sellingGeneralAndAdministrative": "20097000", "netIncomeFromContinuingOperations": "155351000" }, "balance": { "goodwill": "None", "inventory": "135868000", "commonStock": "1867721000", "currentDebt": "None", "investments": "None", "totalAssets": "2814041000", "longTermDebt": "321208000", "shortTermDebt": "38603000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "961113000", "otherCurrentAssets": "14962000", "totalCurrentAssets": "587889000", "currentLongTermDebt": "38603000", "longTermInvestments": "137507000", "shortTermInvestments": "44828493", "currentNetReceivables": "233992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2226152000", "currentAccountsPayable": "116819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "374169000", "totalShareholderEquity": "1852928000", "capitalLeaseObligations": "14358000", "otherCurrentLiabilities": "-22397283", "totalCurrentLiabilities": "274139000", "otherNonCurrentLiabilities": "18092000", "totalNonCurrentLiabilities": "686974000", "cashAndShortTermInvestments": "197243000", "commonStockSharesOutstanding": "127125437", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "197243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153699000", "profitLoss": "None", "dividendPayout": "90899000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "231388000", "capitalExpenditures": "120306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152174000", "cashflowFromInvestment": "-166870000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90899000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65393000", "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": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "income_statement": { "revenue": 641836000, "cost_of_revenue": 437777000, "gross_profit": 204059000, "ebit": 183929000, "ebitda": 252569000, "pretax_income": 175304000, "tax_provision": 3999000, "net_income": 169790000, "net_income_to_common": 169790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 284899000, "total_current_assets": 663931000, "total_assets": 2787943000, "short_term_debt": 37771000, "long_term_debt": 379427000, "total_debt": 417198000, "total_liabilities": 1001186000, "total_equity": 1786757000, "shares_outstanding": 127183439, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 280764000, "capital_expenditure": 90678000, "free_cash_flow": 371442000, "dividends_paid": 90930000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19291, "ticker_id": 4845, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:36.532642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "183929000", "ebitda": "252569000", "netIncome": "169790000", "grossProfit": "204059000", "depreciation": "None", "totalRevenue": "641836000", "costOfRevenue": "437777000", "interestIncome": "2625000", "incomeBeforeTax": "175304000", "interestExpense": "9433000", "operatingIncome": "183929000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3999000", "reportedCurrency": "USD", "netInterestIncome": "-6808000", "nonInterestIncome": "None", "operatingExpenses": "20130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "808000", "costofGoodsAndServicesSold": "437777000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68640000", "sellingGeneralAndAdministrative": "20130000", "netIncomeFromContinuingOperations": "171305000" }, "balance": { "goodwill": "None", "inventory": "128940000", "commonStock": "1801682000", "currentDebt": "None", "investments": "None", "totalAssets": "2787943000", "longTermDebt": "379427000", "shortTermDebt": "37771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1001186000", "otherCurrentAssets": "18842000", "totalCurrentAssets": "663931000", "currentLongTermDebt": "37771000", "longTermInvestments": "88789000", "shortTermInvestments": "4100000", "currentNetReceivables": "225426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2124012000", "currentAccountsPayable": "109093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "431843000", "totalShareholderEquity": "1786757000", "capitalLeaseObligations": "14645000", "otherCurrentLiabilities": "24377000", "totalCurrentLiabilities": "247760000", "otherNonCurrentLiabilities": "25612000", "totalNonCurrentLiabilities": "753426000", "cashAndShortTermInvestments": "284899000", "commonStockSharesOutstanding": "127183439", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "284899000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169790000", "profitLoss": "None", "dividendPayout": "90930000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "280764000", "capitalExpenditures": "90678000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138220000", "cashflowFromInvestment": "-128895000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90930000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13649000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11407000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68639000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 641836000, "cost_of_revenue": 437777000, "gross_profit": 204059000, "research_and_development": null, "selling_general_admin": 20130000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 183929000, "depreciation_amortisation": 68640000, "ebitda": 252569000, "interest_expense": 9433000, "interest_income": null, "other_non_operating": null, "pretax_income": 175304000, "tax_provision": 3999000, "effective_tax_rate": null, "net_income": 169790000, "net_income_continuing_ops": 171305000, "net_income_to_common": 169790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 284899000, "short_term_investments": 4100000, "net_receivables": 225426000, "inventory": 128940000, "other_current_assets": null, "total_current_assets": 663931000, "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": 2124012000, "total_assets": 2787943000, "short_term_debt": 37771000, "accounts_payable": 109093000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 247760000, "long_term_debt": 379427000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 753426000, "total_liabilities": 1001186000, "total_debt": 417198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1786757000, "shares_outstanding": 127183439, "operating_cash_flow": 280764000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90678000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128895000, "dividends_paid": 90930000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -138220000, "free_cash_flow": 371442000, "net_change_in_cash": 13649000 }, "raw_data": { "income": { "ebit": "183929000", "ebitda": "252569000", "netIncome": "169790000", "grossProfit": "204059000", "depreciation": "None", "totalRevenue": "641836000", "costOfRevenue": "437777000", "interestIncome": "2625000", "incomeBeforeTax": "175304000", "interestExpense": "9433000", "operatingIncome": "183929000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3999000", "reportedCurrency": "USD", "netInterestIncome": "-6808000", "nonInterestIncome": "None", "operatingExpenses": "20130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "808000", "costofGoodsAndServicesSold": "437777000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68640000", "sellingGeneralAndAdministrative": "20130000", "netIncomeFromContinuingOperations": "171305000" }, "balance": { "goodwill": "None", "inventory": "128940000", "commonStock": "1801682000", "currentDebt": "None", "investments": "None", "totalAssets": "2787943000", "longTermDebt": "379427000", "shortTermDebt": "37771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1001186000", "otherCurrentAssets": "18842000", "totalCurrentAssets": "663931000", "currentLongTermDebt": "37771000", "longTermInvestments": "88789000", "shortTermInvestments": "4100000", "currentNetReceivables": "225426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2124012000", "currentAccountsPayable": "109093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "431843000", "totalShareholderEquity": "1786757000", "capitalLeaseObligations": "14645000", "otherCurrentLiabilities": "24377000", "totalCurrentLiabilities": "247760000", "otherNonCurrentLiabilities": "25612000", "totalNonCurrentLiabilities": "753426000", "cashAndShortTermInvestments": "284899000", "commonStockSharesOutstanding": "127183439", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "284899000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169790000", "profitLoss": "None", "dividendPayout": "90930000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "280764000", "capitalExpenditures": "90678000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138220000", "cashflowFromInvestment": "-128895000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90930000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13649000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11407000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68639000", "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }