{ "ticker": { "uuid": "3d3c8921-eaf4-4a54-b906-3a8d51ad9c32", "symbol": "REXR", "name": "Rexford Industrial Realty Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/3d3c8921-eaf4-4a54-b906-3a8d51ad9c32/", "api_url": "https://sharemaestro.com/factors/api/tickers/3d3c8921-eaf4-4a54-b906-3a8d51ad9c32/" }, "ticker_metadata": { "id": 3349, "uuid": "3d3c8921-eaf4-4a54-b906-3a8d51ad9c32", "symbol": "REXR", "name": "Rexford Industrial Realty Inc", "asset_type": "equity", "market_cap": 8412412000, "stock_exchange_id": 3, "industry": "Reit - Industrial", "sector": "Real Estate", "description": "Rexford Industrial, a real estate investment trust that focuses on owning and operating industrial properties in the infill markets of Southern California, owns 232 properties with approximately 27.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "3d3c8921-eaf4-4a54-b906-3a8d51ad9c32", "symbol": "REXR", "name": "Rexford Industrial Realty Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/3d3c8921-eaf4-4a54-b906-3a8d51ad9c32/", "api_url": "https://sharemaestro.com/factors/api/tickers/3d3c8921-eaf4-4a54-b906-3a8d51ad9c32/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.13, "value": 0.16, "quality": 0.7, "momentum": 0.24, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 34.07, "market_cap": 7778589840, "pe_ratio": 33.5259, "earnings_yield": 0.0298, "ebitda_to_ev": 0.0413, "shareholder_yield": 0.0548, "roe": 0.0281, "piotroski_f_score": 6, "momentum_12_1": 0.0548, "volatility_252d": 0.257 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:25.090325+00:00", "batch_id": "" }, "size": { "price_close": 34.07, "market_cap": 7778589840, "market_cap_usd": 7778589840, "enterprise_value": 14332691840, "shares_outstanding": 228312000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 33.5259, "pb_ratio": 0.9423, "ptbv_ratio": 0.958, "ps_ratio": 7.8692, "pcf_ratio": 14.6572, "pfcf_ratio": 9.1727, "ev_ebitda": 24.1911, "ev_ebit": 48.3959, "ev_sales": 14.4997, "ev_fcf": 16.9014, "earnings_yield": 0.0298, "fcf_yield": 0.0592, "price_to_sales": 7.8692, "price_to_book": 0.9423, "price_to_cashflow": 14.6572, "ebitda_to_ev": 0.0413, "sales_yield": 0.069 }, "yield": { "dividend_yield": 0.0548, "buyback_yield": 0, "shareholder_yield": 0.0548, "debt_paydown_yield": null, "total_yield": 0.0548 }, "quality": { "gross_margin": 0.6127, "operating_margin": 0.2996, "net_margin": 0.2347, "ebitda_margin": 0.5994, "fcf_margin": 0.8579, "roe": 0.0281, "roa": 0.0187, "roic": 0.015, "roc_greenblatt": null, "asset_turnover": 0.0797, "cash_conversion": 3.655, "accruals_ratio": -0.0241, "sbc_to_revenue": 0.035, "piotroski_f_score": 6, "altman_z_score": 1.292, "earnings_stability_5y": 0.856, "revenue_stability_5y": 0.4639, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0489, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.4559, "net_debt_to_ebitda": 11.0622, "debt_to_assets": 0.5328, "interest_coverage": 2.8013, "current_ratio": 0.1573, "quick_ratio": 0.1573, "net_debt": 6554102000, "local_beta": 0.0017, "volatility_252d": 0.257, "volatility_60d": 0.5856, "max_drawdown_12m": -0.2493, "risk_adjusted_momentum": 0.213 }, "growth": { "revenue_growth_1y": 0.0142, "revenue_growth_3y_cagr": 0.167, "revenue_growth_5y_cagr": 0.2489, "eps_growth_1y": -0.182, "eps_growth_3y_cagr": 0.0816, "eps_growth_5y_cagr": 0.2265, "fcf_growth_1y": -0.0257, "book_value_growth_1y": -0.0452, "revenue_growth": 0.0142, "earnings_growth": -0.182 }, "momentum": { "price_return_1m": -0.0607, "price_return_3m": -0.0418, "price_return_6m": -0.143, "price_return_9m": -0.1776, "price_return_12m": -0.0092, "price_return_12m_ex1m": 0.0548, "momentum_6m": -0.143, "momentum_12m": -0.0092, "momentum_12_1": 0.0548, "distance_from_52w_high": -0.2023, "distance_from_52w_low": 0.0626, "relative_strength": -0.1092 }, "raw_ttm": { "revenue_ttm": 988483000, "gross_profit_ttm": 605659000, "ebit_ttm": 296155000, "ebitda_ttm": 592479000, "net_income_ttm": 232017000, "eps_diluted_ttm": 1.0162, "operating_cash_flow_ttm": 530700000, "capital_expenditure_ttm": 317317000, "fcf_ttm": 848017000, "dividends_paid_ttm": 426508000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 105719000, "cash_and_equivalents": 51714000, "total_current_assets": 63676000, "total_current_liabilities": 404830000, "net_ppe": null, "total_assets": 12397392000, "total_debt": 6605816000, "total_equity": 8255009000, "net_working_capital": 2965497000, "book_value_per_share": 36.1567, "retained_earnings": -651692000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8119808000, "tangible_book_per_share": 35.5645 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 74, "rank_pb": 19, "rank_ptbv": 16, "rank_ps": 87, "rank_pcf": 64, "rank_ev_ebitda": 82, "rank_ev_ebit": 92, "rank_earnings_yield": 74, "rank_fcf_yield": 62, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 66, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 31, "rank_fcf_margin": 6, "rank_piotroski": 40, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 78, "rank_eps_growth_5y": 24, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 63 }, "composites": { "value_composite": 84, "quality_composite": 30, "momentum_composite": 76, "growth_composite": 76, "yield_composite": 9, "svqf_composite": 87, "vc1_composite": 83, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 87, "quality_value_composite": 0.3347, "os_score": 0.13, "value_percentile": 0.16, "quality_percentile": 0.7, "momentum_percentile": 0.24, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4854, "ticker_id": 3349, "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": "2026-06-07T06:54:25.090325+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.07, "market_cap": 7778589840, "market_cap_usd": 7778589840, "enterprise_value": 14332691840, "shares_outstanding": 228312000, "fx_rate_to_usd": null, "pe_ratio": 33.52594784, "pb_ratio": 0.94228726, "ptbv_ratio": 0.95797707, "ps_ratio": 7.86921964, "pcf_ratio": 14.657226, "pfcf_ratio": 9.17268149, "ev_ebitda": 24.1910546, "ev_ebit": 48.39591376, "ev_sales": 14.49968471, "ev_fcf": 16.90142042, "earnings_yield": 0.02982764, "fcf_yield": 0.05916662, "dividend_yield": 0.05483102, "buyback_yield": 0, "shareholder_yield": 0.05483102, "debt_paydown_yield": null, "total_yield": 0.05483102, "gross_margin": 0.61271565, "operating_margin": 0.29960556, "net_margin": 0.23472027, "ebitda_margin": 0.59938208, "fcf_margin": 0.8578974, "roe": 0.02810621, "roa": 0.01871498, "roic": 0.01499862, "roc_greenblatt": null, "asset_turnover": 0.07973314, "cash_conversion": 3.65497787, "accruals_ratio": -0.02409241, "sbc_to_revenue": 0.03502336, "debt_to_equity": 0.45592755, "net_debt_to_ebitda": 11.0621676, "debt_to_assets": 0.53283916, "interest_coverage": 2.80134129, "current_ratio": 0.15729071, "quick_ratio": 0.15729071, "net_debt": 6554102000, "revenue_growth_1y": 0.0142469, "revenue_growth_3y_cagr": 0.16697869, "revenue_growth_5y_cagr": 0.24891646, "eps_growth_1y": -0.18197299, "eps_growth_3y_cagr": 0.08156902, "eps_growth_5y_cagr": 0.22647012, "fcf_growth_1y": -0.02566091, "book_value_growth_1y": -0.04515895, "piotroski_f_score": 6, "altman_z_score": 1.2919984, "earnings_stability_5y": 0.855995, "revenue_stability_5y": 0.46391, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06065619, "price_return_3m": -0.04183096, "price_return_6m": -0.14298579, "price_return_9m": -0.17763317, "price_return_12m": -0.00922436, "price_return_12m_ex1m": 0.05475293, "distance_from_52w_high": -0.20232629, "distance_from_52w_low": 0.06256569, "relative_strength": -0.10918794, "local_beta": 0.0017, "volatility_252d": 0.25702, "volatility_60d": 0.585638, "max_drawdown_12m": -0.24929469, "revenue_ttm": 988483000, "gross_profit_ttm": 605659000, "ebit_ttm": 296155000, "ebitda_ttm": 592479000, "net_income_ttm": 232017000, "eps_diluted_ttm": 1.01622779, "operating_cash_flow_ttm": 530700000, "capital_expenditure_ttm": 317317000, "fcf_ttm": 848017000, "dividends_paid_ttm": 426508000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 105719000, "cash_and_equivalents": 51714000, "total_current_assets": 63676000, "total_current_liabilities": 404830000, "net_ppe": null, "total_assets": 12397392000, "total_debt": 6605816000, "total_equity": 8255009000, "net_working_capital": 2965497000, "book_value_per_share": 36.15670223, "retained_earnings": -651692000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8119808000, "tangible_book_per_share": 35.56452574, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 74, "rank_pb": 19, "rank_ptbv": 16, "rank_ps": 87, "rank_pcf": 64, "rank_ev_ebitda": 82, "rank_ev_ebit": 92, "rank_earnings_yield": 74, "rank_fcf_yield": 62, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 66, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 31, "rank_fcf_margin": 6, "rank_piotroski": 40, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 78, "rank_eps_growth_5y": 24, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 63, "value_composite": 84, "quality_composite": 30, "momentum_composite": 76, "growth_composite": 76, "yield_composite": 9, "svqf_composite": 87, "vc1_composite": 83, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 34.07, "os": 0.13, "value": 0.16, "quality": 0.7, "momentum": 0.24, "confidence": 1, "coverage": 1, "pe_ratio": 33.5259, "earnings_yield": 0.0298, "shareholder_yield": 0.0548, "roe": 0.0281, "momentum_12_1": 0.0548, "complete_fields": { "id": 4854, "ticker_id": 3349, "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": "2026-06-07T06:54:25.090325+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.07, "market_cap": 7778589840, "market_cap_usd": 7778589840, "enterprise_value": 14332691840, "shares_outstanding": 228312000, "fx_rate_to_usd": null, "pe_ratio": 33.52594784, "pb_ratio": 0.94228726, "ptbv_ratio": 0.95797707, "ps_ratio": 7.86921964, "pcf_ratio": 14.657226, "pfcf_ratio": 9.17268149, "ev_ebitda": 24.1910546, "ev_ebit": 48.39591376, "ev_sales": 14.49968471, "ev_fcf": 16.90142042, "earnings_yield": 0.02982764, "fcf_yield": 0.05916662, "dividend_yield": 0.05483102, "buyback_yield": 0, "shareholder_yield": 0.05483102, "debt_paydown_yield": null, "total_yield": 0.05483102, "gross_margin": 0.61271565, "operating_margin": 0.29960556, "net_margin": 0.23472027, "ebitda_margin": 0.59938208, "fcf_margin": 0.8578974, "roe": 0.02810621, "roa": 0.01871498, "roic": 0.01499862, "roc_greenblatt": null, "asset_turnover": 0.07973314, "cash_conversion": 3.65497787, "accruals_ratio": -0.02409241, "sbc_to_revenue": 0.03502336, "debt_to_equity": 0.45592755, "net_debt_to_ebitda": 11.0621676, "debt_to_assets": 0.53283916, "interest_coverage": 2.80134129, "current_ratio": 0.15729071, "quick_ratio": 0.15729071, "net_debt": 6554102000, "revenue_growth_1y": 0.0142469, "revenue_growth_3y_cagr": 0.16697869, "revenue_growth_5y_cagr": 0.24891646, "eps_growth_1y": -0.18197299, "eps_growth_3y_cagr": 0.08156902, "eps_growth_5y_cagr": 0.22647012, "fcf_growth_1y": -0.02566091, "book_value_growth_1y": -0.04515895, "piotroski_f_score": 6, "altman_z_score": 1.2919984, "earnings_stability_5y": 0.855995, "revenue_stability_5y": 0.46391, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06065619, "price_return_3m": -0.04183096, "price_return_6m": -0.14298579, "price_return_9m": -0.17763317, "price_return_12m": -0.00922436, "price_return_12m_ex1m": 0.05475293, "distance_from_52w_high": -0.20232629, "distance_from_52w_low": 0.06256569, "relative_strength": -0.10918794, "local_beta": 0.0017, "volatility_252d": 0.25702, "volatility_60d": 0.585638, "max_drawdown_12m": -0.24929469, "revenue_ttm": 988483000, "gross_profit_ttm": 605659000, "ebit_ttm": 296155000, "ebitda_ttm": 592479000, "net_income_ttm": 232017000, "eps_diluted_ttm": 1.01622779, "operating_cash_flow_ttm": 530700000, "capital_expenditure_ttm": 317317000, "fcf_ttm": 848017000, "dividends_paid_ttm": 426508000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 105719000, "cash_and_equivalents": 51714000, "total_current_assets": 63676000, "total_current_liabilities": 404830000, "net_ppe": null, "total_assets": 12397392000, "total_debt": 6605816000, "total_equity": 8255009000, "net_working_capital": 2965497000, "book_value_per_share": 36.15670223, "retained_earnings": -651692000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8119808000, "tangible_book_per_share": 35.56452574, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 74, "rank_pb": 19, "rank_ptbv": 16, "rank_ps": 87, "rank_pcf": 64, "rank_ev_ebitda": 82, "rank_ev_ebit": 92, "rank_earnings_yield": 74, "rank_fcf_yield": 62, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 66, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 31, "rank_fcf_margin": 6, "rank_piotroski": 40, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 78, "rank_eps_growth_5y": 24, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 63, "value_composite": 84, "quality_composite": 30, "momentum_composite": 76, "growth_composite": 76, "yield_composite": 9, "svqf_composite": 87, "vc1_composite": 83, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 1003133000, "cost_of_revenue": 227725000, "gross_profit": 775408000, "ebit": 324666000, "ebitda": 640585000, "pretax_income": 219763000, "tax_provision": null, "net_income": 212029000, "net_income_to_common": 212029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165778000, "total_current_assets": 495841000, "total_assets": 12612713000, "short_term_debt": 69211000, "long_term_debt": 3251909000, "total_debt": 3321120000, "total_liabilities": 3774694000, "total_equity": 8460563000, "shares_outstanding": 232551000, "goodwill_and_intangibles": 145783000 }, "cash_flow": { "operating_cash_flow": 542085000, "capital_expenditure": 333424000, "free_cash_flow": 875509000, "dividends_paid": 422524000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321400, "ticker_id": 3349, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "324666000", "ebitda": "640585000", "netIncome": "212029000", "grossProfit": "775408000", "depreciation": "None", "totalRevenue": "1003133000", "costOfRevenue": "227725000", "interestIncome": "None", "incomeBeforeTax": "219763000", "interestExpense": "104903000", "operatingIncome": "380633000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-104903000", "nonInterestIncome": "None", "operatingExpenses": "394775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315919000", "sellingGeneralAndAdministrative": "78856000", "netIncomeFromContinuingOperations": "219763000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2316000", "currentDebt": "None", "investments": "None", "totalAssets": "12612713000", "longTermDebt": "3251909000", "shortTermDebt": "69211000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "145783000", "reportedCurrency": "USD", "retainedEarnings": "-642130000", "totalLiabilities": "3774694000", "otherCurrentAssets": "15983000", "totalCurrentAssets": "495841000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12116872000", "currentAccountsPayable": "120849000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3499825000", "totalShareholderEquity": "8460563000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-120849000", "totalCurrentLiabilities": "69211000", "otherNonCurrentLiabilities": "116487000", "totalNonCurrentLiabilities": "3705483000", "cashAndShortTermInvestments": "165778000", "commonStockSharesOutstanding": "232551000", "intangibleAssetsExcludingGoodwill": "145783000", "cashAndCashEquivalentsAtCarryingValue": "165778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "209427000", "profitLoss": "None", "dividendPayout": "422524000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "542085000", "capitalExpenditures": "333424000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-307217000", "cashflowFromInvestment": "-125061000", "stockBasedCompensation": "38812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "422524000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-251956000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315919000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1003133000, "cost_of_revenue": 227725000, "gross_profit": 775408000, "research_and_development": null, "selling_general_admin": 78856000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 324666000, "depreciation_amortisation": 315919000, "ebitda": 640585000, "interest_expense": 104903000, "interest_income": null, "other_non_operating": null, "pretax_income": 219763000, "tax_provision": null, "effective_tax_rate": null, "net_income": 212029000, "net_income_continuing_ops": 219763000, "net_income_to_common": 212029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165778000, "short_term_investments": null, "net_receivables": 314080000, "inventory": null, "other_current_assets": null, "total_current_assets": 495841000, "net_ppe": null, "goodwill": null, "intangible_assets": 145783000, "goodwill_and_intangibles": 145783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12116872000, "total_assets": 12612713000, "short_term_debt": 69211000, "accounts_payable": 120849000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69211000, "long_term_debt": 3251909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3705483000, "total_liabilities": 3774694000, "total_debt": 3321120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -642130000, "total_equity": 8460563000, "shares_outstanding": 232551000, "operating_cash_flow": 542085000, "stock_based_compensation": 38812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 333424000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125061000, "dividends_paid": 422524000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -307217000, "free_cash_flow": 875509000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "324666000", "ebitda": "640585000", "netIncome": "212029000", "grossProfit": "775408000", "depreciation": "None", "totalRevenue": "1003133000", "costOfRevenue": "227725000", "interestIncome": "None", "incomeBeforeTax": "219763000", "interestExpense": "104903000", "operatingIncome": "380633000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-104903000", "nonInterestIncome": "None", "operatingExpenses": "394775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315919000", "sellingGeneralAndAdministrative": "78856000", "netIncomeFromContinuingOperations": "219763000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2316000", "currentDebt": "None", "investments": "None", "totalAssets": "12612713000", "longTermDebt": "3251909000", "shortTermDebt": "69211000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "145783000", "reportedCurrency": "USD", "retainedEarnings": "-642130000", "totalLiabilities": "3774694000", "otherCurrentAssets": "15983000", "totalCurrentAssets": "495841000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12116872000", "currentAccountsPayable": "120849000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3499825000", "totalShareholderEquity": "8460563000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-120849000", "totalCurrentLiabilities": "69211000", "otherNonCurrentLiabilities": "116487000", "totalNonCurrentLiabilities": "3705483000", "cashAndShortTermInvestments": "165778000", "commonStockSharesOutstanding": "232551000", "intangibleAssetsExcludingGoodwill": "145783000", "cashAndCashEquivalentsAtCarryingValue": "165778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "209427000", "profitLoss": "None", "dividendPayout": "422524000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "542085000", "capitalExpenditures": "333424000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-307217000", "cashflowFromInvestment": "-125061000", "stockBasedCompensation": "38812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "422524000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-251956000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315919000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 936407000, "cost_of_revenue": 210260000, "gross_profit": 726147000, "ebit": 366509000, "ebitda": 614103000, "pretax_income": 285926000, "tax_provision": -23061000, "net_income": 273802000, "net_income_to_common": 273802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55971000, "total_current_assets": 356680000, "total_assets": 12648218000, "short_term_debt": 561690000, "long_term_debt": 3345962000, "total_debt": 3907652000, "total_liabilities": 3922239000, "total_equity": 8324070000, "shares_outstanding": 218466954, "goodwill_and_intangibles": 206623000 }, "cash_flow": { "operating_cash_flow": 478917000, "capital_expenditure": 373392000, "free_cash_flow": 852309000, "dividends_paid": 379555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321405, "ticker_id": 3349, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "366509000", "ebitda": "614103000", "netIncome": "273802000", "grossProfit": "726147000", "depreciation": "None", "totalRevenue": "936407000", "costOfRevenue": "210260000", "interestIncome": "None", "incomeBeforeTax": "285926000", "interestExpense": "98596000", "operatingIncome": "643994000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-23061000", "reportedCurrency": "USD", "netInterestIncome": "-98596000", "nonInterestIncome": "None", "operatingExpenses": "82153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247594000", "sellingGeneralAndAdministrative": "82153000", "netIncomeFromContinuingOperations": "285926000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2253000", "currentDebt": "None", "investments": "None", "totalAssets": "12648218000", "longTermDebt": "3345962000", "shortTermDebt": "561690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "206623000", "reportedCurrency": "USD", "retainedEarnings": "-441881000", "totalLiabilities": "3922239000", "otherCurrentAssets": "None", "totalCurrentAssets": "356680000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12291538000", "currentAccountsPayable": "149707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3345962000", "totalShareholderEquity": "8324070000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97823000", "totalCurrentLiabilities": "428804000", "otherNonCurrentLiabilities": "147473000", "totalNonCurrentLiabilities": "3493435000", "cashAndShortTermInvestments": "55971000", "commonStockSharesOutstanding": "218466954", "intangibleAssetsExcludingGoodwill": "206623000", "cashAndCashEquivalentsAtCarryingValue": "55971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "285926000", "profitLoss": "None", "dividendPayout": "379555000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "478917000", "capitalExpenditures": "373392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1379584000", "cashflowFromInvestment": "-1835974000", "stockBasedCompensation": "41602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "379555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2154000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "247594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 936407000, "cost_of_revenue": 210260000, "gross_profit": 726147000, "research_and_development": null, "selling_general_admin": 82153000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 366509000, "depreciation_amortisation": 247594000, "ebitda": 614103000, "interest_expense": 98596000, "interest_income": null, "other_non_operating": null, "pretax_income": 285926000, "tax_provision": -23061000, "effective_tax_rate": null, "net_income": 273802000, "net_income_continuing_ops": 285926000, "net_income_to_common": 273802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55971000, "short_term_investments": null, "net_receivables": 300709000, "inventory": null, "other_current_assets": null, "total_current_assets": 356680000, "net_ppe": null, "goodwill": null, "intangible_assets": 206623000, "goodwill_and_intangibles": 206623000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12291538000, "total_assets": 12648218000, "short_term_debt": 561690000, "accounts_payable": 149707000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 428804000, "long_term_debt": 3345962000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3493435000, "total_liabilities": 3922239000, "total_debt": 3907652000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -441881000, "total_equity": 8324070000, "shares_outstanding": 218466954, "operating_cash_flow": 478917000, "stock_based_compensation": 41602000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 373392000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1835974000, "dividends_paid": 379555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1379584000, "free_cash_flow": 852309000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "366509000", "ebitda": "614103000", "netIncome": "273802000", "grossProfit": "726147000", "depreciation": "None", "totalRevenue": "936407000", "costOfRevenue": "210260000", "interestIncome": "None", "incomeBeforeTax": "285926000", "interestExpense": "98596000", "operatingIncome": "643994000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-23061000", "reportedCurrency": "USD", "netInterestIncome": "-98596000", "nonInterestIncome": "None", "operatingExpenses": "82153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247594000", "sellingGeneralAndAdministrative": "82153000", "netIncomeFromContinuingOperations": "285926000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2253000", "currentDebt": "None", "investments": "None", "totalAssets": "12648218000", "longTermDebt": "3345962000", "shortTermDebt": "561690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "206623000", "reportedCurrency": "USD", "retainedEarnings": "-441881000", "totalLiabilities": "3922239000", "otherCurrentAssets": "None", "totalCurrentAssets": "356680000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12291538000", "currentAccountsPayable": "149707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3345962000", "totalShareholderEquity": "8324070000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97823000", "totalCurrentLiabilities": "428804000", "otherNonCurrentLiabilities": "147473000", "totalNonCurrentLiabilities": "3493435000", "cashAndShortTermInvestments": "55971000", "commonStockSharesOutstanding": "218466954", "intangibleAssetsExcludingGoodwill": "206623000", "cashAndCashEquivalentsAtCarryingValue": "55971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "285926000", "profitLoss": "None", "dividendPayout": "379555000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "478917000", "capitalExpenditures": "373392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1379584000", "cashflowFromInvestment": "-1835974000", "stockBasedCompensation": "41602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "379555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2154000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "247594000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 797826000, "cost_of_revenue": 184479000, "gross_profit": 613347000, "ebit": 292178000, "ebitda": 506806000, "pretax_income": 249591000, "tax_provision": 101037000, "net_income": 238016000, "net_income_to_common": 238016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33444000, "total_current_assets": 299172000, "total_assets": 10929829000, "short_term_debt": 2373475000, "long_term_debt": 2225914000, "total_debt": 4599389000, "total_liabilities": 2785924000, "total_equity": 7766917000, "shares_outstanding": 203110993, "goodwill_and_intangibles": 158826000 }, "cash_flow": { "operating_cash_flow": 427548000, "capital_expenditure": 266564000, "free_cash_flow": 694112000, "dividends_paid": 314654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321410, "ticker_id": 3349, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "292178000", "ebitda": "506806000", "netIncome": "238016000", "grossProfit": "613347000", "depreciation": "None", "totalRevenue": "797826000", "costOfRevenue": "184479000", "interestIncome": "None", "incomeBeforeTax": "249591000", "interestExpense": "61400000", "operatingIncome": "538320000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "101037000", "reportedCurrency": "USD", "netInterestIncome": "-60500000", "nonInterestIncome": "None", "operatingExpenses": "75027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.31", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214628000", "sellingGeneralAndAdministrative": "75027000", "netIncomeFromContinuingOperations": "227978000" }, "balance": { "goodwill": "None", "inventory": "-9895999", "commonStock": "2123000", "currentDebt": "None", "investments": "None", "totalAssets": "10929829000", "longTermDebt": "2225914000", "shortTermDebt": "2373475000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "158826000", "reportedCurrency": "USD", "retainedEarnings": "-338835000", "totalLiabilities": "2785924000", "otherCurrentAssets": "2125000", "totalCurrentAssets": "299172000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9896000", "currentNetReceivables": "263603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10630657000", "currentAccountsPayable": "128842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2225914000", "totalShareholderEquity": "7766917000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "83733000", "totalCurrentLiabilities": "412449000", "otherNonCurrentLiabilities": "147561000", "totalNonCurrentLiabilities": "2373475000", "cashAndShortTermInvestments": "33444000", "commonStockSharesOutstanding": "203110993", "intangibleAssetsExcludingGoodwill": "158826000", "cashAndCashEquivalentsAtCarryingValue": "33444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "249591000", "profitLoss": "None", "dividendPayout": "314654000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1092000", "operatingCashflow": "427548000", "capitalExpenditures": "266564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1245556000", "cashflowFromInvestment": "-1676446000", "stockBasedCompensation": "33638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "314654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1914000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214628000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 797826000, "cost_of_revenue": 184479000, "gross_profit": 613347000, "research_and_development": 0.31, "selling_general_admin": 75027000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 292178000, "depreciation_amortisation": 214628000, "ebitda": 506806000, "interest_expense": 61400000, "interest_income": null, "other_non_operating": null, "pretax_income": 249591000, "tax_provision": 101037000, "effective_tax_rate": null, "net_income": 238016000, "net_income_continuing_ops": 227978000, "net_income_to_common": 238016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33444000, "short_term_investments": 9896000, "net_receivables": 263603000, "inventory": -9895999, "other_current_assets": null, "total_current_assets": 299172000, "net_ppe": null, "goodwill": null, "intangible_assets": 158826000, "goodwill_and_intangibles": 158826000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10630657000, "total_assets": 10929829000, "short_term_debt": 2373475000, "accounts_payable": 128842000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412449000, "long_term_debt": 2225914000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2373475000, "total_liabilities": 2785924000, "total_debt": 4599389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -338835000, "total_equity": 7766917000, "shares_outstanding": 203110993, "operating_cash_flow": 427548000, "stock_based_compensation": 33638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 266564000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1676446000, "dividends_paid": 314654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1245556000, "free_cash_flow": 694112000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "292178000", "ebitda": "506806000", "netIncome": "238016000", "grossProfit": "613347000", "depreciation": "None", "totalRevenue": "797826000", "costOfRevenue": "184479000", "interestIncome": "None", "incomeBeforeTax": "249591000", "interestExpense": "61400000", "operatingIncome": "538320000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "101037000", "reportedCurrency": "USD", "netInterestIncome": "-60500000", "nonInterestIncome": "None", "operatingExpenses": "75027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.31", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214628000", "sellingGeneralAndAdministrative": "75027000", "netIncomeFromContinuingOperations": "227978000" }, "balance": { "goodwill": "None", "inventory": "-9895999", "commonStock": "2123000", "currentDebt": "None", "investments": "None", "totalAssets": "10929829000", "longTermDebt": "2225914000", "shortTermDebt": "2373475000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "158826000", "reportedCurrency": "USD", "retainedEarnings": "-338835000", "totalLiabilities": "2785924000", "otherCurrentAssets": "2125000", "totalCurrentAssets": "299172000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9896000", "currentNetReceivables": "263603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10630657000", "currentAccountsPayable": "128842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2225914000", "totalShareholderEquity": "7766917000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "83733000", "totalCurrentLiabilities": "412449000", "otherNonCurrentLiabilities": "147561000", "totalNonCurrentLiabilities": "2373475000", "cashAndShortTermInvestments": "33444000", "commonStockSharesOutstanding": "203110993", "intangibleAssetsExcludingGoodwill": "158826000", "cashAndCashEquivalentsAtCarryingValue": "33444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "249591000", "profitLoss": "None", "dividendPayout": "314654000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1092000", "operatingCashflow": "427548000", "capitalExpenditures": "266564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1245556000", "cashflowFromInvestment": "-1676446000", "stockBasedCompensation": "33638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "314654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1914000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214628000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 631204000, "cost_of_revenue": 150503000, "gross_profit": 480701000, "ebit": 218082000, "ebitda": 383667000, "pretax_income": 177157000, "tax_provision": 48496000, "net_income": 167584000, "net_income_to_common": 167584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36786000, "total_current_assets": 141782000, "total_assets": 9259283000, "short_term_debt": 2083765000, "long_term_debt": 1936381000, "total_debt": 4020146000, "total_liabilities": 2335941000, "total_equity": 6923342000, "shares_outstanding": 170978272, "goodwill_and_intangibles": 175142000 }, "cash_flow": { "operating_cash_flow": 327695000, "capital_expenditure": 135095000, "free_cash_flow": 462790000, "dividends_paid": 222866000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321415, "ticker_id": 3349, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218082000", "ebitda": "383667000", "netIncome": "167584000", "grossProfit": "480701000", "depreciation": "None", "totalRevenue": "631204000", "costOfRevenue": "150503000", "interestIncome": "None", "incomeBeforeTax": "177157000", "interestExpense": "48496000", "operatingIncome": "416437000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "48496000", "reportedCurrency": "USD", "netInterestIncome": "-48496000", "nonInterestIncome": "None", "operatingExpenses": "64263999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "7571000", "costofGoodsAndServicesSold": "150503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165585000", "sellingGeneralAndAdministrative": "64264000", "netIncomeFromContinuingOperations": "177157000" }, "balance": { "goodwill": "None", "inventory": "-11422000", "commonStock": "1891000", "currentDebt": "None", "investments": "None", "totalAssets": "9259283000", "longTermDebt": "1936381000", "shortTermDebt": "2083765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "175142000", "reportedCurrency": "USD", "retainedEarnings": "157481000", "totalLiabilities": "2335941000", "otherCurrentAssets": "-140157000", "totalCurrentAssets": "141782000", "currentLongTermDebt": "None", "longTermInvestments": "11422000", "shortTermInvestments": "11422000", "currentNetReceivables": "103371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9117501000", "currentAccountsPayable": "97496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8856055000", "shortLongTermDebtTotal": "4020146000", "totalShareholderEquity": "6923342000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2021732000", "totalCurrentLiabilities": "180241000", "otherNonCurrentLiabilities": "147384000", "totalNonCurrentLiabilities": "2155700000", "cashAndShortTermInvestments": "36786000", "commonStockSharesOutstanding": "170978272", "intangibleAssetsExcludingGoodwill": "175142000", "cashAndCashEquivalentsAtCarryingValue": "36786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177157000", "profitLoss": "None", "dividendPayout": "222866000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "327695000", "capitalExpenditures": "135095000", "changeInReceivables": "-2858000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2114303000", "cashflowFromInvestment": "-2449210000", "stockBasedCompensation": "28426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "222866000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7212000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165585000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 631204000, "cost_of_revenue": 150503000, "gross_profit": 480701000, "research_and_development": 0.28, "selling_general_admin": 64264000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218082000, "depreciation_amortisation": 165585000, "ebitda": 383667000, "interest_expense": 48496000, "interest_income": null, "other_non_operating": null, "pretax_income": 177157000, "tax_provision": 48496000, "effective_tax_rate": null, "net_income": 167584000, "net_income_continuing_ops": 177157000, "net_income_to_common": 167584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36786000, "short_term_investments": 11422000, "net_receivables": 103371000, "inventory": -11422000, "other_current_assets": null, "total_current_assets": 141782000, "net_ppe": null, "goodwill": null, "intangible_assets": 175142000, "goodwill_and_intangibles": 175142000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9117501000, "total_assets": 9259283000, "short_term_debt": 2083765000, "accounts_payable": 97496000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180241000, "long_term_debt": 1936381000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2155700000, "total_liabilities": 2335941000, "total_debt": 4020146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 157481000, "total_equity": 6923342000, "shares_outstanding": 170978272, "operating_cash_flow": 327695000, "stock_based_compensation": 28426000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135095000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2449210000, "dividends_paid": 222866000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2114303000, "free_cash_flow": 462790000, "net_change_in_cash": -7212000 }, "raw_data": { "income": { "ebit": "218082000", "ebitda": "383667000", "netIncome": "167584000", "grossProfit": "480701000", "depreciation": "None", "totalRevenue": "631204000", "costOfRevenue": "150503000", "interestIncome": "None", "incomeBeforeTax": "177157000", "interestExpense": "48496000", "operatingIncome": "416437000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "48496000", "reportedCurrency": "USD", "netInterestIncome": "-48496000", "nonInterestIncome": "None", "operatingExpenses": "64263999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "7571000", "costofGoodsAndServicesSold": "150503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165585000", "sellingGeneralAndAdministrative": "64264000", "netIncomeFromContinuingOperations": "177157000" }, "balance": { "goodwill": "None", "inventory": "-11422000", "commonStock": "1891000", "currentDebt": "None", "investments": "None", "totalAssets": "9259283000", "longTermDebt": "1936381000", "shortTermDebt": "2083765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "175142000", "reportedCurrency": "USD", "retainedEarnings": "157481000", "totalLiabilities": "2335941000", "otherCurrentAssets": "-140157000", "totalCurrentAssets": "141782000", "currentLongTermDebt": "None", "longTermInvestments": "11422000", "shortTermInvestments": "11422000", "currentNetReceivables": "103371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9117501000", "currentAccountsPayable": "97496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8856055000", "shortLongTermDebtTotal": "4020146000", "totalShareholderEquity": "6923342000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2021732000", "totalCurrentLiabilities": "180241000", "otherNonCurrentLiabilities": "147384000", "totalNonCurrentLiabilities": "2155700000", "cashAndShortTermInvestments": "36786000", "commonStockSharesOutstanding": "170978272", "intangibleAssetsExcludingGoodwill": "175142000", "cashAndCashEquivalentsAtCarryingValue": "36786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177157000", "profitLoss": "None", "dividendPayout": "222866000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "327695000", "capitalExpenditures": "135095000", "changeInReceivables": "-2858000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2114303000", "cashflowFromInvestment": "-2449210000", "stockBasedCompensation": "28426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "222866000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7212000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165585000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 452238000, "cost_of_revenue": 107721000, "gross_profit": 344517000, "ebit": 143953000, "ebitda": 279779000, "pretax_income": 136246000, "tax_provision": 46847000, "net_income": 128241000, "net_income_to_common": 128241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43987000, "total_current_assets": 132194000, "total_assets": 6781165000, "short_term_debt": 40143000, "long_term_debt": 1399565000, "total_debt": 1439708000, "total_liabilities": 1713470000, "total_equity": 5067695000, "shares_outstanding": 140075689, "goodwill_and_intangibles": 137314000 }, "cash_flow": { "operating_cash_flow": 231463000, "capital_expenditure": 102475000, "free_cash_flow": 333938000, "dividends_paid": 151606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321420, "ticker_id": 3349, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143953000", "ebitda": "279779000", "netIncome": "128241000", "grossProfit": "344517000", "depreciation": "None", "totalRevenue": "452238000", "costOfRevenue": "107721000", "interestIncome": "37000", "incomeBeforeTax": "136246000", "interestExpense": "40139000", "operatingIncome": "295527000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "46847000", "reportedCurrency": "USD", "netInterestIncome": "-40102000", "nonInterestIncome": "None", "operatingExpenses": "48990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "33424000", "costofGoodsAndServicesSold": "107721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135826000", "sellingGeneralAndAdministrative": "48990000", "netIncomeFromContinuingOperations": "136246000" }, "balance": { "goodwill": "None", "inventory": "132205000", "commonStock": "1605000", "currentDebt": "None", "investments": "None", "totalAssets": "6781165000", "longTermDebt": "1399565000", "shortTermDebt": "40143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "137314000", "reportedCurrency": "USD", "retainedEarnings": "-191120000", "totalLiabilities": "1713470000", "otherCurrentAssets": "-116536000", "totalCurrentAssets": "132194000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6931072000", "currentNetReceivables": "72538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6648971000", "currentAccountsPayable": "65833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6457690000", "shortLongTermDebtTotal": "1447190000", "totalShareholderEquity": "5067695000", "capitalLeaseObligations": "127017000", "otherCurrentLiabilities": "231000", "totalCurrentLiabilities": "179406000", "otherNonCurrentLiabilities": "57370000", "totalNonCurrentLiabilities": "1534064000", "cashAndShortTermInvestments": "43987000", "commonStockSharesOutstanding": "140075689", "intangibleAssetsExcludingGoodwill": "137314000", "cashAndCashEquivalentsAtCarryingValue": "43987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136246000", "profitLoss": "None", "dividendPayout": "151606000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "419000", "operatingCashflow": "231463000", "capitalExpenditures": "102475000", "changeInReceivables": "-745000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1547779000", "cashflowFromInvestment": "-1912767000", "stockBasedCompensation": "19506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151606000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-133525000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-91428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135826000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 452238000, "cost_of_revenue": 107721000, "gross_profit": 344517000, "research_and_development": 0.3, "selling_general_admin": 48990000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143953000, "depreciation_amortisation": 135826000, "ebitda": 279779000, "interest_expense": 40139000, "interest_income": null, "other_non_operating": null, "pretax_income": 136246000, "tax_provision": 46847000, "effective_tax_rate": null, "net_income": 128241000, "net_income_continuing_ops": 136246000, "net_income_to_common": 128241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43987000, "short_term_investments": 6931072000, "net_receivables": 72538000, "inventory": 132205000, "other_current_assets": null, "total_current_assets": 132194000, "net_ppe": null, "goodwill": null, "intangible_assets": 137314000, "goodwill_and_intangibles": 137314000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6648971000, "total_assets": 6781165000, "short_term_debt": 40143000, "accounts_payable": 65833000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179406000, "long_term_debt": 1399565000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1534064000, "total_liabilities": 1713470000, "total_debt": 1439708000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -191120000, "total_equity": 5067695000, "shares_outstanding": 140075689, "operating_cash_flow": 231463000, "stock_based_compensation": 19506000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102475000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1912767000, "dividends_paid": 151606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1547779000, "free_cash_flow": 333938000, "net_change_in_cash": -133525000 }, "raw_data": { "income": { "ebit": "143953000", "ebitda": "279779000", "netIncome": "128241000", "grossProfit": "344517000", "depreciation": "None", "totalRevenue": "452238000", "costOfRevenue": "107721000", "interestIncome": "37000", "incomeBeforeTax": "136246000", "interestExpense": "40139000", "operatingIncome": "295527000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "46847000", "reportedCurrency": "USD", "netInterestIncome": "-40102000", "nonInterestIncome": "None", "operatingExpenses": "48990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "33424000", "costofGoodsAndServicesSold": "107721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135826000", "sellingGeneralAndAdministrative": "48990000", "netIncomeFromContinuingOperations": "136246000" }, "balance": { "goodwill": "None", "inventory": "132205000", "commonStock": "1605000", "currentDebt": "None", "investments": "None", "totalAssets": "6781165000", "longTermDebt": "1399565000", "shortTermDebt": "40143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "137314000", "reportedCurrency": "USD", "retainedEarnings": "-191120000", "totalLiabilities": "1713470000", "otherCurrentAssets": "-116536000", "totalCurrentAssets": "132194000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6931072000", "currentNetReceivables": "72538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6648971000", "currentAccountsPayable": "65833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6457690000", "shortLongTermDebtTotal": "1447190000", "totalShareholderEquity": "5067695000", "capitalLeaseObligations": "127017000", "otherCurrentLiabilities": "231000", "totalCurrentLiabilities": "179406000", "otherNonCurrentLiabilities": "57370000", "totalNonCurrentLiabilities": "1534064000", "cashAndShortTermInvestments": "43987000", "commonStockSharesOutstanding": "140075689", "intangibleAssetsExcludingGoodwill": "137314000", "cashAndCashEquivalentsAtCarryingValue": "43987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136246000", "profitLoss": "None", "dividendPayout": "151606000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "419000", "operatingCashflow": "231463000", "capitalExpenditures": "102475000", "changeInReceivables": "-745000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1547779000", "cashflowFromInvestment": "-1912767000", "stockBasedCompensation": "19506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151606000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-133525000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-91428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135826000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 330135000, "cost_of_revenue": 79716000, "gross_profit": 250419000, "ebit": 98231000, "ebitda": 202967000, "pretax_income": 80895000, "tax_provision": 35341000, "net_income": 76403000, "net_income_to_common": 76403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 176293000, "total_current_assets": 241536000, "total_assets": 4951174000, "short_term_debt": 29747000, "long_term_debt": 1233740000, "total_debt": 1263487000, "total_liabilities": 1420582000, "total_equity": 3530592000, "shares_outstanding": 121178310, "goodwill_and_intangibles": 97328000 }, "cash_flow": { "operating_cash_flow": 182994000, "capital_expenditure": 78765000, "free_cash_flow": 261759000, "dividends_paid": 119711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321425, "ticker_id": 3349, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98231000", "ebitda": "202967000", "netIncome": "76403000", "grossProfit": "250419000", "depreciation": "None", "totalRevenue": "330135000", "costOfRevenue": "79716000", "interestIncome": "338000", "incomeBeforeTax": "80895000", "interestExpense": "30849000", "operatingIncome": "213624000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "35341000", "reportedCurrency": "USD", "netInterestIncome": "-30511000", "nonInterestIncome": "None", "operatingExpenses": "36795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "13513000", "costofGoodsAndServicesSold": "79716000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104736000", "sellingGeneralAndAdministrative": "36795000", "netIncomeFromContinuingOperations": "80895000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1313000", "currentDebt": "None", "investments": "None", "totalAssets": "4951174000", "longTermDebt": "1233740000", "shortTermDebt": "29747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "97328000", "reportedCurrency": "USD", "retainedEarnings": "-163389000", "totalLiabilities": "1420582000", "otherCurrentAssets": "-228624000", "totalCurrentAssets": "241536000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4709638000", "currentAccountsPayable": "45384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4572532000", "shortLongTermDebtTotal": "1263487000", "totalShareholderEquity": "3530592000", "capitalLeaseObligations": "67256000", "otherCurrentLiabilities": "193000", "totalCurrentLiabilities": "119586000", "otherNonCurrentLiabilities": "67449000", "totalNonCurrentLiabilities": "1300996000", "cashAndShortTermInvestments": "176293000", "commonStockSharesOutstanding": "121178310", "intangibleAssetsExcludingGoodwill": "97328000", "cashAndCashEquivalentsAtCarryingValue": "176293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80895000", "profitLoss": "None", "dividendPayout": "119711000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "17535000", "operatingCashflow": "182994000", "capitalExpenditures": "78765000", "changeInReceivables": "16272000", "changeInExchangeRate": "None", "cashflowFromFinancing": "903195000", "cashflowFromInvestment": "-987523000", "stockBasedCompensation": "12871000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "98666000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1278000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 330135000, "cost_of_revenue": 79716000, "gross_profit": 250419000, "research_and_development": 0.24, "selling_general_admin": 36795000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98231000, "depreciation_amortisation": 104736000, "ebitda": 202967000, "interest_expense": 30849000, "interest_income": null, "other_non_operating": null, "pretax_income": 80895000, "tax_provision": 35341000, "effective_tax_rate": null, "net_income": 76403000, "net_income_continuing_ops": 80895000, "net_income_to_common": 76403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 176293000, "short_term_investments": null, "net_receivables": 51101000, "inventory": 1, "other_current_assets": null, "total_current_assets": 241536000, "net_ppe": null, "goodwill": null, "intangible_assets": 97328000, "goodwill_and_intangibles": 97328000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4709638000, "total_assets": 4951174000, "short_term_debt": 29747000, "accounts_payable": 45384000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119586000, "long_term_debt": 1233740000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1300996000, "total_liabilities": 1420582000, "total_debt": 1263487000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -163389000, "total_equity": 3530592000, "shares_outstanding": 121178310, "operating_cash_flow": 182994000, "stock_based_compensation": 12871000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78765000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -987523000, "dividends_paid": 119711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 903195000, "free_cash_flow": 261759000, "net_change_in_cash": 98666000 }, "raw_data": { "income": { "ebit": "98231000", "ebitda": "202967000", "netIncome": "76403000", "grossProfit": "250419000", "depreciation": "None", "totalRevenue": "330135000", "costOfRevenue": "79716000", "interestIncome": "338000", "incomeBeforeTax": "80895000", "interestExpense": "30849000", "operatingIncome": "213624000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "35341000", "reportedCurrency": "USD", "netInterestIncome": "-30511000", "nonInterestIncome": "None", "operatingExpenses": "36795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "13513000", "costofGoodsAndServicesSold": "79716000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104736000", "sellingGeneralAndAdministrative": "36795000", "netIncomeFromContinuingOperations": "80895000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1313000", "currentDebt": "None", "investments": "None", "totalAssets": "4951174000", "longTermDebt": "1233740000", "shortTermDebt": "29747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "97328000", "reportedCurrency": "USD", "retainedEarnings": "-163389000", "totalLiabilities": "1420582000", "otherCurrentAssets": "-228624000", "totalCurrentAssets": "241536000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4709638000", "currentAccountsPayable": "45384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4572532000", "shortLongTermDebtTotal": "1263487000", "totalShareholderEquity": "3530592000", "capitalLeaseObligations": "67256000", "otherCurrentLiabilities": "193000", "totalCurrentLiabilities": "119586000", "otherNonCurrentLiabilities": "67449000", "totalNonCurrentLiabilities": "1300996000", "cashAndShortTermInvestments": "176293000", "commonStockSharesOutstanding": "121178310", "intangibleAssetsExcludingGoodwill": "97328000", "cashAndCashEquivalentsAtCarryingValue": "176293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80895000", "profitLoss": "None", "dividendPayout": "119711000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "17535000", "operatingCashflow": "182994000", "capitalExpenditures": "78765000", "changeInReceivables": "16272000", "changeInExchangeRate": "None", "cashflowFromFinancing": "903195000", "cashflowFromInvestment": "-987523000", "stockBasedCompensation": "12871000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "98666000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1278000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104736000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 267213000, "cost_of_revenue": 63272000, "gross_profit": 203941000, "ebit": 74579000, "ebitda": 165563000, "pretax_income": 64001000, "tax_provision": 28897000, "net_income": 61979000, "net_income_to_common": 61979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78857000, "total_current_assets": 128943000, "total_assets": 3638622000, "short_term_debt": 59340000, "long_term_debt": 866330000, "total_debt": 925670000, "total_liabilities": 1016173000, "total_equity": 2622449000, "shares_outstanding": 106799048, "goodwill_and_intangibles": 78246000 }, "cash_flow": { "operating_cash_flow": 139514000, "capital_expenditure": 47169000, "free_cash_flow": 186683000, "dividends_paid": 89494000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321430, "ticker_id": 3349, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74579000", "ebitda": "165563000", "netIncome": "61979000", "grossProfit": "203941000", "depreciation": "None", "totalRevenue": "267213000", "costOfRevenue": "63272000", "interestIncome": "26875000", "incomeBeforeTax": "64001000", "interestExpense": "26875000", "operatingIncome": "173641000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "28897000", "reportedCurrency": "USD", "netInterestIncome": "-26875000", "nonInterestIncome": "None", "operatingExpenses": "30300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "16297000", "costofGoodsAndServicesSold": "63272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90984000", "sellingGeneralAndAdministrative": "30300000", "netIncomeFromContinuingOperations": "64001000" }, "balance": { "goodwill": "None", "inventory": "-766000", "commonStock": "1136000", "currentDebt": "None", "investments": "None", "totalAssets": "3638622000", "longTermDebt": "866330000", "shortTermDebt": "59340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "78246000", "reportedCurrency": "USD", "retainedEarnings": "-118751000", "totalLiabilities": "1016173000", "otherCurrentAssets": "-114417000", "totalCurrentAssets": "128943000", "currentLongTermDebt": "None", "longTermInvestments": "766000", "shortTermInvestments": "766000", "currentNetReceivables": "35560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3509679000", "currentAccountsPayable": "31112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3401613000", "shortLongTermDebtTotal": "925670000", "totalShareholderEquity": "2622449000", "capitalLeaseObligations": "59340000", "otherCurrentLiabilities": "-37716000", "totalCurrentLiabilities": "90503000", "otherNonCurrentLiabilities": "59340000", "totalNonCurrentLiabilities": "925670000", "cashAndShortTermInvestments": "78857000", "commonStockSharesOutstanding": "106799048", "intangibleAssetsExcludingGoodwill": "78246000", "cashAndCashEquivalentsAtCarryingValue": "78857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64001000", "profitLoss": "None", "dividendPayout": "89494000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3879000", "operatingCashflow": "139514000", "capitalExpenditures": "47169000", "changeInReceivables": "-875000", "changeInExchangeRate": "None", "cashflowFromFinancing": "731484000", "cashflowFromInvestment": "-972742000", "stockBasedCompensation": "10756000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89494000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-101744000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-854000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267213000, "cost_of_revenue": 63272000, "gross_profit": 203941000, "research_and_development": 0.24, "selling_general_admin": 30300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74579000, "depreciation_amortisation": 90984000, "ebitda": 165563000, "interest_expense": 26875000, "interest_income": null, "other_non_operating": null, "pretax_income": 64001000, "tax_provision": 28897000, "effective_tax_rate": null, "net_income": 61979000, "net_income_continuing_ops": 64001000, "net_income_to_common": 61979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78857000, "short_term_investments": 766000, "net_receivables": 35560000, "inventory": -766000, "other_current_assets": null, "total_current_assets": 128943000, "net_ppe": null, "goodwill": null, "intangible_assets": 78246000, "goodwill_and_intangibles": 78246000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3509679000, "total_assets": 3638622000, "short_term_debt": 59340000, "accounts_payable": 31112000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90503000, "long_term_debt": 866330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 925670000, "total_liabilities": 1016173000, "total_debt": 925670000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -118751000, "total_equity": 2622449000, "shares_outstanding": 106799048, "operating_cash_flow": 139514000, "stock_based_compensation": 10756000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47169000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -972742000, "dividends_paid": 89494000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 731484000, "free_cash_flow": 186683000, "net_change_in_cash": -101744000 }, "raw_data": { "income": { "ebit": "74579000", "ebitda": "165563000", "netIncome": "61979000", "grossProfit": "203941000", "depreciation": "None", "totalRevenue": "267213000", "costOfRevenue": "63272000", "interestIncome": "26875000", "incomeBeforeTax": "64001000", "interestExpense": "26875000", "operatingIncome": "173641000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "28897000", "reportedCurrency": "USD", "netInterestIncome": "-26875000", "nonInterestIncome": "None", "operatingExpenses": "30300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "16297000", "costofGoodsAndServicesSold": "63272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90984000", "sellingGeneralAndAdministrative": "30300000", "netIncomeFromContinuingOperations": "64001000" }, "balance": { "goodwill": "None", "inventory": "-766000", "commonStock": "1136000", "currentDebt": "None", "investments": "None", "totalAssets": "3638622000", "longTermDebt": "866330000", "shortTermDebt": "59340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "78246000", "reportedCurrency": "USD", "retainedEarnings": "-118751000", "totalLiabilities": "1016173000", "otherCurrentAssets": "-114417000", "totalCurrentAssets": "128943000", "currentLongTermDebt": "None", "longTermInvestments": "766000", "shortTermInvestments": "766000", "currentNetReceivables": "35560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3509679000", "currentAccountsPayable": "31112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3401613000", "shortLongTermDebtTotal": "925670000", "totalShareholderEquity": "2622449000", "capitalLeaseObligations": "59340000", "otherCurrentLiabilities": "-37716000", "totalCurrentLiabilities": "90503000", "otherNonCurrentLiabilities": "59340000", "totalNonCurrentLiabilities": "925670000", "cashAndShortTermInvestments": "78857000", "commonStockSharesOutstanding": "106799048", "intangibleAssetsExcludingGoodwill": "78246000", "cashAndCashEquivalentsAtCarryingValue": "78857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64001000", "profitLoss": "None", "dividendPayout": "89494000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3879000", "operatingCashflow": "139514000", "capitalExpenditures": "47169000", "changeInReceivables": "-875000", "changeInExchangeRate": "None", "cashflowFromFinancing": "731484000", "cashflowFromInvestment": "-972742000", "stockBasedCompensation": "10756000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89494000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-101744000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-854000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90984000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 212494000, "cost_of_revenue": 51671000, "gross_profit": 160823000, "ebit": 55269000, "ebitda": 129330000, "pretax_income": 47075000, "tax_provision": 18282000, "net_income": 46210000, "net_income_to_common": 46210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180601000, "total_current_assets": 208698000, "total_assets": 2787685000, "short_term_debt": 52727000, "long_term_debt": 759722000, "total_debt": 812449000, "total_liabilities": 879262000, "total_equity": 1908423000, "shares_outstanding": 87335749, "goodwill_and_intangibles": 60839000 }, "cash_flow": { "operating_cash_flow": 102775000, "capital_expenditure": 57951000, "free_cash_flow": 160726000, "dividends_paid": 65468000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321435, "ticker_id": 3349, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55269000", "ebitda": "129330000", "netIncome": "46210000", "grossProfit": "160823000", "depreciation": "None", "totalRevenue": "212494000", "costOfRevenue": "51671000", "interestIncome": "25416000", "incomeBeforeTax": "47075000", "interestExpense": "25416000", "operatingIncome": "135311000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "18282000", "reportedCurrency": "USD", "netInterestIncome": "-25416000", "nonInterestIncome": "None", "operatingExpenses": "25194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "17222000", "costofGoodsAndServicesSold": "51671000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74061000", "sellingGeneralAndAdministrative": "25194000", "netIncomeFromContinuingOperations": "47075000" }, "balance": { "goodwill": "None", "inventory": "-8769999", "commonStock": "966000", "currentDebt": "None", "investments": "None", "totalAssets": "2787685000", "longTermDebt": "759722000", "shortTermDebt": "52727000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "60839000", "reportedCurrency": "USD", "retainedEarnings": "-262000", "totalLiabilities": "879262000", "otherCurrentAssets": "-207773000", "totalCurrentAssets": "208698000", "currentLongTermDebt": "None", "longTermInvestments": "8770000", "shortTermInvestments": "8770000", "currentNetReceivables": "27172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2578987000", "currentAccountsPayable": "21074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2487341000", "shortLongTermDebtTotal": "812449000", "totalShareholderEquity": "1908423000", "capitalLeaseObligations": "52727000", "otherCurrentLiabilities": "-36789000", "totalCurrentLiabilities": "66813000", "otherNonCurrentLiabilities": "52727000", "totalNonCurrentLiabilities": "812449000", "cashAndShortTermInvestments": "180601000", "commonStockSharesOutstanding": "87335749", "intangibleAssetsExcludingGoodwill": "60839000", "cashAndCashEquivalentsAtCarryingValue": "180601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47075000", "profitLoss": "None", "dividendPayout": "65468000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1460000", "operatingCashflow": "102775000", "capitalExpenditures": "57951000", "changeInReceivables": "-2347000", "changeInExchangeRate": "None", "cashflowFromFinancing": "578169000", "cashflowFromInvestment": "-507213000", "stockBasedCompensation": "10147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65468000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "173731000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 212494000, "cost_of_revenue": 51671000, "gross_profit": 160823000, "research_and_development": 0.22, "selling_general_admin": 25194000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55269000, "depreciation_amortisation": 74061000, "ebitda": 129330000, "interest_expense": 25416000, "interest_income": null, "other_non_operating": null, "pretax_income": 47075000, "tax_provision": 18282000, "effective_tax_rate": null, "net_income": 46210000, "net_income_continuing_ops": 47075000, "net_income_to_common": 46210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180601000, "short_term_investments": 8770000, "net_receivables": 27172000, "inventory": -8769999, "other_current_assets": null, "total_current_assets": 208698000, "net_ppe": null, "goodwill": null, "intangible_assets": 60839000, "goodwill_and_intangibles": 60839000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2578987000, "total_assets": 2787685000, "short_term_debt": 52727000, "accounts_payable": 21074000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66813000, "long_term_debt": 759722000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 812449000, "total_liabilities": 879262000, "total_debt": 812449000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -262000, "total_equity": 1908423000, "shares_outstanding": 87335749, "operating_cash_flow": 102775000, "stock_based_compensation": 10147000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57951000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -507213000, "dividends_paid": 65468000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 578169000, "free_cash_flow": 160726000, "net_change_in_cash": 173731000 }, "raw_data": { "income": { "ebit": "55269000", "ebitda": "129330000", "netIncome": "46210000", "grossProfit": "160823000", "depreciation": "None", "totalRevenue": "212494000", "costOfRevenue": "51671000", "interestIncome": "25416000", "incomeBeforeTax": "47075000", "interestExpense": "25416000", "operatingIncome": "135311000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "18282000", "reportedCurrency": "USD", "netInterestIncome": "-25416000", "nonInterestIncome": "None", "operatingExpenses": "25194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "17222000", "costofGoodsAndServicesSold": "51671000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74061000", "sellingGeneralAndAdministrative": "25194000", "netIncomeFromContinuingOperations": "47075000" }, "balance": { "goodwill": "None", "inventory": "-8769999", "commonStock": "966000", "currentDebt": "None", "investments": "None", "totalAssets": "2787685000", "longTermDebt": "759722000", "shortTermDebt": "52727000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "60839000", "reportedCurrency": "USD", "retainedEarnings": "-262000", "totalLiabilities": "879262000", "otherCurrentAssets": "-207773000", "totalCurrentAssets": "208698000", "currentLongTermDebt": "None", "longTermInvestments": "8770000", "shortTermInvestments": "8770000", "currentNetReceivables": "27172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2578987000", "currentAccountsPayable": "21074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2487341000", "shortLongTermDebtTotal": "812449000", "totalShareholderEquity": "1908423000", "capitalLeaseObligations": "52727000", "otherCurrentLiabilities": "-36789000", "totalCurrentLiabilities": "66813000", "otherNonCurrentLiabilities": "52727000", "totalNonCurrentLiabilities": "812449000", "cashAndShortTermInvestments": "180601000", "commonStockSharesOutstanding": "87335749", "intangibleAssetsExcludingGoodwill": "60839000", "cashAndCashEquivalentsAtCarryingValue": "180601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47075000", "profitLoss": "None", "dividendPayout": "65468000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1460000", "operatingCashflow": "102775000", "capitalExpenditures": "57951000", "changeInReceivables": "-2347000", "changeInExchangeRate": "None", "cashflowFromFinancing": "578169000", "cashflowFromInvestment": "-507213000", "stockBasedCompensation": "10147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65468000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "173731000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74061000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 245078000, "cost_of_revenue": 56763000, "gross_profit": 188315000, "ebit": 121162000, "ebitda": 194095000, "pretax_income": 94562000, "tax_provision": null, "net_income": 91187000, "net_income_to_common": 91187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51714000, "total_current_assets": 63676000, "total_assets": 12397392000, "short_term_debt": 3358365000, "long_term_debt": 3247451000, "total_debt": 6605816000, "total_liabilities": 3763686000, "total_equity": 8255009000, "shares_outstanding": 228312000, "goodwill_and_intangibles": 135201000 }, "cash_flow": { "operating_cash_flow": 141166000, "capital_expenditure": 63041000, "free_cash_flow": 204207000, "dividends_paid": 105803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321398, "ticker_id": 3349, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121162000", "ebitda": "194095000", "netIncome": "91187000", "grossProfit": "188315000", "depreciation": "None", "totalRevenue": "245078000", "costOfRevenue": "56763000", "interestIncome": "None", "incomeBeforeTax": "94562000", "interestExpense": "26600000", "operatingIncome": "100457000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-26600000", "nonInterestIncome": "None", "operatingExpenses": "87858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72933000", "sellingGeneralAndAdministrative": "14925000", "netIncomeFromContinuingOperations": "94562000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2263000", "currentDebt": "None", "investments": "None", "totalAssets": "12397392000", "longTermDebt": "3247451000", "shortTermDebt": "3358365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "135201000", "reportedCurrency": "USD", "retainedEarnings": "-651692000", "totalLiabilities": "3763686000", "otherCurrentAssets": "None", "totalCurrentAssets": "63676000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12284956000", "currentAccountsPayable": "125007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3247451000", "totalShareholderEquity": "8255009000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "197637000", "totalCurrentLiabilities": "404830000", "otherNonCurrentLiabilities": "110914000", "totalNonCurrentLiabilities": "3358374000", "cashAndShortTermInvestments": "51714000", "commonStockSharesOutstanding": "228312000", "intangibleAssetsExcludingGoodwill": "135201000", "cashAndCashEquivalentsAtCarryingValue": "51714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91187000", "profitLoss": "None", "dividendPayout": "105803000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141166000", "capitalExpenditures": "63041000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-314937000", "cashflowFromInvestment": "59707000", "stockBasedCompensation": "4063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105803000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202205000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68286000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 245078000, "cost_of_revenue": 56763000, "gross_profit": 188315000, "research_and_development": null, "selling_general_admin": 14925000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121162000, "depreciation_amortisation": 72933000, "ebitda": 194095000, "interest_expense": 26600000, "interest_income": null, "other_non_operating": null, "pretax_income": 94562000, "tax_provision": null, "effective_tax_rate": null, "net_income": 91187000, "net_income_continuing_ops": 94562000, "net_income_to_common": 91187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51714000, "short_term_investments": null, "net_receivables": 11962000, "inventory": null, "other_current_assets": null, "total_current_assets": 63676000, "net_ppe": null, "goodwill": null, "intangible_assets": 135201000, "goodwill_and_intangibles": 135201000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12284956000, "total_assets": 12397392000, "short_term_debt": 3358365000, "accounts_payable": 125007000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 404830000, "long_term_debt": 3247451000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3358374000, "total_liabilities": 3763686000, "total_debt": 6605816000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -651692000, "total_equity": 8255009000, "shares_outstanding": 228312000, "operating_cash_flow": 141166000, "stock_based_compensation": 4063000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63041000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 59707000, "dividends_paid": 105803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -314937000, "free_cash_flow": 204207000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121162000", "ebitda": "194095000", "netIncome": "91187000", "grossProfit": "188315000", "depreciation": "None", "totalRevenue": "245078000", "costOfRevenue": "56763000", "interestIncome": "None", "incomeBeforeTax": "94562000", "interestExpense": "26600000", "operatingIncome": "100457000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-26600000", "nonInterestIncome": "None", "operatingExpenses": "87858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72933000", "sellingGeneralAndAdministrative": "14925000", "netIncomeFromContinuingOperations": "94562000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2263000", "currentDebt": "None", "investments": "None", "totalAssets": "12397392000", "longTermDebt": "3247451000", "shortTermDebt": "3358365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "135201000", "reportedCurrency": "USD", "retainedEarnings": "-651692000", "totalLiabilities": "3763686000", "otherCurrentAssets": "None", "totalCurrentAssets": "63676000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12284956000", "currentAccountsPayable": "125007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3247451000", "totalShareholderEquity": "8255009000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "197637000", "totalCurrentLiabilities": "404830000", "otherNonCurrentLiabilities": "110914000", "totalNonCurrentLiabilities": "3358374000", "cashAndShortTermInvestments": "51714000", "commonStockSharesOutstanding": "228312000", "intangibleAssetsExcludingGoodwill": "135201000", "cashAndCashEquivalentsAtCarryingValue": "51714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91187000", "profitLoss": "None", "dividendPayout": "105803000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141166000", "capitalExpenditures": "63041000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-314937000", "cashflowFromInvestment": "59707000", "stockBasedCompensation": "4063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105803000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202205000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68286000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 240656000, "cost_of_revenue": 212884000, "gross_profit": 27772000, "ebit": -40780000, "ebitda": 36039000, "pretax_income": -67735000, "tax_provision": null, "net_income": -65423000, "net_income_to_common": -65423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165778000, "total_current_assets": 479858000, "total_assets": 12612713000, "short_term_debt": 69211000, "long_term_debt": 3251909000, "total_debt": 3321120000, "total_liabilities": 3774694000, "total_equity": 8460563000, "shares_outstanding": 232051000, "goodwill_and_intangibles": 140627000 }, "cash_flow": { "operating_cash_flow": 111745000, "capital_expenditure": 81928000, "free_cash_flow": 193673000, "dividends_paid": 117542000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321399, "ticker_id": 3349, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-40780000", "ebitda": "36039000", "netIncome": "-65423000", "grossProfit": "27772000", "depreciation": "None", "totalRevenue": "240656000", "costOfRevenue": "212884000", "interestIncome": "None", "incomeBeforeTax": "-67735000", "interestExpense": "26955000", "operatingIncome": "92792000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-25451000", "nonInterestIncome": "None", "operatingExpenses": "-65020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76819000", "sellingGeneralAndAdministrative": "19199000", "netIncomeFromContinuingOperations": "-67735000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2316000", "currentDebt": "None", "investments": "None", "totalAssets": "12612713000", "longTermDebt": "3251909000", "shortTermDebt": "69211000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "140627000", "reportedCurrency": "USD", "retainedEarnings": "-642130000", "totalLiabilities": "3774694000", "otherCurrentAssets": "None", "totalCurrentAssets": "479858000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "140627000", "currentAccountsPayable": "120849000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3499825000", "totalShareholderEquity": "8460563000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-120849000", "totalCurrentLiabilities": "69211000", "otherNonCurrentLiabilities": "116487000", "totalNonCurrentLiabilities": "3705483000", "cashAndShortTermInvestments": "165778000", "commonStockSharesOutstanding": "232051000", "intangibleAssetsExcludingGoodwill": "140627000", "cashAndCashEquivalentsAtCarryingValue": "165778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66375000", "profitLoss": "None", "dividendPayout": "117542000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "111745000", "capitalExpenditures": "81928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206707000", "cashflowFromInvestment": "-53680000", "stockBasedCompensation": "8537000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117542000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100121000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 240656000, "cost_of_revenue": 212884000, "gross_profit": 27772000, "research_and_development": null, "selling_general_admin": 19199000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40780000, "depreciation_amortisation": 76819000, "ebitda": 36039000, "interest_expense": 26955000, "interest_income": null, "other_non_operating": null, "pretax_income": -67735000, "tax_provision": null, "effective_tax_rate": null, "net_income": -65423000, "net_income_continuing_ops": -67735000, "net_income_to_common": -65423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165778000, "short_term_investments": null, "net_receivables": 314080000, "inventory": null, "other_current_assets": null, "total_current_assets": 479858000, "net_ppe": null, "goodwill": null, "intangible_assets": 140627000, "goodwill_and_intangibles": 140627000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 140627000, "total_assets": 12612713000, "short_term_debt": 69211000, "accounts_payable": 120849000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69211000, "long_term_debt": 3251909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3705483000, "total_liabilities": 3774694000, "total_debt": 3321120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -642130000, "total_equity": 8460563000, "shares_outstanding": 232051000, "operating_cash_flow": 111745000, "stock_based_compensation": 8537000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81928000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53680000, "dividends_paid": 117542000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -206707000, "free_cash_flow": 193673000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-40780000", "ebitda": "36039000", "netIncome": "-65423000", "grossProfit": "27772000", "depreciation": "None", "totalRevenue": "240656000", "costOfRevenue": "212884000", "interestIncome": "None", "incomeBeforeTax": "-67735000", "interestExpense": "26955000", "operatingIncome": "92792000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-25451000", "nonInterestIncome": "None", "operatingExpenses": "-65020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76819000", "sellingGeneralAndAdministrative": "19199000", "netIncomeFromContinuingOperations": "-67735000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2316000", "currentDebt": "None", "investments": "None", "totalAssets": "12612713000", "longTermDebt": "3251909000", "shortTermDebt": "69211000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "140627000", "reportedCurrency": "USD", "retainedEarnings": "-642130000", "totalLiabilities": "3774694000", "otherCurrentAssets": "None", "totalCurrentAssets": "479858000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "140627000", "currentAccountsPayable": "120849000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3499825000", "totalShareholderEquity": "8460563000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-120849000", "totalCurrentLiabilities": "69211000", "otherNonCurrentLiabilities": "116487000", "totalNonCurrentLiabilities": "3705483000", "cashAndShortTermInvestments": "165778000", "commonStockSharesOutstanding": "232051000", "intangibleAssetsExcludingGoodwill": "140627000", "cashAndCashEquivalentsAtCarryingValue": "165778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66375000", "profitLoss": "None", "dividendPayout": "117542000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "111745000", "capitalExpenditures": "81928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206707000", "cashflowFromInvestment": "-53680000", "stockBasedCompensation": "8537000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117542000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100121000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76819000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 253242000, "cost_of_revenue": 57879000, "gross_profit": 195363000, "ebit": 112549000, "ebitda": 193721000, "pretax_income": 93056000, "tax_provision": null, "net_income": 89919000, "net_income_to_common": 89919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314420000, "total_current_assets": 553984000, "total_assets": 12851008000, "short_term_debt": 582000, "long_term_debt": 3249733000, "total_debt": 3250315000, "total_liabilities": 3808649000, "total_equity": 8676115000, "shares_outstanding": 234587000, "goodwill_and_intangibles": 154931000 }, "cash_flow": { "operating_cash_flow": 149632000, "capital_expenditure": 89152000, "free_cash_flow": 238784000, "dividends_paid": 103061000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321401, "ticker_id": 3349, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112549000", "ebitda": "193721000", "netIncome": "89919000", "grossProfit": "195363000", "depreciation": "None", "totalRevenue": "253242000", "costOfRevenue": "57879000", "interestIncome": "None", "incomeBeforeTax": "93056000", "interestExpense": "25463000", "operatingIncome": "94154000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-25463000", "nonInterestIncome": "None", "operatingExpenses": "101209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81172000", "sellingGeneralAndAdministrative": "20037000", "netIncomeFromContinuingOperations": "93056000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2328000", "currentDebt": "None", "investments": "None", "totalAssets": "12851008000", "longTermDebt": "3249733000", "shortTermDebt": "582000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "154931000", "reportedCurrency": "USD", "retainedEarnings": "-474813000", "totalLiabilities": "3808649000", "otherCurrentAssets": "-81191000", "totalCurrentAssets": "553984000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "320755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12297024000", "currentAccountsPayable": "153558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3372603000", "totalShareholderEquity": "8676115000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41608000", "totalCurrentLiabilities": "195748000", "otherNonCurrentLiabilities": "122870000", "totalNonCurrentLiabilities": "3612901000", "cashAndShortTermInvestments": "314420000", "commonStockSharesOutstanding": "234587000", "intangibleAssetsExcludingGoodwill": "154931000", "cashAndCashEquivalentsAtCarryingValue": "314420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93056000", "profitLoss": "None", "dividendPayout": "103061000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149632000", "capitalExpenditures": "89152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-358405000", "cashflowFromInvestment": "-37995000", "stockBasedCompensation": "11929000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103061000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-148372000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 253242000, "cost_of_revenue": 57879000, "gross_profit": 195363000, "research_and_development": null, "selling_general_admin": 20037000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112549000, "depreciation_amortisation": 81172000, "ebitda": 193721000, "interest_expense": 25463000, "interest_income": null, "other_non_operating": null, "pretax_income": 93056000, "tax_provision": null, "effective_tax_rate": null, "net_income": 89919000, "net_income_continuing_ops": 93056000, "net_income_to_common": 89919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 314420000, "short_term_investments": null, "net_receivables": 320755000, "inventory": null, "other_current_assets": null, "total_current_assets": 553984000, "net_ppe": null, "goodwill": null, "intangible_assets": 154931000, "goodwill_and_intangibles": 154931000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12297024000, "total_assets": 12851008000, "short_term_debt": 582000, "accounts_payable": 153558000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195748000, "long_term_debt": 3249733000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3612901000, "total_liabilities": 3808649000, "total_debt": 3250315000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -474813000, "total_equity": 8676115000, "shares_outstanding": 234587000, "operating_cash_flow": 149632000, "stock_based_compensation": 11929000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89152000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37995000, "dividends_paid": 103061000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -358405000, "free_cash_flow": 238784000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112549000", "ebitda": "193721000", "netIncome": "89919000", "grossProfit": "195363000", "depreciation": "None", "totalRevenue": "253242000", "costOfRevenue": "57879000", "interestIncome": "None", "incomeBeforeTax": "93056000", "interestExpense": "25463000", "operatingIncome": "94154000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-25463000", "nonInterestIncome": "None", "operatingExpenses": "101209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81172000", "sellingGeneralAndAdministrative": "20037000", "netIncomeFromContinuingOperations": "93056000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2328000", "currentDebt": "None", "investments": "None", "totalAssets": "12851008000", "longTermDebt": "3249733000", "shortTermDebt": "582000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "154931000", "reportedCurrency": "USD", "retainedEarnings": "-474813000", "totalLiabilities": "3808649000", "otherCurrentAssets": "-81191000", "totalCurrentAssets": "553984000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "320755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12297024000", "currentAccountsPayable": "153558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3372603000", "totalShareholderEquity": "8676115000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41608000", "totalCurrentLiabilities": "195748000", "otherNonCurrentLiabilities": "122870000", "totalNonCurrentLiabilities": "3612901000", "cashAndShortTermInvestments": "314420000", "commonStockSharesOutstanding": "234587000", "intangibleAssetsExcludingGoodwill": "154931000", "cashAndCashEquivalentsAtCarryingValue": "314420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93056000", "profitLoss": "None", "dividendPayout": "103061000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149632000", "capitalExpenditures": "89152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-358405000", "cashflowFromInvestment": "-37995000", "stockBasedCompensation": "11929000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103061000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-148372000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75918000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 249507000, "cost_of_revenue": 55298000, "gross_profit": 194209000, "ebit": 103224000, "ebitda": 168624000, "pretax_income": 120394000, "tax_provision": 5702000, "net_income": 116334000, "net_income_to_common": 116334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 431117000, "total_current_assets": 877496000, "total_assets": 13079612000, "short_term_debt": 108320000, "long_term_debt": 3347575000, "total_debt": 3455895000, "total_liabilities": 3884588000, "total_equity": 8837090000, "shares_outstanding": 236099000, "goodwill_and_intangibles": 174192000 }, "cash_flow": { "operating_cash_flow": 128157000, "capital_expenditure": 83196000, "free_cash_flow": 211353000, "dividends_paid": 100102000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321402, "ticker_id": 3349, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103224000", "ebitda": "168624000", "netIncome": "116334000", "grossProfit": "194209000", "depreciation": "None", "totalRevenue": "249507000", "costOfRevenue": "55298000", "interestIncome": "None", "incomeBeforeTax": "120394000", "interestExpense": "26701000", "operatingIncome": "174457000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5702000", "reportedCurrency": "USD", "netInterestIncome": "-26701000", "nonInterestIncome": "None", "operatingExpenses": "19752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65400000", "sellingGeneralAndAdministrative": "19752000", "netIncomeFromContinuingOperations": "120394000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2367000", "currentDebt": "None", "investments": "None", "totalAssets": "13079612000", "longTermDebt": "3347575000", "shortTermDebt": "108320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "174192000", "reportedCurrency": "USD", "retainedEarnings": "-462309000", "totalLiabilities": "3884588000", "otherCurrentAssets": "136353000", "totalCurrentAssets": "877496000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "310026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12202116000", "currentAccountsPayable": "115727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3347575000", "totalShareholderEquity": "8837090000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105598000", "totalCurrentLiabilities": "329645000", "otherNonCurrentLiabilities": "129683000", "totalNonCurrentLiabilities": "3554943000", "cashAndShortTermInvestments": "431117000", "commonStockSharesOutstanding": "236099000", "intangibleAssetsExcludingGoodwill": "174192000", "cashAndCashEquivalentsAtCarryingValue": "431117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120394000", "profitLoss": "None", "dividendPayout": "100102000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128157000", "capitalExpenditures": "83196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117310000", "cashflowFromInvestment": "-4343000", "stockBasedCompensation": "10091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100102000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 249507000, "cost_of_revenue": 55298000, "gross_profit": 194209000, "research_and_development": null, "selling_general_admin": 19752000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103224000, "depreciation_amortisation": 65400000, "ebitda": 168624000, "interest_expense": 26701000, "interest_income": null, "other_non_operating": null, "pretax_income": 120394000, "tax_provision": 5702000, "effective_tax_rate": null, "net_income": 116334000, "net_income_continuing_ops": 120394000, "net_income_to_common": 116334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 431117000, "short_term_investments": null, "net_receivables": 310026000, "inventory": null, "other_current_assets": null, "total_current_assets": 877496000, "net_ppe": null, "goodwill": null, "intangible_assets": 174192000, "goodwill_and_intangibles": 174192000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12202116000, "total_assets": 13079612000, "short_term_debt": 108320000, "accounts_payable": 115727000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 329645000, "long_term_debt": 3347575000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3554943000, "total_liabilities": 3884588000, "total_debt": 3455895000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -462309000, "total_equity": 8837090000, "shares_outstanding": 236099000, "operating_cash_flow": 128157000, "stock_based_compensation": 10091000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83196000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4343000, "dividends_paid": 100102000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117310000, "free_cash_flow": 211353000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103224000", "ebitda": "168624000", "netIncome": "116334000", "grossProfit": "194209000", "depreciation": "None", "totalRevenue": "249507000", "costOfRevenue": "55298000", "interestIncome": "None", "incomeBeforeTax": "120394000", "interestExpense": "26701000", "operatingIncome": "174457000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5702000", "reportedCurrency": "USD", "netInterestIncome": "-26701000", "nonInterestIncome": "None", "operatingExpenses": "19752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65400000", "sellingGeneralAndAdministrative": "19752000", "netIncomeFromContinuingOperations": "120394000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2367000", "currentDebt": "None", "investments": "None", "totalAssets": "13079612000", "longTermDebt": "3347575000", "shortTermDebt": "108320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "174192000", "reportedCurrency": "USD", "retainedEarnings": "-462309000", "totalLiabilities": "3884588000", "otherCurrentAssets": "136353000", "totalCurrentAssets": "877496000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "310026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12202116000", "currentAccountsPayable": "115727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3347575000", "totalShareholderEquity": "8837090000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105598000", "totalCurrentLiabilities": "329645000", "otherNonCurrentLiabilities": "129683000", "totalNonCurrentLiabilities": "3554943000", "cashAndShortTermInvestments": "431117000", "commonStockSharesOutstanding": "236099000", "intangibleAssetsExcludingGoodwill": "174192000", "cashAndCashEquivalentsAtCarryingValue": "431117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120394000", "profitLoss": "None", "dividendPayout": "100102000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128157000", "capitalExpenditures": "83196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117310000", "cashflowFromInvestment": "-4343000", "stockBasedCompensation": "10091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100102000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65400000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 252287000, "cost_of_revenue": 55261000, "gross_profit": 197026000, "ebit": 88179000, "ebitda": 165733000, "pretax_income": 74048000, "tax_provision": -5702000, "net_income": 71199000, "net_income_to_common": 71199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 504579000, "total_current_assets": 880944000, "total_assets": 13085857000, "short_term_debt": 3484721000, "long_term_debt": 3348060000, "total_debt": 6832781000, "total_liabilities": 3911111000, "total_equity": 8803139000, "shares_outstanding": 227395984, "goodwill_and_intangibles": 187600000 }, "cash_flow": { "operating_cash_flow": 152551000, "capital_expenditure": 79148000, "free_cash_flow": 231699000, "dividends_paid": 2314000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321403, "ticker_id": 3349, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88179000", "ebitda": "165733000", "netIncome": "71199000", "grossProfit": "197026000", "depreciation": "None", "totalRevenue": "252287000", "costOfRevenue": "55261000", "interestIncome": "None", "incomeBeforeTax": "74048000", "interestExpense": "27288000", "operatingIncome": "177158000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5702000", "reportedCurrency": "USD", "netInterestIncome": "-27288000", "nonInterestIncome": "None", "operatingExpenses": "19868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77554000", "sellingGeneralAndAdministrative": "19868000", "netIncomeFromContinuingOperations": "74048000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2362000", "currentDebt": "None", "investments": "None", "totalAssets": "13085857000", "longTermDebt": "3348060000", "shortTermDebt": "3484721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "187600000", "reportedCurrency": "USD", "retainedEarnings": "-474550000", "totalLiabilities": "3911111000", "otherCurrentAssets": "68491000", "totalCurrentAssets": "880944000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "307874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12204913000", "currentAccountsPayable": "141999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3348060000", "totalShareholderEquity": "8803139000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105519000", "totalCurrentLiabilities": "426390000", "otherNonCurrentLiabilities": "136661000", "totalNonCurrentLiabilities": "3484721000", "cashAndShortTermInvestments": "504579000", "commonStockSharesOutstanding": "227395984", "intangibleAssetsExcludingGoodwill": "187600000", "cashAndCashEquivalentsAtCarryingValue": "504579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70660000", "profitLoss": "None", "dividendPayout": "2314000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152551000", "capitalExpenditures": "79148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "375205000", "cashflowFromInvestment": "-29043000", "stockBasedCompensation": "9699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2314000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 252287000, "cost_of_revenue": 55261000, "gross_profit": 197026000, "research_and_development": null, "selling_general_admin": 19868000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88179000, "depreciation_amortisation": 77554000, "ebitda": 165733000, "interest_expense": 27288000, "interest_income": null, "other_non_operating": null, "pretax_income": 74048000, "tax_provision": -5702000, "effective_tax_rate": null, "net_income": 71199000, "net_income_continuing_ops": 74048000, "net_income_to_common": 71199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 504579000, "short_term_investments": null, "net_receivables": 307874000, "inventory": null, "other_current_assets": null, "total_current_assets": 880944000, "net_ppe": null, "goodwill": null, "intangible_assets": 187600000, "goodwill_and_intangibles": 187600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12204913000, "total_assets": 13085857000, "short_term_debt": 3484721000, "accounts_payable": 141999000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 426390000, "long_term_debt": 3348060000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3484721000, "total_liabilities": 3911111000, "total_debt": 6832781000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -474550000, "total_equity": 8803139000, "shares_outstanding": 227395984, "operating_cash_flow": 152551000, "stock_based_compensation": 9699000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79148000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29043000, "dividends_paid": 2314000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 375205000, "free_cash_flow": 231699000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88179000", "ebitda": "165733000", "netIncome": "71199000", "grossProfit": "197026000", "depreciation": "None", "totalRevenue": "252287000", "costOfRevenue": "55261000", "interestIncome": "None", "incomeBeforeTax": "74048000", "interestExpense": "27288000", "operatingIncome": "177158000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5702000", "reportedCurrency": "USD", "netInterestIncome": "-27288000", "nonInterestIncome": "None", "operatingExpenses": "19868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77554000", "sellingGeneralAndAdministrative": "19868000", "netIncomeFromContinuingOperations": "74048000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2362000", "currentDebt": "None", "investments": "None", "totalAssets": "13085857000", "longTermDebt": "3348060000", "shortTermDebt": "3484721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "187600000", "reportedCurrency": "USD", "retainedEarnings": "-474550000", "totalLiabilities": "3911111000", "otherCurrentAssets": "68491000", "totalCurrentAssets": "880944000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "307874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12204913000", "currentAccountsPayable": "141999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3348060000", "totalShareholderEquity": "8803139000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105519000", "totalCurrentLiabilities": "426390000", "otherNonCurrentLiabilities": "136661000", "totalNonCurrentLiabilities": "3484721000", "cashAndShortTermInvestments": "504579000", "commonStockSharesOutstanding": "227395984", "intangibleAssetsExcludingGoodwill": "187600000", "cashAndCashEquivalentsAtCarryingValue": "504579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70660000", "profitLoss": "None", "dividendPayout": "2314000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152551000", "capitalExpenditures": "79148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "375205000", "cashflowFromInvestment": "-29043000", "stockBasedCompensation": "9699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2314000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77554000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 242895000, "cost_of_revenue": 56006000, "gross_profit": 186889000, "ebit": 93083000, "ebitda": 158756000, "pretax_income": 64910000, "tax_provision": null, "net_income": 62185000, "net_income_to_common": 62185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55971000, "total_current_assets": 356680000, "total_assets": 12648218000, "short_term_debt": null, "long_term_debt": 3345962000, "total_debt": 3345962000, "total_liabilities": 3922239000, "total_equity": 8324070000, "shares_outstanding": 222856000, "goodwill_and_intangibles": 206623000 }, "cash_flow": { "operating_cash_flow": 116256000, "capital_expenditure": 88377000, "free_cash_flow": 204633000, "dividends_paid": 98116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321404, "ticker_id": 3349, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93083000", "ebitda": "158756000", "netIncome": "62185000", "grossProfit": "186889000", "depreciation": "None", "totalRevenue": "242895000", "costOfRevenue": "56006000", "interestIncome": "None", "incomeBeforeTax": "64910000", "interestExpense": "28173000", "operatingIncome": "164949000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-28173000", "nonInterestIncome": "None", "operatingExpenses": "21940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65673000", "sellingGeneralAndAdministrative": "21940000", "netIncomeFromContinuingOperations": "64910000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2253000", "currentDebt": "None", "investments": "None", "totalAssets": "12648218000", "longTermDebt": "3345962000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "206623000", "reportedCurrency": "USD", "retainedEarnings": "-441881000", "totalLiabilities": "3922239000", "otherCurrentAssets": "None", "totalCurrentAssets": "356680000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12291538000", "currentAccountsPayable": "149707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3345962000", "totalShareholderEquity": "8324070000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97823000", "totalCurrentLiabilities": "428804000", "otherNonCurrentLiabilities": "147473000", "totalNonCurrentLiabilities": "3493435000", "cashAndShortTermInvestments": "55971000", "commonStockSharesOutstanding": "222856000", "intangibleAssetsExcludingGoodwill": "206623000", "cashAndCashEquivalentsAtCarryingValue": "55971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64910000", "profitLoss": "None", "dividendPayout": "98116000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116256000", "capitalExpenditures": "88377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "174710000", "cashflowFromInvestment": "-296831000", "stockBasedCompensation": "11539000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65673000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 242895000, "cost_of_revenue": 56006000, "gross_profit": 186889000, "research_and_development": null, "selling_general_admin": 21940000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93083000, "depreciation_amortisation": 65673000, "ebitda": 158756000, "interest_expense": 28173000, "interest_income": null, "other_non_operating": null, "pretax_income": 64910000, "tax_provision": null, "effective_tax_rate": null, "net_income": 62185000, "net_income_continuing_ops": 64910000, "net_income_to_common": 62185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55971000, "short_term_investments": null, "net_receivables": 300709000, "inventory": null, "other_current_assets": null, "total_current_assets": 356680000, "net_ppe": null, "goodwill": null, "intangible_assets": 206623000, "goodwill_and_intangibles": 206623000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12291538000, "total_assets": 12648218000, "short_term_debt": null, "accounts_payable": 149707000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 428804000, "long_term_debt": 3345962000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3493435000, "total_liabilities": 3922239000, "total_debt": 3345962000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -441881000, "total_equity": 8324070000, "shares_outstanding": 222856000, "operating_cash_flow": 116256000, "stock_based_compensation": 11539000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88377000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -296831000, "dividends_paid": 98116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 174710000, "free_cash_flow": 204633000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93083000", "ebitda": "158756000", "netIncome": "62185000", "grossProfit": "186889000", "depreciation": "None", "totalRevenue": "242895000", "costOfRevenue": "56006000", "interestIncome": "None", "incomeBeforeTax": "64910000", "interestExpense": "28173000", "operatingIncome": "164949000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-28173000", "nonInterestIncome": "None", "operatingExpenses": "21940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65673000", "sellingGeneralAndAdministrative": "21940000", "netIncomeFromContinuingOperations": "64910000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2253000", "currentDebt": "None", "investments": "None", "totalAssets": "12648218000", "longTermDebt": "3345962000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "206623000", "reportedCurrency": "USD", "retainedEarnings": "-441881000", "totalLiabilities": "3922239000", "otherCurrentAssets": "None", "totalCurrentAssets": "356680000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12291538000", "currentAccountsPayable": "149707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3345962000", "totalShareholderEquity": "8324070000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97823000", "totalCurrentLiabilities": "428804000", "otherNonCurrentLiabilities": "147473000", "totalNonCurrentLiabilities": "3493435000", "cashAndShortTermInvestments": "55971000", "commonStockSharesOutstanding": "222856000", "intangibleAssetsExcludingGoodwill": "206623000", "cashAndCashEquivalentsAtCarryingValue": "55971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64910000", "profitLoss": "None", "dividendPayout": "98116000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116256000", "capitalExpenditures": "88377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "174710000", "cashflowFromInvestment": "-296831000", "stockBasedCompensation": "11539000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65673000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 241843000, "cost_of_revenue": 54867000, "gross_profit": 186976000, "ebit": 96317000, "ebitda": 158923000, "pretax_income": 70722000, "tax_provision": 10840000, "net_income": 67770000, "net_income_to_common": 67770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61836000, "total_current_assets": 353917000, "total_assets": 12420302000, "short_term_debt": 3505518000, "long_term_debt": 3350190000, "total_debt": 6855708000, "total_liabilities": 3955386000, "total_equity": 8070629000, "shares_outstanding": 219133037, "goodwill_and_intangibles": 210666000 }, "cash_flow": { "operating_cash_flow": 127242000, "capital_expenditure": 119997000, "free_cash_flow": 247239000, "dividends_paid": 97393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321406, "ticker_id": 3349, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96317000", "ebitda": "158923000", "netIncome": "67770000", "grossProfit": "186976000", "depreciation": "None", "totalRevenue": "241843000", "costOfRevenue": "54867000", "interestIncome": "None", "incomeBeforeTax": "70722000", "interestExpense": "27340000", "operatingIncome": "166050000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10840000", "reportedCurrency": "USD", "netInterestIncome": "-27340000", "nonInterestIncome": "None", "operatingExpenses": "20926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62606000", "sellingGeneralAndAdministrative": "20926000", "netIncomeFromContinuingOperations": "70722000" }, "balance": { "goodwill": "None", "inventory": "353917000", "commonStock": "2195000", "currentDebt": "None", "investments": "None", "totalAssets": "12420302000", "longTermDebt": "3350190000", "shortTermDebt": "3505518000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "210666000", "reportedCurrency": "USD", "retainedEarnings": "-407695000", "totalLiabilities": "3955386000", "otherCurrentAssets": "-353917000", "totalCurrentAssets": "353917000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "292081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12066385000", "currentAccountsPayable": "169084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3350190000", "totalShareholderEquity": "8070629000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "95288000", "totalCurrentLiabilities": "449573000", "otherNonCurrentLiabilities": "155328000", "totalNonCurrentLiabilities": "3505813000", "cashAndShortTermInvestments": "61836000", "commonStockSharesOutstanding": "219133037", "intangibleAssetsExcludingGoodwill": "210666000", "cashAndCashEquivalentsAtCarryingValue": "61836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74672000", "profitLoss": "None", "dividendPayout": "97393000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3124000", "operatingCashflow": "127242000", "capitalExpenditures": "119997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18589000", "cashflowFromInvestment": "-172527000", "stockBasedCompensation": "9918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97393000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69241000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 241843000, "cost_of_revenue": 54867000, "gross_profit": 186976000, "research_and_development": null, "selling_general_admin": 20926000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96317000, "depreciation_amortisation": 62606000, "ebitda": 158923000, "interest_expense": 27340000, "interest_income": null, "other_non_operating": null, "pretax_income": 70722000, "tax_provision": 10840000, "effective_tax_rate": null, "net_income": 67770000, "net_income_continuing_ops": 70722000, "net_income_to_common": 67770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61836000, "short_term_investments": null, "net_receivables": 292081000, "inventory": 353917000, "other_current_assets": null, "total_current_assets": 353917000, "net_ppe": null, "goodwill": null, "intangible_assets": 210666000, "goodwill_and_intangibles": 210666000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12066385000, "total_assets": 12420302000, "short_term_debt": 3505518000, "accounts_payable": 169084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 449573000, "long_term_debt": 3350190000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3505813000, "total_liabilities": 3955386000, "total_debt": 6855708000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -407695000, "total_equity": 8070629000, "shares_outstanding": 219133037, "operating_cash_flow": 127242000, "stock_based_compensation": 9918000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119997000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172527000, "dividends_paid": 97393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18589000, "free_cash_flow": 247239000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96317000", "ebitda": "158923000", "netIncome": "67770000", "grossProfit": "186976000", "depreciation": "None", "totalRevenue": "241843000", "costOfRevenue": "54867000", "interestIncome": "None", "incomeBeforeTax": "70722000", "interestExpense": "27340000", "operatingIncome": "166050000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10840000", "reportedCurrency": "USD", "netInterestIncome": "-27340000", "nonInterestIncome": "None", "operatingExpenses": "20926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62606000", "sellingGeneralAndAdministrative": "20926000", "netIncomeFromContinuingOperations": "70722000" }, "balance": { "goodwill": "None", "inventory": "353917000", "commonStock": "2195000", "currentDebt": "None", "investments": "None", "totalAssets": "12420302000", "longTermDebt": "3350190000", "shortTermDebt": "3505518000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "210666000", "reportedCurrency": "USD", "retainedEarnings": "-407695000", "totalLiabilities": "3955386000", "otherCurrentAssets": "-353917000", "totalCurrentAssets": "353917000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "292081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12066385000", "currentAccountsPayable": "169084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3350190000", "totalShareholderEquity": "8070629000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "95288000", "totalCurrentLiabilities": "449573000", "otherNonCurrentLiabilities": "155328000", "totalNonCurrentLiabilities": "3505813000", "cashAndShortTermInvestments": "61836000", "commonStockSharesOutstanding": "219133037", "intangibleAssetsExcludingGoodwill": "210666000", "cashAndCashEquivalentsAtCarryingValue": "61836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74672000", "profitLoss": "None", "dividendPayout": "97393000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3124000", "operatingCashflow": "127242000", "capitalExpenditures": "119997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18589000", "cashflowFromInvestment": "-172527000", "stockBasedCompensation": "9918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97393000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69241000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 237573000, "cost_of_revenue": 51905000, "gross_profit": 185668000, "ebit": 98219000, "ebitda": 158847000, "pretax_income": 86017000, "tax_provision": 3950000, "net_income": 82476000, "net_income_to_common": 82476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125710000, "total_current_assets": 407855000, "total_assets": 12368192000, "short_term_debt": 68088000, "long_term_debt": 3348697000, "total_debt": 3416785000, "total_liabilities": 3953016000, "total_equity": 8025665000, "shares_outstanding": 217388908, "goodwill_and_intangibles": 225177000 }, "cash_flow": { "operating_cash_flow": 101663000, "capital_expenditure": 85117000, "free_cash_flow": 186780000, "dividends_paid": 97202000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321407, "ticker_id": 3349, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98219000", "ebitda": "158847000", "netIncome": "82476000", "grossProfit": "185668000", "depreciation": "None", "totalRevenue": "237573000", "costOfRevenue": "51905000", "interestIncome": "None", "incomeBeforeTax": "86017000", "interestExpense": "28412000", "operatingIncome": "166361000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3950000", "reportedCurrency": "USD", "netInterestIncome": "-28412000", "nonInterestIncome": "None", "operatingExpenses": "19307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60628000", "sellingGeneralAndAdministrative": "19307000", "netIncomeFromContinuingOperations": "86017000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2178000", "currentDebt": "None", "investments": "None", "totalAssets": "12368192000", "longTermDebt": "3348697000", "shortTermDebt": "68088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "225177000", "reportedCurrency": "USD", "retainedEarnings": "-381507000", "totalLiabilities": "3953016000", "otherCurrentAssets": "1250000", "totalCurrentAssets": "407855000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "16510000", "currentNetReceivables": "280895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11960337000", "currentAccountsPayable": "153993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3348697000", "totalShareholderEquity": "8025665000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94582000", "totalCurrentLiabilities": "441210000", "otherNonCurrentLiabilities": "163109000", "totalNonCurrentLiabilities": "3511806000", "cashAndShortTermInvestments": "125710000", "commonStockSharesOutstanding": "217388908", "intangibleAssetsExcludingGoodwill": "225177000", "cashAndCashEquivalentsAtCarryingValue": "125710000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82067000", "profitLoss": "None", "dividendPayout": "97202000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101663000", "capitalExpenditures": "85117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100079000", "cashflowFromInvestment": "-212834000", "stockBasedCompensation": "11057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97202000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60628000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 237573000, "cost_of_revenue": 51905000, "gross_profit": 185668000, "research_and_development": null, "selling_general_admin": 19307000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98219000, "depreciation_amortisation": 60628000, "ebitda": 158847000, "interest_expense": 28412000, "interest_income": null, "other_non_operating": null, "pretax_income": 86017000, "tax_provision": 3950000, "effective_tax_rate": null, "net_income": 82476000, "net_income_continuing_ops": 86017000, "net_income_to_common": 82476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125710000, "short_term_investments": 16510000, "net_receivables": 280895000, "inventory": null, "other_current_assets": null, "total_current_assets": 407855000, "net_ppe": null, "goodwill": null, "intangible_assets": 225177000, "goodwill_and_intangibles": 225177000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11960337000, "total_assets": 12368192000, "short_term_debt": 68088000, "accounts_payable": 153993000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 441210000, "long_term_debt": 3348697000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3511806000, "total_liabilities": 3953016000, "total_debt": 3416785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -381507000, "total_equity": 8025665000, "shares_outstanding": 217388908, "operating_cash_flow": 101663000, "stock_based_compensation": 11057000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85117000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -212834000, "dividends_paid": 97202000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100079000, "free_cash_flow": 186780000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98219000", "ebitda": "158847000", "netIncome": "82476000", "grossProfit": "185668000", "depreciation": "None", "totalRevenue": "237573000", "costOfRevenue": "51905000", "interestIncome": "None", "incomeBeforeTax": "86017000", "interestExpense": "28412000", "operatingIncome": "166361000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3950000", "reportedCurrency": "USD", "netInterestIncome": "-28412000", "nonInterestIncome": "None", "operatingExpenses": "19307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60628000", "sellingGeneralAndAdministrative": "19307000", "netIncomeFromContinuingOperations": "86017000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2178000", "currentDebt": "None", "investments": "None", "totalAssets": "12368192000", "longTermDebt": "3348697000", "shortTermDebt": "68088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "225177000", "reportedCurrency": "USD", "retainedEarnings": "-381507000", "totalLiabilities": "3953016000", "otherCurrentAssets": "1250000", "totalCurrentAssets": "407855000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "16510000", "currentNetReceivables": "280895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11960337000", "currentAccountsPayable": "153993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3348697000", "totalShareholderEquity": "8025665000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94582000", "totalCurrentLiabilities": "441210000", "otherNonCurrentLiabilities": "163109000", "totalNonCurrentLiabilities": "3511806000", "cashAndShortTermInvestments": "125710000", "commonStockSharesOutstanding": "217388908", "intangibleAssetsExcludingGoodwill": "225177000", "cashAndCashEquivalentsAtCarryingValue": "125710000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82067000", "profitLoss": "None", "dividendPayout": "97202000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101663000", "capitalExpenditures": "85117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100079000", "cashflowFromInvestment": "-212834000", "stockBasedCompensation": "11057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97202000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60628000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 214096000, "cost_of_revenue": 47482000, "gross_profit": 166614000, "ebit": 78948000, "ebitda": 137635000, "pretax_income": 64277000, "tax_provision": 3324000, "net_income": 61371000, "net_income_to_common": 61371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336960000, "total_current_assets": 616424000, "total_assets": 12381123000, "short_term_debt": 468763000, "long_term_debt": 3349120000, "total_debt": 3817883000, "total_liabilities": 3965844000, "total_equity": 8034183000, "shares_outstanding": 214438000, "goodwill_and_intangibles": 228854000 }, "cash_flow": { "operating_cash_flow": 133756000, "capital_expenditure": 79901000, "free_cash_flow": 213657000, "dividends_paid": 86844000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321408, "ticker_id": 3349, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78948000", "ebitda": "137635000", "netIncome": "61371000", "grossProfit": "166614000", "depreciation": "None", "totalRevenue": "214096000", "costOfRevenue": "47482000", "interestIncome": "None", "incomeBeforeTax": "64277000", "interestExpense": "14671000", "operatingIncome": "146634000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3324000", "reportedCurrency": "USD", "netInterestIncome": "-14671000", "nonInterestIncome": "None", "operatingExpenses": "19980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58687000", "sellingGeneralAndAdministrative": "19980000", "netIncomeFromContinuingOperations": "64277000" }, "balance": { "goodwill": "None", "inventory": "-16737000", "commonStock": "2178000", "currentDebt": "None", "investments": "None", "totalAssets": "12381123000", "longTermDebt": "3349120000", "shortTermDebt": "468763000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "228854000", "reportedCurrency": "USD", "retainedEarnings": "-370720000", "totalLiabilities": "3965844000", "otherCurrentAssets": "7975000", "totalCurrentAssets": "616424000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "16737000", "currentNetReceivables": "271489000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11764699000", "currentAccountsPayable": "148920000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3349120000", "totalShareholderEquity": "8034183000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94356000", "totalCurrentLiabilities": "445037000", "otherNonCurrentLiabilities": "171687000", "totalNonCurrentLiabilities": "3520807000", "cashAndShortTermInvestments": "336960000", "commonStockSharesOutstanding": "214438000", "intangibleAssetsExcludingGoodwill": "228854000", "cashAndCashEquivalentsAtCarryingValue": "336960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64277000", "profitLoss": "None", "dividendPayout": "86844000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3124000", "operatingCashflow": "133756000", "capitalExpenditures": "79901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1323542000", "cashflowFromInvestment": "-1153782000", "stockBasedCompensation": "9088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86844000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58687000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214096000, "cost_of_revenue": 47482000, "gross_profit": 166614000, "research_and_development": null, "selling_general_admin": 19980000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78948000, "depreciation_amortisation": 58687000, "ebitda": 137635000, "interest_expense": 14671000, "interest_income": null, "other_non_operating": null, "pretax_income": 64277000, "tax_provision": 3324000, "effective_tax_rate": null, "net_income": 61371000, "net_income_continuing_ops": 64277000, "net_income_to_common": 61371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 336960000, "short_term_investments": 16737000, "net_receivables": 271489000, "inventory": -16737000, "other_current_assets": null, "total_current_assets": 616424000, "net_ppe": null, "goodwill": null, "intangible_assets": 228854000, "goodwill_and_intangibles": 228854000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11764699000, "total_assets": 12381123000, "short_term_debt": 468763000, "accounts_payable": 148920000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 445037000, "long_term_debt": 3349120000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3520807000, "total_liabilities": 3965844000, "total_debt": 3817883000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -370720000, "total_equity": 8034183000, "shares_outstanding": 214438000, "operating_cash_flow": 133756000, "stock_based_compensation": 9088000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79901000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1153782000, "dividends_paid": 86844000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1323542000, "free_cash_flow": 213657000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78948000", "ebitda": "137635000", "netIncome": "61371000", "grossProfit": "166614000", "depreciation": "None", "totalRevenue": "214096000", "costOfRevenue": "47482000", "interestIncome": "None", "incomeBeforeTax": "64277000", "interestExpense": "14671000", "operatingIncome": "146634000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3324000", "reportedCurrency": "USD", "netInterestIncome": "-14671000", "nonInterestIncome": "None", "operatingExpenses": "19980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58687000", "sellingGeneralAndAdministrative": "19980000", "netIncomeFromContinuingOperations": "64277000" }, "balance": { "goodwill": "None", "inventory": "-16737000", "commonStock": "2178000", "currentDebt": "None", "investments": "None", "totalAssets": "12381123000", "longTermDebt": "3349120000", "shortTermDebt": "468763000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "228854000", "reportedCurrency": "USD", "retainedEarnings": "-370720000", "totalLiabilities": "3965844000", "otherCurrentAssets": "7975000", "totalCurrentAssets": "616424000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "16737000", "currentNetReceivables": "271489000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11764699000", "currentAccountsPayable": "148920000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3349120000", "totalShareholderEquity": "8034183000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94356000", "totalCurrentLiabilities": "445037000", "otherNonCurrentLiabilities": "171687000", "totalNonCurrentLiabilities": "3520807000", "cashAndShortTermInvestments": "336960000", "commonStockSharesOutstanding": "214438000", "intangibleAssetsExcludingGoodwill": "228854000", "cashAndCashEquivalentsAtCarryingValue": "336960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64277000", "profitLoss": "None", "dividendPayout": "86844000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3124000", "operatingCashflow": "133756000", "capitalExpenditures": "79901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1323542000", "cashflowFromInvestment": "-1153782000", "stockBasedCompensation": "9088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86844000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58687000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 210425000, "cost_of_revenue": 49259000, "gross_profit": 161166000, "ebit": 75023000, "ebitda": 132743000, "pretax_income": 67321000, "tax_provision": 25343000, "net_income": 64351000, "net_income_to_common": 64351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33444000, "total_current_assets": 299172000, "total_assets": 10929829000, "short_term_debt": 444078, "long_term_debt": 2225914000, "total_debt": 2226358078, "total_liabilities": 2785924000, "total_equity": 7766917000, "shares_outstanding": 210362000, "goodwill_and_intangibles": 158826000 }, "cash_flow": { "operating_cash_flow": 115987000, "capital_expenditure": 99319000, "free_cash_flow": 215306000, "dividends_paid": 92238000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321409, "ticker_id": 3349, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75023000", "ebitda": "132743000", "netIncome": "64351000", "grossProfit": "161166000", "depreciation": "None", "totalRevenue": "210425000", "costOfRevenue": "49259000", "interestIncome": "None", "incomeBeforeTax": "67321000", "interestExpense": "14570000", "operatingIncome": "141178000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25343000", "reportedCurrency": "USD", "netInterestIncome": "-14570000", "nonInterestIncome": "None", "operatingExpenses": "19988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57720000", "sellingGeneralAndAdministrative": "19988000", "netIncomeFromContinuingOperations": "67321000" }, "balance": { "goodwill": "None", "inventory": "-9896000", "commonStock": "2123000", "currentDebt": "None", "investments": "None", "totalAssets": "10929829000", "longTermDebt": "2225914000", "shortTermDebt": "444078", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "158826000", "reportedCurrency": "USD", "retainedEarnings": "-338835000", "totalLiabilities": "2785924000", "otherCurrentAssets": "2125000", "totalCurrentAssets": "299172000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9896000", "currentNetReceivables": "263603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10630657000", "currentAccountsPayable": "128842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2225914000", "totalShareholderEquity": "7766917000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "83733000", "totalCurrentLiabilities": "412449000", "otherNonCurrentLiabilities": "147561000", "totalNonCurrentLiabilities": "2373475000", "cashAndShortTermInvestments": "33444000", "commonStockSharesOutstanding": "210362000", "intangibleAssetsExcludingGoodwill": "158826000", "cashAndCashEquivalentsAtCarryingValue": "33444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67321000", "profitLoss": "None", "dividendPayout": "92238000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "27605000", "operatingCashflow": "115987000", "capitalExpenditures": "99319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237855000", "cashflowFromInvestment": "-403666000", "stockBasedCompensation": "9338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92238000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 210425000, "cost_of_revenue": 49259000, "gross_profit": 161166000, "research_and_development": null, "selling_general_admin": 19988000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75023000, "depreciation_amortisation": 57720000, "ebitda": 132743000, "interest_expense": 14570000, "interest_income": null, "other_non_operating": null, "pretax_income": 67321000, "tax_provision": 25343000, "effective_tax_rate": null, "net_income": 64351000, "net_income_continuing_ops": 67321000, "net_income_to_common": 64351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33444000, "short_term_investments": 9896000, "net_receivables": 263603000, "inventory": -9896000, "other_current_assets": null, "total_current_assets": 299172000, "net_ppe": null, "goodwill": null, "intangible_assets": 158826000, "goodwill_and_intangibles": 158826000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10630657000, "total_assets": 10929829000, "short_term_debt": 444078, "accounts_payable": 128842000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412449000, "long_term_debt": 2225914000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2373475000, "total_liabilities": 2785924000, "total_debt": 2226358078, "preferred_stock": null, "minority_interest": null, "retained_earnings": -338835000, "total_equity": 7766917000, "shares_outstanding": 210362000, "operating_cash_flow": 115987000, "stock_based_compensation": 9338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99319000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -403666000, "dividends_paid": 92238000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 237855000, "free_cash_flow": 215306000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75023000", "ebitda": "132743000", "netIncome": "64351000", "grossProfit": "161166000", "depreciation": "None", "totalRevenue": "210425000", "costOfRevenue": "49259000", "interestIncome": "None", "incomeBeforeTax": "67321000", "interestExpense": "14570000", "operatingIncome": "141178000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25343000", "reportedCurrency": "USD", "netInterestIncome": "-14570000", "nonInterestIncome": "None", "operatingExpenses": "19988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57720000", "sellingGeneralAndAdministrative": "19988000", "netIncomeFromContinuingOperations": "67321000" }, "balance": { "goodwill": "None", "inventory": "-9896000", "commonStock": "2123000", "currentDebt": "None", "investments": "None", "totalAssets": "10929829000", "longTermDebt": "2225914000", "shortTermDebt": "444078", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "158826000", "reportedCurrency": "USD", "retainedEarnings": "-338835000", "totalLiabilities": "2785924000", "otherCurrentAssets": "2125000", "totalCurrentAssets": "299172000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9896000", "currentNetReceivables": "263603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10630657000", "currentAccountsPayable": "128842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2225914000", "totalShareholderEquity": "7766917000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "83733000", "totalCurrentLiabilities": "412449000", "otherNonCurrentLiabilities": "147561000", "totalNonCurrentLiabilities": "2373475000", "cashAndShortTermInvestments": "33444000", "commonStockSharesOutstanding": "210362000", "intangibleAssetsExcludingGoodwill": "158826000", "cashAndCashEquivalentsAtCarryingValue": "33444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67321000", "profitLoss": "None", "dividendPayout": "92238000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "27605000", "operatingCashflow": "115987000", "capitalExpenditures": "99319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237855000", "cashflowFromInvestment": "-403666000", "stockBasedCompensation": "9338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92238000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57720000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 205399000, "cost_of_revenue": 48085000, "gross_profit": 157314000, "ebit": 77739000, "ebitda": 130947000, "pretax_income": 61790000, "tax_provision": 25463000, "net_income": 58966000, "net_income_to_common": 58966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83268000, "total_current_assets": 217168000, "total_assets": 10577464000, "short_term_debt": 2580000, "long_term_debt": 2227637000, "total_debt": 2230217000, "total_liabilities": 2734160000, "total_equity": 7472057000, "shares_outstanding": 205447532, "goodwill_and_intangibles": 159192000 }, "cash_flow": { "operating_cash_flow": 108872000, "capital_expenditure": 75159000, "free_cash_flow": 184031000, "dividends_paid": 82482000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321411, "ticker_id": 3349, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77739000", "ebitda": "130947000", "netIncome": "58966000", "grossProfit": "157314000", "depreciation": "None", "totalRevenue": "205399000", "costOfRevenue": "48085000", "interestIncome": "None", "incomeBeforeTax": "61790000", "interestExpense": "15949000", "operatingIncome": "138739000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "25463000", "reportedCurrency": "USD", "netInterestIncome": "-15949000", "nonInterestIncome": "None", "operatingExpenses": "18575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53208000", "sellingGeneralAndAdministrative": "18575000", "netIncomeFromContinuingOperations": "61790000" }, "balance": { "goodwill": "None", "inventory": "-24494000", "commonStock": "2065000", "currentDebt": "None", "investments": "None", "totalAssets": "10577464000", "longTermDebt": "2227637000", "shortTermDebt": "2580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "159192000", "reportedCurrency": "USD", "retainedEarnings": "-320180000", "totalLiabilities": "2734160000", "otherCurrentAssets": "-217168000", "totalCurrentAssets": "217168000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "24494000", "currentNetReceivables": "133900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10360296000", "currentAccountsPayable": "155103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10084275000", "shortLongTermDebtTotal": "2227637000", "totalShareholderEquity": "7472057000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81423000", "totalCurrentLiabilities": "350941000", "otherNonCurrentLiabilities": "155582000", "totalNonCurrentLiabilities": "2383219000", "cashAndShortTermInvestments": "83268000", "commonStockSharesOutstanding": "205447532", "intangibleAssetsExcludingGoodwill": "159192000", "cashAndCashEquivalentsAtCarryingValue": "83268000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61790000", "profitLoss": "None", "dividendPayout": "82482000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-33923000", "operatingCashflow": "108872000", "capitalExpenditures": "75159000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "215185000", "cashflowFromInvestment": "-377071000", "stockBasedCompensation": "8166000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82482000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53208000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205399000, "cost_of_revenue": 48085000, "gross_profit": 157314000, "research_and_development": null, "selling_general_admin": 18575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77739000, "depreciation_amortisation": 53208000, "ebitda": 130947000, "interest_expense": 15949000, "interest_income": null, "other_non_operating": null, "pretax_income": 61790000, "tax_provision": 25463000, "effective_tax_rate": null, "net_income": 58966000, "net_income_continuing_ops": 61790000, "net_income_to_common": 58966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83268000, "short_term_investments": 24494000, "net_receivables": 133900000, "inventory": -24494000, "other_current_assets": null, "total_current_assets": 217168000, "net_ppe": null, "goodwill": null, "intangible_assets": 159192000, "goodwill_and_intangibles": 159192000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10360296000, "total_assets": 10577464000, "short_term_debt": 2580000, "accounts_payable": 155103000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 350941000, "long_term_debt": 2227637000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2383219000, "total_liabilities": 2734160000, "total_debt": 2230217000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -320180000, "total_equity": 7472057000, "shares_outstanding": 205447532, "operating_cash_flow": 108872000, "stock_based_compensation": 8166000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75159000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -377071000, "dividends_paid": 82482000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 215185000, "free_cash_flow": 184031000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77739000", "ebitda": "130947000", "netIncome": "58966000", "grossProfit": "157314000", "depreciation": "None", "totalRevenue": "205399000", "costOfRevenue": "48085000", "interestIncome": "None", "incomeBeforeTax": "61790000", "interestExpense": "15949000", "operatingIncome": "138739000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "25463000", "reportedCurrency": "USD", "netInterestIncome": "-15949000", "nonInterestIncome": "None", "operatingExpenses": "18575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53208000", "sellingGeneralAndAdministrative": "18575000", "netIncomeFromContinuingOperations": "61790000" }, "balance": { "goodwill": "None", "inventory": "-24494000", "commonStock": "2065000", "currentDebt": "None", "investments": "None", "totalAssets": "10577464000", "longTermDebt": "2227637000", "shortTermDebt": "2580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "159192000", "reportedCurrency": "USD", "retainedEarnings": "-320180000", "totalLiabilities": "2734160000", "otherCurrentAssets": "-217168000", "totalCurrentAssets": "217168000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "24494000", "currentNetReceivables": "133900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10360296000", "currentAccountsPayable": "155103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10084275000", "shortLongTermDebtTotal": "2227637000", "totalShareholderEquity": "7472057000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81423000", "totalCurrentLiabilities": "350941000", "otherNonCurrentLiabilities": "155582000", "totalNonCurrentLiabilities": "2383219000", "cashAndShortTermInvestments": "83268000", "commonStockSharesOutstanding": "205447532", "intangibleAssetsExcludingGoodwill": "159192000", "cashAndCashEquivalentsAtCarryingValue": "83268000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61790000", "profitLoss": "None", "dividendPayout": "82482000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-33923000", "operatingCashflow": "108872000", "capitalExpenditures": "75159000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "215185000", "cashflowFromInvestment": "-377071000", "stockBasedCompensation": "8166000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82482000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53208000", "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": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "income_statement": { "revenue": 195766000, "cost_of_revenue": 44310000, "gross_profit": 151456000, "ebit": 74337000, "ebitda": 126898000, "pretax_income": 56910000, "tax_provision": 5656000, "net_income": 54193000, "net_income_to_common": 54193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136282000, "total_current_assets": 262300000, "total_assets": 10225493000, "short_term_debt": 2357665000, "long_term_debt": 2227154000, "total_debt": 4584819000, "total_liabilities": 2670679000, "total_equity": 7187302000, "shares_outstanding": 200667250, "goodwill_and_intangibles": 153146000 }, "cash_flow": { "operating_cash_flow": 83183000, "capital_expenditure": 47851000, "free_cash_flow": 131034000, "dividends_paid": 82487000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321412, "ticker_id": 3349, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:45.661834+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74337000", "ebitda": "126898000", "netIncome": "54193000", "grossProfit": "151456000", "depreciation": "None", "totalRevenue": "195766000", "costOfRevenue": "44310000", "interestIncome": "None", "incomeBeforeTax": "56910000", "interestExpense": "17180000", "operatingIncome": "133189000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5656000", "reportedCurrency": "USD", "netInterestIncome": "-17180000", "nonInterestIncome": "None", "operatingExpenses": "18267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52561000", "sellingGeneralAndAdministrative": "18267000", "netIncomeFromContinuingOperations": "56910000" }, "balance": { "goodwill": "None", "inventory": "-19868999", "commonStock": "2010000", "currentDebt": "None", "investments": "None", "totalAssets": "10225493000", "longTermDebt": "2227154000", "shortTermDebt": "2357665000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "153146000", "reportedCurrency": "USD", "retainedEarnings": "-72443000", "totalLiabilities": "2670679000", "otherCurrentAssets": "-253600000", "totalCurrentAssets": "262300000", "currentLongTermDebt": "None", "longTermInvestments": "19869000", "shortTermInvestments": "19869000", "currentNetReceivables": "117318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9963193000", "currentAccountsPayable": "109881000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9712136000", "shortLongTermDebtTotal": "4584819000", "totalShareholderEquity": "7187302000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2278295000", "totalCurrentLiabilities": "313014000", "otherNonCurrentLiabilities": "130511000", "totalNonCurrentLiabilities": "2357665000", "cashAndShortTermInvestments": "136282000", "commonStockSharesOutstanding": "200667250", "intangibleAssetsExcludingGoodwill": "153146000", "cashAndCashEquivalentsAtCarryingValue": "136282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56910000", "profitLoss": "None", "dividendPayout": "82487000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2539000", "operatingCashflow": "83183000", "capitalExpenditures": "47851000", "changeInReceivables": "-281000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86927000", "cashflowFromInvestment": "-129831000", "stockBasedCompensation": "7956000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82487000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-133575000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52561000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 195766000, "cost_of_revenue": 44310000, "gross_profit": 151456000, "research_and_development": null, "selling_general_admin": 18267000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74337000, "depreciation_amortisation": 52561000, "ebitda": 126898000, "interest_expense": 17180000, "interest_income": null, "other_non_operating": null, "pretax_income": 56910000, "tax_provision": 5656000, "effective_tax_rate": null, "net_income": 54193000, "net_income_continuing_ops": 56910000, "net_income_to_common": 54193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136282000, "short_term_investments": 19869000, "net_receivables": 117318000, "inventory": -19868999, "other_current_assets": null, "total_current_assets": 262300000, "net_ppe": null, "goodwill": null, "intangible_assets": 153146000, "goodwill_and_intangibles": 153146000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9963193000, "total_assets": 10225493000, "short_term_debt": 2357665000, "accounts_payable": 109881000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 313014000, "long_term_debt": 2227154000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2357665000, "total_liabilities": 2670679000, "total_debt": 4584819000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72443000, "total_equity": 7187302000, "shares_outstanding": 200667250, "operating_cash_flow": 83183000, "stock_based_compensation": 7956000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129831000, "dividends_paid": 82487000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86927000, "free_cash_flow": 131034000, "net_change_in_cash": -133575000 }, "raw_data": { "income": { "ebit": "74337000", "ebitda": "126898000", "netIncome": "54193000", "grossProfit": "151456000", "depreciation": "None", "totalRevenue": "195766000", "costOfRevenue": "44310000", "interestIncome": "None", "incomeBeforeTax": "56910000", "interestExpense": "17180000", "operatingIncome": "133189000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5656000", "reportedCurrency": "USD", "netInterestIncome": "-17180000", "nonInterestIncome": "None", "operatingExpenses": "18267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52561000", "sellingGeneralAndAdministrative": "18267000", "netIncomeFromContinuingOperations": "56910000" }, "balance": { "goodwill": "None", "inventory": "-19868999", "commonStock": "2010000", "currentDebt": "None", "investments": "None", "totalAssets": "10225493000", "longTermDebt": "2227154000", "shortTermDebt": "2357665000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "153146000", "reportedCurrency": "USD", "retainedEarnings": "-72443000", "totalLiabilities": "2670679000", "otherCurrentAssets": "-253600000", "totalCurrentAssets": "262300000", "currentLongTermDebt": "None", "longTermInvestments": "19869000", "shortTermInvestments": "19869000", "currentNetReceivables": "117318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9963193000", "currentAccountsPayable": "109881000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9712136000", "shortLongTermDebtTotal": "4584819000", "totalShareholderEquity": "7187302000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2278295000", "totalCurrentLiabilities": "313014000", "otherNonCurrentLiabilities": "130511000", "totalNonCurrentLiabilities": "2357665000", "cashAndShortTermInvestments": "136282000", "commonStockSharesOutstanding": "200667250", "intangibleAssetsExcludingGoodwill": "153146000", "cashAndCashEquivalentsAtCarryingValue": "136282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56910000", "profitLoss": "None", "dividendPayout": "82487000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2539000", "operatingCashflow": "83183000", "capitalExpenditures": "47851000", "changeInReceivables": "-281000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86927000", "cashflowFromInvestment": "-129831000", "stockBasedCompensation": "7956000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82487000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-133575000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52561000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }