{ "ticker": { "uuid": "43009ad0-27d5-4d48-973f-7bd8bc88056e", "symbol": "ADC", "name": "Agree Realty Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/43009ad0-27d5-4d48-973f-7bd8bc88056e/", "api_url": "https://sharemaestro.com/factors/api/tickers/43009ad0-27d5-4d48-973f-7bd8bc88056e/" }, "ticker_metadata": { "id": 85, "uuid": "43009ad0-27d5-4d48-973f-7bd8bc88056e", "symbol": "ADC", "name": "Agree Realty Corporation", "asset_type": "equity", "market_cap": 9022946000, "stock_exchange_id": 3, "industry": "Reit - Retail", "sector": "Real Estate", "description": "Agree Realty Corporation is a publicly traded real estate investment trust primarily engaged in the acquisition and development of net leased properties to industry leading retail tenants.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "43009ad0-27d5-4d48-973f-7bd8bc88056e", "symbol": "ADC", "name": "Agree Realty Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/43009ad0-27d5-4d48-973f-7bd8bc88056e/", "api_url": "https://sharemaestro.com/factors/api/tickers/43009ad0-27d5-4d48-973f-7bd8bc88056e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.19, "value": 0.17, "quality": 0.77, "momentum": 0.26, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 73.41, "market_cap": 8836775218.53, "pe_ratio": 40.2434, "earnings_yield": 0.0248, "ebitda_to_ev": 0.049, "shareholder_yield": 0.0409, "roe": 0.0352, "piotroski_f_score": 5, "momentum_12_1": 0.0706, "volatility_252d": 0.1434 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:51.993569+00:00", "batch_id": "" }, "size": { "price_close": 73.41, "market_cap": 8836775218.53, "market_cap_usd": 8836775218.53, "enterprise_value": 12505019218.53, "shares_outstanding": 120375633, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 40.2434, "pb_ratio": 1.4164, "ptbv_ratio": 1.6976, "ps_ratio": 11.7817, "pcf_ratio": 16.9081, "pfcf_ratio": 1.9885, "ev_ebitda": 20.3901, "ev_ebit": 37.3097, "ev_sales": 16.6724, "ev_fcf": 2.814, "earnings_yield": 0.0248, "fcf_yield": 0.3554, "price_to_sales": 11.7817, "price_to_book": 1.4164, "price_to_cashflow": 16.9081, "ebitda_to_ev": 0.049, "sales_yield": 0.06 }, "yield": { "dividend_yield": 0.0409, "buyback_yield": 0, "shareholder_yield": 0.0409, "debt_paydown_yield": null, "total_yield": 0.0409 }, "quality": { "gross_margin": 0.8764, "operating_margin": 0.4469, "net_margin": 0.2928, "ebitda_margin": 0.8177, "fcf_margin": 5.9249, "roe": 0.0352, "roa": 0.0216, "roic": 0.0338, "roc_greenblatt": null, "asset_turnover": 0.0737, "cash_conversion": 20.238, "accruals_ratio": -0.0298, "sbc_to_revenue": 0.0179, "piotroski_f_score": 5, "altman_z_score": 1.4324, "earnings_stability_5y": 0.1191, "revenue_stability_5y": 0.4443, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0646, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6325, "net_debt_to_ebitda": 5.9813, "debt_to_assets": 0.3628, "interest_coverage": 2.3972, "current_ratio": 0.8307, "quick_ratio": 0.8269, "net_debt": 3668244000, "local_beta": 0.0006, "volatility_252d": 0.1434, "volatility_60d": 0.3485, "max_drawdown_12m": -0.0881, "risk_adjusted_momentum": 0.4923 }, "growth": { "revenue_growth_1y": 0.1778, "revenue_growth_3y_cagr": 0.1868, "revenue_growth_5y_cagr": 0.2365, "eps_growth_1y": 0.1476, "eps_growth_3y_cagr": 0.1026, "eps_growth_5y_cagr": 0.1746, "fcf_growth_1y": 0.8371, "book_value_growth_1y": 0.0427, "revenue_growth": 0.1778, "earnings_growth": 0.1476 }, "momentum": { "price_return_1m": -0.0334, "price_return_3m": -0.0881, "price_return_6m": 0.0145, "price_return_9m": 0.0373, "price_return_12m": 0.0348, "price_return_12m_ex1m": 0.0706, "momentum_6m": 0.0145, "momentum_12m": 0.0348, "momentum_12_1": 0.0706, "distance_from_52w_high": -0.0881, "distance_from_52w_low": 0.0699, "relative_strength": -0.0651 }, "raw_ttm": { "revenue_ttm": 750045000, "gross_profit_ttm": 657375000, "ebit_ttm": 335168000, "ebitda_ttm": 613288000, "net_income_ttm": 219583000, "eps_diluted_ttm": 1.8241, "operating_cash_flow_ttm": 522635000, "capital_expenditure_ttm": 3921292000, "fcf_ttm": 4443927000, "dividends_paid_ttm": 361146000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 139818000, "cash_and_equivalents": 25077000, "total_current_assets": 154694000, "total_current_liabilities": 186229000, "net_ppe": null, "total_assets": 10180243000, "total_debt": 3693321000, "total_equity": 6238838000, "net_working_capital": 2890042000, "book_value_per_share": 51.8281, "retained_earnings": -653433000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5205529000, "tangible_book_per_share": 43.244 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 80, "rank_pb": 36, "rank_ptbv": 37, "rank_ps": 91, "rank_pcf": 70, "rank_ev_ebitda": 77, "rank_ev_ebit": 88, "rank_earnings_yield": 80, "rank_fcf_yield": 7, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 64, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 7, "rank_fcf_margin": 1, "rank_piotroski": 56, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 33, "rank_revenue_growth_1y": 26, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 59 }, "composites": { "value_composite": 83, "quality_composite": 23, "momentum_composite": 74, "growth_composite": 13, "yield_composite": 13, "svqf_composite": 90, "vc1_composite": 89, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 81, "quality_value_composite": 0.3618, "os_score": 0.19, "value_percentile": 0.17, "quality_percentile": 0.77, "momentum_percentile": 0.26, "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": 2, "small_cap_core_rank": 80, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3448, "ticker_id": 85, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:51.993569+00:00", "batch_id": "", "os_score_delta": null, "price_close": 73.41, "market_cap": 8836775218.53, "market_cap_usd": 8836775218.53, "enterprise_value": 12505019218.53, "shares_outstanding": 120375633, "fx_rate_to_usd": null, "pe_ratio": 40.24343969, "pb_ratio": 1.41641364, "ptbv_ratio": 1.69757487, "ps_ratio": 11.78166006, "pcf_ratio": 16.90811985, "pfcf_ratio": 1.98850594, "ev_ebitda": 20.39012539, "ev_ebit": 37.30970504, "ev_sales": 16.67235862, "ev_fcf": 2.81395694, "earnings_yield": 0.02484877, "fcf_yield": 0.35537147, "dividend_yield": 0.04086853, "buyback_yield": 0, "shareholder_yield": 0.04086853, "debt_paydown_yield": null, "total_yield": 0.04086853, "gross_margin": 0.87644741, "operating_margin": 0.44686385, "net_margin": 0.29275977, "ebitda_margin": 0.81766827, "fcf_margin": 5.92488051, "roe": 0.03519614, "roa": 0.02156952, "roic": 0.03377724, "roc_greenblatt": null, "asset_turnover": 0.07367653, "cash_conversion": 20.23802844, "accruals_ratio": -0.02976864, "sbc_to_revenue": 0.01786026, "debt_to_equity": 0.63248076, "net_debt_to_ebitda": 5.9812747, "debt_to_assets": 0.36279301, "interest_coverage": 2.39717347, "current_ratio": 0.83066547, "quick_ratio": 0.82687444, "net_debt": 3668244000, "revenue_growth_1y": 0.17783264, "revenue_growth_3y_cagr": 0.18675623, "revenue_growth_5y_cagr": 0.23647113, "eps_growth_1y": 0.14764234, "eps_growth_3y_cagr": 0.10262383, "eps_growth_5y_cagr": 0.17463604, "fcf_growth_1y": 0.83709488, "book_value_growth_1y": 0.04266577, "piotroski_f_score": 5, "altman_z_score": 1.43241991, "earnings_stability_5y": 0.119088, "revenue_stability_5y": 0.444296, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03339851, "price_return_3m": -0.08805867, "price_return_6m": 0.01447293, "price_return_9m": 0.03727316, "price_return_12m": 0.0348415, "price_return_12m_ex1m": 0.07059787, "distance_from_52w_high": -0.08805867, "distance_from_52w_low": 0.06986865, "relative_strength": -0.06512208, "local_beta": 0.0006, "volatility_252d": 0.143415, "volatility_60d": 0.348472, "max_drawdown_12m": -0.08805867, "revenue_ttm": 750045000, "gross_profit_ttm": 657375000, "ebit_ttm": 335168000, "ebitda_ttm": 613288000, "net_income_ttm": 219583000, "eps_diluted_ttm": 1.82414825, "operating_cash_flow_ttm": 522635000, "capital_expenditure_ttm": 3921292000, "fcf_ttm": 4443927000, "dividends_paid_ttm": 361146000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 139818000, "cash_and_equivalents": 25077000, "total_current_assets": 154694000, "total_current_liabilities": 186229000, "net_ppe": null, "total_assets": 10180243000, "total_debt": 3693321000, "total_equity": 6238838000, "net_working_capital": 2890042000, "book_value_per_share": 51.82808052, "retained_earnings": -653433000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5205529000, "tangible_book_per_share": 43.24404259, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 80, "rank_pb": 36, "rank_ptbv": 37, "rank_ps": 91, "rank_pcf": 70, "rank_ev_ebitda": 77, "rank_ev_ebit": 88, "rank_earnings_yield": 80, "rank_fcf_yield": 7, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 64, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 7, "rank_fcf_margin": 1, "rank_piotroski": 56, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 33, "rank_revenue_growth_1y": 26, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 59, "value_composite": 83, "quality_composite": 23, "momentum_composite": 74, "growth_composite": 13, "yield_composite": 13, "svqf_composite": 90, "vc1_composite": 89, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 80, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 73.41, "os": 0.19, "value": 0.17, "quality": 0.77, "momentum": 0.26, "confidence": 1, "coverage": 1, "pe_ratio": 40.2434, "earnings_yield": 0.0248, "shareholder_yield": 0.0409, "roe": 0.0352, "momentum_12_1": 0.0706, "complete_fields": { "id": 3448, "ticker_id": 85, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:51.993569+00:00", "batch_id": "", "os_score_delta": null, "price_close": 73.41, "market_cap": 8836775218.53, "market_cap_usd": 8836775218.53, "enterprise_value": 12505019218.53, "shares_outstanding": 120375633, "fx_rate_to_usd": null, "pe_ratio": 40.24343969, "pb_ratio": 1.41641364, "ptbv_ratio": 1.69757487, "ps_ratio": 11.78166006, "pcf_ratio": 16.90811985, "pfcf_ratio": 1.98850594, "ev_ebitda": 20.39012539, "ev_ebit": 37.30970504, "ev_sales": 16.67235862, "ev_fcf": 2.81395694, "earnings_yield": 0.02484877, "fcf_yield": 0.35537147, "dividend_yield": 0.04086853, "buyback_yield": 0, "shareholder_yield": 0.04086853, "debt_paydown_yield": null, "total_yield": 0.04086853, "gross_margin": 0.87644741, "operating_margin": 0.44686385, "net_margin": 0.29275977, "ebitda_margin": 0.81766827, "fcf_margin": 5.92488051, "roe": 0.03519614, "roa": 0.02156952, "roic": 0.03377724, "roc_greenblatt": null, "asset_turnover": 0.07367653, "cash_conversion": 20.23802844, "accruals_ratio": -0.02976864, "sbc_to_revenue": 0.01786026, "debt_to_equity": 0.63248076, "net_debt_to_ebitda": 5.9812747, "debt_to_assets": 0.36279301, "interest_coverage": 2.39717347, "current_ratio": 0.83066547, "quick_ratio": 0.82687444, "net_debt": 3668244000, "revenue_growth_1y": 0.17783264, "revenue_growth_3y_cagr": 0.18675623, "revenue_growth_5y_cagr": 0.23647113, "eps_growth_1y": 0.14764234, "eps_growth_3y_cagr": 0.10262383, "eps_growth_5y_cagr": 0.17463604, "fcf_growth_1y": 0.83709488, "book_value_growth_1y": 0.04266577, "piotroski_f_score": 5, "altman_z_score": 1.43241991, "earnings_stability_5y": 0.119088, "revenue_stability_5y": 0.444296, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03339851, "price_return_3m": -0.08805867, "price_return_6m": 0.01447293, "price_return_9m": 0.03727316, "price_return_12m": 0.0348415, "price_return_12m_ex1m": 0.07059787, "distance_from_52w_high": -0.08805867, "distance_from_52w_low": 0.06986865, "relative_strength": -0.06512208, "local_beta": 0.0006, "volatility_252d": 0.143415, "volatility_60d": 0.348472, "max_drawdown_12m": -0.08805867, "revenue_ttm": 750045000, "gross_profit_ttm": 657375000, "ebit_ttm": 335168000, "ebitda_ttm": 613288000, "net_income_ttm": 219583000, "eps_diluted_ttm": 1.82414825, "operating_cash_flow_ttm": 522635000, "capital_expenditure_ttm": 3921292000, "fcf_ttm": 4443927000, "dividends_paid_ttm": 361146000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 139818000, "cash_and_equivalents": 25077000, "total_current_assets": 154694000, "total_current_liabilities": 186229000, "net_ppe": null, "total_assets": 10180243000, "total_debt": 3693321000, "total_equity": 6238838000, "net_working_capital": 2890042000, "book_value_per_share": 51.82808052, "retained_earnings": -653433000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5205529000, "tangible_book_per_share": 43.24404259, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 80, "rank_pb": 36, "rank_ptbv": 37, "rank_ps": 91, "rank_pcf": 70, "rank_ev_ebitda": 77, "rank_ev_ebit": 88, "rank_earnings_yield": 80, "rank_fcf_yield": 7, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 64, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 7, "rank_fcf_margin": 1, "rank_piotroski": 56, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 33, "rank_revenue_growth_1y": 26, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 59, "value_composite": 83, "quality_composite": 23, "momentum_composite": 74, "growth_composite": 13, "yield_composite": 13, "svqf_composite": 90, "vc1_composite": 89, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 80, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 718398000, "cost_of_revenue": 88147000, "gross_profit": 630251000, "ebit": 341336000, "ebitda": 617058000, "pretax_income": 206724000, "tax_provision": 1735000, "net_income": 204349000, "net_income_to_common": 204349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16295000, "total_current_assets": 143099000, "total_assets": 9797612000, "short_term_debt": 2946654000, "long_term_debt": 3294728000, "total_debt": 6241382000, "total_liabilities": 3526459000, "total_equity": 6270985000, "shares_outstanding": 111200645, "goodwill_and_intangibles": 1000967000 }, "cash_flow": { "operating_cash_flow": 504136000, "capital_expenditure": 1583529000, "free_cash_flow": 2087665000, "dividends_paid": 348089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209872, "ticker_id": 85, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "341336000", "ebitda": "617058000", "netIncome": "204349000", "grossProfit": "630251000", "depreciation": "None", "totalRevenue": "718398000", "costOfRevenue": "88147000", "interestIncome": "134612000", "incomeBeforeTax": "206724000", "interestExpense": "134612000", "operatingIncome": "340395000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1735000", "reportedCurrency": "USD", "netInterestIncome": "-134612000", "nonInterestIncome": "None", "operatingExpenses": "289856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275722000", "sellingGeneralAndAdministrative": "44062000", "netIncomeFromContinuingOperations": "204989000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "9797612000", "longTermDebt": "3294728000", "shortTermDebt": "2946654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1000967000", "reportedCurrency": "USD", "retainedEarnings": "-618675000", "totalLiabilities": "3526459000", "otherCurrentAssets": "4327000", "totalCurrentAssets": "143099000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122477000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9654513000", "currentAccountsPayable": "139384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8619201000", "shortLongTermDebtTotal": "3354917000", "totalShareholderEquity": "6270985000", "capitalLeaseObligations": "60189000", "otherCurrentLiabilities": "32158000", "totalCurrentLiabilities": "171542000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3354917000", "cashAndShortTermInvestments": "16295000", "commonStockSharesOutstanding": "111200645", "intangibleAssetsExcludingGoodwill": "1000967000", "cashAndCashEquivalentsAtCarryingValue": "16295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "204989000", "profitLoss": "None", "dividendPayout": "348089000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "504136000", "capitalExpenditures": "1583529000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1053219000", "cashflowFromInvestment": "-1543132000", "stockBasedCompensation": "12991000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "348089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3740000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275722000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 718398000, "cost_of_revenue": 88147000, "gross_profit": 630251000, "research_and_development": null, "selling_general_admin": 44062000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 341336000, "depreciation_amortisation": 275722000, "ebitda": 617058000, "interest_expense": 134612000, "interest_income": null, "other_non_operating": null, "pretax_income": 206724000, "tax_provision": 1735000, "effective_tax_rate": null, "net_income": 204349000, "net_income_continuing_ops": 204989000, "net_income_to_common": 204349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16295000, "short_term_investments": null, "net_receivables": 122477000, "inventory": null, "other_current_assets": null, "total_current_assets": 143099000, "net_ppe": null, "goodwill": null, "intangible_assets": 1000967000, "goodwill_and_intangibles": 1000967000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9654513000, "total_assets": 9797612000, "short_term_debt": 2946654000, "accounts_payable": 139384000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171542000, "long_term_debt": 3294728000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3354917000, "total_liabilities": 3526459000, "total_debt": 6241382000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -618675000, "total_equity": 6270985000, "shares_outstanding": 111200645, "operating_cash_flow": 504136000, "stock_based_compensation": 12991000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1583529000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1543132000, "dividends_paid": 348089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1053219000, "free_cash_flow": 2087665000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "341336000", "ebitda": "617058000", "netIncome": "204349000", "grossProfit": "630251000", "depreciation": "None", "totalRevenue": "718398000", "costOfRevenue": "88147000", "interestIncome": "134612000", "incomeBeforeTax": "206724000", "interestExpense": "134612000", "operatingIncome": "340395000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1735000", "reportedCurrency": "USD", "netInterestIncome": "-134612000", "nonInterestIncome": "None", "operatingExpenses": "289856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275722000", "sellingGeneralAndAdministrative": "44062000", "netIncomeFromContinuingOperations": "204989000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "9797612000", "longTermDebt": "3294728000", "shortTermDebt": "2946654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1000967000", "reportedCurrency": "USD", "retainedEarnings": "-618675000", "totalLiabilities": "3526459000", "otherCurrentAssets": "4327000", "totalCurrentAssets": "143099000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122477000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9654513000", "currentAccountsPayable": "139384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8619201000", "shortLongTermDebtTotal": "3354917000", "totalShareholderEquity": "6270985000", "capitalLeaseObligations": "60189000", "otherCurrentLiabilities": "32158000", "totalCurrentLiabilities": "171542000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3354917000", "cashAndShortTermInvestments": "16295000", "commonStockSharesOutstanding": "111200645", "intangibleAssetsExcludingGoodwill": "1000967000", "cashAndCashEquivalentsAtCarryingValue": "16295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "204989000", "profitLoss": "None", "dividendPayout": "348089000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "504136000", "capitalExpenditures": "1583529000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1053219000", "cashflowFromInvestment": "-1543132000", "stockBasedCompensation": "12991000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "348089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3740000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275722000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 617095000, "cost_of_revenue": 74849000, "gross_profit": 542246000, "ebit": 303042000, "ebitda": 543265000, "pretax_income": 194138000, "tax_provision": 4306000, "net_income": 189197000, "net_income_to_common": 189197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6399000, "total_current_assets": 112815000, "total_assets": 8486446000, "short_term_debt": 51822000, "long_term_debt": 2785421000, "total_debt": 2837243000, "total_liabilities": 2975785000, "total_equity": 5510046000, "shares_outstanding": 101876000, "goodwill_and_intangibles": 864937000 }, "cash_flow": { "operating_cash_flow": 431972000, "capital_expenditure": 977334000, "free_cash_flow": 1409306000, "dividends_paid": 311041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209877, "ticker_id": 85, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "303042000", "ebitda": "543265000", "netIncome": "189197000", "grossProfit": "542246000", "depreciation": "None", "totalRevenue": "617095000", "costOfRevenue": "74849000", "interestIncome": "108904000", "incomeBeforeTax": "194138000", "interestExpense": "108904000", "operatingIncome": "302243000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4306000", "reportedCurrency": "USD", "netInterestIncome": "-108904000", "nonInterestIncome": "None", "operatingExpenses": "240003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240223000", "sellingGeneralAndAdministrative": "37233000", "netIncomeFromContinuingOperations": "189832000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "8486446000", "longTermDebt": "2785421000", "shortTermDebt": "51822000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "864937000", "reportedCurrency": "USD", "retainedEarnings": "-470622000", "totalLiabilities": "2975785000", "otherCurrentAssets": "None", "totalCurrentAssets": "112815000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8373631000", "currentAccountsPayable": "116273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7465608000", "shortLongTermDebtTotal": "2831670000", "totalShareholderEquity": "5510046000", "capitalLeaseObligations": "46249000", "otherCurrentLiabilities": "27842000", "totalCurrentLiabilities": "144115000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2831670000", "cashAndShortTermInvestments": "6399000", "commonStockSharesOutstanding": "101876000", "intangibleAssetsExcludingGoodwill": "864937000", "cashAndCashEquivalentsAtCarryingValue": "6399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189832000", "profitLoss": "None", "dividendPayout": "311041000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "431972000", "capitalExpenditures": "977334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "445310000", "cashflowFromInvestment": "-885407000", "stockBasedCompensation": "10805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "311041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2281000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 617095000, "cost_of_revenue": 74849000, "gross_profit": 542246000, "research_and_development": null, "selling_general_admin": 37233000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 303042000, "depreciation_amortisation": 240223000, "ebitda": 543265000, "interest_expense": 108904000, "interest_income": null, "other_non_operating": null, "pretax_income": 194138000, "tax_provision": 4306000, "effective_tax_rate": null, "net_income": 189197000, "net_income_continuing_ops": 189832000, "net_income_to_common": 189197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6399000, "short_term_investments": null, "net_receivables": 106416000, "inventory": 0, "other_current_assets": null, "total_current_assets": 112815000, "net_ppe": null, "goodwill": null, "intangible_assets": 864937000, "goodwill_and_intangibles": 864937000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8373631000, "total_assets": 8486446000, "short_term_debt": 51822000, "accounts_payable": 116273000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144115000, "long_term_debt": 2785421000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2831670000, "total_liabilities": 2975785000, "total_debt": 2837243000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -470622000, "total_equity": 5510046000, "shares_outstanding": 101876000, "operating_cash_flow": 431972000, "stock_based_compensation": 10805000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 977334000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -885407000, "dividends_paid": 311041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 445310000, "free_cash_flow": 1409306000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "303042000", "ebitda": "543265000", "netIncome": "189197000", "grossProfit": "542246000", "depreciation": "None", "totalRevenue": "617095000", "costOfRevenue": "74849000", "interestIncome": "108904000", "incomeBeforeTax": "194138000", "interestExpense": "108904000", "operatingIncome": "302243000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4306000", "reportedCurrency": "USD", "netInterestIncome": "-108904000", "nonInterestIncome": "None", "operatingExpenses": "240003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240223000", "sellingGeneralAndAdministrative": "37233000", "netIncomeFromContinuingOperations": "189832000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "8486446000", "longTermDebt": "2785421000", "shortTermDebt": "51822000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "864937000", "reportedCurrency": "USD", "retainedEarnings": "-470622000", "totalLiabilities": "2975785000", "otherCurrentAssets": "None", "totalCurrentAssets": "112815000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8373631000", "currentAccountsPayable": "116273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7465608000", "shortLongTermDebtTotal": "2831670000", "totalShareholderEquity": "5510046000", "capitalLeaseObligations": "46249000", "otherCurrentLiabilities": "27842000", "totalCurrentLiabilities": "144115000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2831670000", "cashAndShortTermInvestments": "6399000", "commonStockSharesOutstanding": "101876000", "intangibleAssetsExcludingGoodwill": "864937000", "cashAndCashEquivalentsAtCarryingValue": "6399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189832000", "profitLoss": "None", "dividendPayout": "311041000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "431972000", "capitalExpenditures": "977334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "445310000", "cashflowFromInvestment": "-885407000", "stockBasedCompensation": "10805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "311041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2281000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 537495000, "cost_of_revenue": 66717000, "gross_profit": 470778000, "ebit": 254576000, "ebitda": 463949000, "pretax_income": 173457000, "tax_provision": 2910000, "net_income": 169959000, "net_income_to_common": 169959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10907000, "total_current_assets": 101120000, "total_assets": 7774836000, "short_term_debt": 6552000, "long_term_debt": 2410921000, "total_debt": 2417473000, "total_liabilities": 2574683000, "total_equity": 5199211000, "shares_outstanding": 95437412, "goodwill_and_intangibles": 854088000 }, "cash_flow": { "operating_cash_flow": 391598000, "capital_expenditure": 1288393000, "free_cash_flow": 1679991000, "dividends_paid": 285113000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209882, "ticker_id": 85, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "254576000", "ebitda": "463949000", "netIncome": "169959000", "grossProfit": "470778000", "depreciation": "None", "totalRevenue": "537495000", "costOfRevenue": "66717000", "interestIncome": "81119000", "incomeBeforeTax": "173457000", "interestExpense": "81119000", "operatingIncome": "254387000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2910000", "reportedCurrency": "USD", "netInterestIncome": "-75591000", "nonInterestIncome": "None", "operatingExpenses": "216391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66717000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209373000", "sellingGeneralAndAdministrative": "34788000", "netIncomeFromContinuingOperations": "165485000" }, "balance": { "goodwill": "None", "inventory": "3642000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "7774836000", "longTermDebt": "2410921000", "shortTermDebt": "6552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "854088000", "reportedCurrency": "USD", "retainedEarnings": "-346473000", "totalLiabilities": "2574683000", "otherCurrentAssets": "7259000", "totalCurrentAssets": "101120000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-3617000", "currentNetReceivables": "82954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7673716000", "currentAccountsPayable": "101401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6803520000", "shortLongTermDebtTotal": "2447748000", "totalShareholderEquity": "5199211000", "capitalLeaseObligations": "36827000", "otherCurrentLiabilities": "25534000", "totalCurrentLiabilities": "126935000", "otherNonCurrentLiabilities": "36827000", "totalNonCurrentLiabilities": "2447748000", "cashAndShortTermInvestments": "10907000", "commonStockSharesOutstanding": "95437412", "intangibleAssetsExcludingGoodwill": "854088000", "cashAndCashEquivalentsAtCarryingValue": "10907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170547000", "profitLoss": "None", "dividendPayout": "285113000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "391598000", "capitalExpenditures": "1288393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "869014000", "cashflowFromInvestment": "-1274997000", "stockBasedCompensation": "8338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "285113000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2684000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 537495000, "cost_of_revenue": 66717000, "gross_profit": 470778000, "research_and_development": 0.33, "selling_general_admin": 34788000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254576000, "depreciation_amortisation": 209373000, "ebitda": 463949000, "interest_expense": 81119000, "interest_income": null, "other_non_operating": null, "pretax_income": 173457000, "tax_provision": 2910000, "effective_tax_rate": null, "net_income": 169959000, "net_income_continuing_ops": 165485000, "net_income_to_common": 169959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10907000, "short_term_investments": -3617000, "net_receivables": 82954000, "inventory": 3642000, "other_current_assets": null, "total_current_assets": 101120000, "net_ppe": null, "goodwill": null, "intangible_assets": 854088000, "goodwill_and_intangibles": 854088000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7673716000, "total_assets": 7774836000, "short_term_debt": 6552000, "accounts_payable": 101401000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126935000, "long_term_debt": 2410921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2447748000, "total_liabilities": 2574683000, "total_debt": 2417473000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -346473000, "total_equity": 5199211000, "shares_outstanding": 95437412, "operating_cash_flow": 391598000, "stock_based_compensation": 8338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1288393000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1274997000, "dividends_paid": 285113000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 869014000, "free_cash_flow": 1679991000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "254576000", "ebitda": "463949000", "netIncome": "169959000", "grossProfit": "470778000", "depreciation": "None", "totalRevenue": "537495000", "costOfRevenue": "66717000", "interestIncome": "81119000", "incomeBeforeTax": "173457000", "interestExpense": "81119000", "operatingIncome": "254387000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2910000", "reportedCurrency": "USD", "netInterestIncome": "-75591000", "nonInterestIncome": "None", "operatingExpenses": "216391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66717000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209373000", "sellingGeneralAndAdministrative": "34788000", "netIncomeFromContinuingOperations": "165485000" }, "balance": { "goodwill": "None", "inventory": "3642000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "7774836000", "longTermDebt": "2410921000", "shortTermDebt": "6552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "854088000", "reportedCurrency": "USD", "retainedEarnings": "-346473000", "totalLiabilities": "2574683000", "otherCurrentAssets": "7259000", "totalCurrentAssets": "101120000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-3617000", "currentNetReceivables": "82954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7673716000", "currentAccountsPayable": "101401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6803520000", "shortLongTermDebtTotal": "2447748000", "totalShareholderEquity": "5199211000", "capitalLeaseObligations": "36827000", "otherCurrentLiabilities": "25534000", "totalCurrentLiabilities": "126935000", "otherNonCurrentLiabilities": "36827000", "totalNonCurrentLiabilities": "2447748000", "cashAndShortTermInvestments": "10907000", "commonStockSharesOutstanding": "95437412", "intangibleAssetsExcludingGoodwill": "854088000", "cashAndCashEquivalentsAtCarryingValue": "10907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170547000", "profitLoss": "None", "dividendPayout": "285113000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "391598000", "capitalExpenditures": "1288393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "869014000", "cashflowFromInvestment": "-1274997000", "stockBasedCompensation": "8338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "285113000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2684000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 429814000, "cost_of_revenue": 52281000, "gross_profit": 377533000, "ebit": 219330000, "ebitda": 386237000, "pretax_income": 155895000, "tax_provision": 2860000, "net_income": 152437000, "net_income_to_common": 152437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27763000, "total_current_assets": 94750000, "total_assets": 6713189000, "short_term_debt": 1840018000, "long_term_debt": 1940018000, "total_debt": 3780036000, "total_liabilities": 2082799000, "total_equity": 4630390000, "shares_outstanding": 79164386, "goodwill_and_intangibles": 799448000 }, "cash_flow": { "operating_cash_flow": 362121000, "capital_expenditure": 1660386000, "free_cash_flow": 2022507000, "dividends_paid": 227742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209887, "ticker_id": 85, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219330000", "ebitda": "386237000", "netIncome": "152437000", "grossProfit": "377533000", "depreciation": "None", "totalRevenue": "429814000", "costOfRevenue": "52281000", "interestIncome": "63435000", "incomeBeforeTax": "155895000", "interestExpense": "63435000", "operatingIncome": "218085000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2860000", "reportedCurrency": "USD", "netInterestIncome": "-63435000", "nonInterestIncome": "None", "operatingExpenses": "159448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "1245000", "costofGoodsAndServicesSold": "52281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166907000", "sellingGeneralAndAdministrative": "30121000", "netIncomeFromContinuingOperations": "153035000" }, "balance": { "goodwill": "None", "inventory": "95896000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "6713189000", "longTermDebt": "1940018000", "shortTermDebt": "1840018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "799448000", "reportedCurrency": "USD", "retainedEarnings": "-228132000", "totalLiabilities": "2082799000", "otherCurrentAssets": "-94750000", "totalCurrentAssets": "94750000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6618439000", "currentAccountsPayable": "83722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5801968000", "shortLongTermDebtTotal": "3786164000", "totalShareholderEquity": "4630390000", "capitalLeaseObligations": "36714000", "otherCurrentLiabilities": "-1817673000", "totalCurrentLiabilities": "106067000", "otherNonCurrentLiabilities": "36714000", "totalNonCurrentLiabilities": "1976732000", "cashAndShortTermInvestments": "27763000", "commonStockSharesOutstanding": "79164386", "intangibleAssetsExcludingGoodwill": "799448000", "cashAndCashEquivalentsAtCarryingValue": "27763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153035000", "profitLoss": "None", "dividendPayout": "227742000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "362121000", "capitalExpenditures": "1660386000", "changeInReceivables": "799000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1237513000", "cashflowFromInvestment": "-1615975000", "stockBasedCompensation": "6464000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "227742000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16341000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1912000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166907000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 429814000, "cost_of_revenue": 52281000, "gross_profit": 377533000, "research_and_development": 0.37, "selling_general_admin": 30121000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219330000, "depreciation_amortisation": 166907000, "ebitda": 386237000, "interest_expense": 63435000, "interest_income": null, "other_non_operating": null, "pretax_income": 155895000, "tax_provision": 2860000, "effective_tax_rate": null, "net_income": 152437000, "net_income_continuing_ops": 153035000, "net_income_to_common": 152437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27763000, "short_term_investments": null, "net_receivables": 65841000, "inventory": 95896000, "other_current_assets": null, "total_current_assets": 94750000, "net_ppe": null, "goodwill": null, "intangible_assets": 799448000, "goodwill_and_intangibles": 799448000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6618439000, "total_assets": 6713189000, "short_term_debt": 1840018000, "accounts_payable": 83722000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106067000, "long_term_debt": 1940018000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1976732000, "total_liabilities": 2082799000, "total_debt": 3780036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -228132000, "total_equity": 4630390000, "shares_outstanding": 79164386, "operating_cash_flow": 362121000, "stock_based_compensation": 6464000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1660386000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1615975000, "dividends_paid": 227742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1237513000, "free_cash_flow": 2022507000, "net_change_in_cash": -16341000 }, "raw_data": { "income": { "ebit": "219330000", "ebitda": "386237000", "netIncome": "152437000", "grossProfit": "377533000", "depreciation": "None", "totalRevenue": "429814000", "costOfRevenue": "52281000", "interestIncome": "63435000", "incomeBeforeTax": "155895000", "interestExpense": "63435000", "operatingIncome": "218085000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2860000", "reportedCurrency": "USD", "netInterestIncome": "-63435000", "nonInterestIncome": "None", "operatingExpenses": "159448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "1245000", "costofGoodsAndServicesSold": "52281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166907000", "sellingGeneralAndAdministrative": "30121000", "netIncomeFromContinuingOperations": "153035000" }, "balance": { "goodwill": "None", "inventory": "95896000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "6713189000", "longTermDebt": "1940018000", "shortTermDebt": "1840018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "799448000", "reportedCurrency": "USD", "retainedEarnings": "-228132000", "totalLiabilities": "2082799000", "otherCurrentAssets": "-94750000", "totalCurrentAssets": "94750000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6618439000", "currentAccountsPayable": "83722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5801968000", "shortLongTermDebtTotal": "3786164000", "totalShareholderEquity": "4630390000", "capitalLeaseObligations": "36714000", "otherCurrentLiabilities": "-1817673000", "totalCurrentLiabilities": "106067000", "otherNonCurrentLiabilities": "36714000", "totalNonCurrentLiabilities": "1976732000", "cashAndShortTermInvestments": "27763000", "commonStockSharesOutstanding": "79164386", "intangibleAssetsExcludingGoodwill": "799448000", "cashAndCashEquivalentsAtCarryingValue": "27763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153035000", "profitLoss": "None", "dividendPayout": "227742000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "362121000", "capitalExpenditures": "1660386000", "changeInReceivables": "799000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1237513000", "cashflowFromInvestment": "-1615975000", "stockBasedCompensation": "6464000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "227742000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16341000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1912000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166907000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 339323000, "cost_of_revenue": 41061000, "gross_profit": 298262000, "ebit": 175655000, "ebitda": 295668000, "pretax_income": 125277000, "tax_provision": 2401000, "net_income": 122273000, "net_income_to_common": 122273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43252000, "total_current_assets": 104368000, "total_assets": 5226906000, "short_term_debt": 160000000, "long_term_debt": 1527629000, "total_debt": 1687629000, "total_liabilities": 1807590000, "total_equity": 3417687000, "shares_outstanding": 67139079, "goodwill_and_intangibles": 672020000 }, "cash_flow": { "operating_cash_flow": 246315000, "capital_expenditure": 1442149000, "free_cash_flow": 1688464000, "dividends_paid": 195825000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209892, "ticker_id": 85, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175655000", "ebitda": "295668000", "netIncome": "122273000", "grossProfit": "298262000", "depreciation": "None", "totalRevenue": "339323000", "costOfRevenue": "41061000", "interestIncome": "50378000", "incomeBeforeTax": "125277000", "interestExpense": "50378000", "operatingIncome": "190269000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2401000", "reportedCurrency": "USD", "netInterestIncome": "-50378000", "nonInterestIncome": "None", "operatingExpenses": "107993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120013000", "sellingGeneralAndAdministrative": "25456000", "netIncomeFromContinuingOperations": "137490000" }, "balance": { "goodwill": "None", "inventory": "106366000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "5226906000", "longTermDebt": "1527629000", "shortTermDebt": "160000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "672020000", "reportedCurrency": "USD", "retainedEarnings": "-147366000", "totalLiabilities": "1807590000", "otherCurrentAssets": "7674000", "totalCurrentAssets": "104368000", "currentLongTermDebt": "160000000", "longTermInvestments": "None", "shortTermInvestments": "1868000", "currentNetReceivables": "53442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5122538000", "currentAccountsPayable": "70005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4367111000", "shortLongTermDebtTotal": "1880704000", "totalShareholderEquity": "3417687000", "capitalLeaseObligations": "33075000", "otherCurrentLiabilities": "-143119000", "totalCurrentLiabilities": "86886000", "otherNonCurrentLiabilities": "33075000", "totalNonCurrentLiabilities": "1720704000", "cashAndShortTermInvestments": "43252000", "commonStockSharesOutstanding": "67139079", "intangibleAssetsExcludingGoodwill": "672020000", "cashAndCashEquivalentsAtCarryingValue": "43252000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122876000", "profitLoss": "None", "dividendPayout": "195825000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-606000", "operatingCashflow": "246315000", "capitalExpenditures": "1442149000", "changeInReceivables": "-16304000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1177595000", "cashflowFromInvestment": "-1386615000", "stockBasedCompensation": "4798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "195825000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37295000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120013000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 339323000, "cost_of_revenue": 41061000, "gross_profit": 298262000, "research_and_development": 0.37, "selling_general_admin": 25456000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175655000, "depreciation_amortisation": 120013000, "ebitda": 295668000, "interest_expense": 50378000, "interest_income": null, "other_non_operating": null, "pretax_income": 125277000, "tax_provision": 2401000, "effective_tax_rate": null, "net_income": 122273000, "net_income_continuing_ops": 137490000, "net_income_to_common": 122273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43252000, "short_term_investments": 1868000, "net_receivables": 53442000, "inventory": 106366000, "other_current_assets": null, "total_current_assets": 104368000, "net_ppe": null, "goodwill": null, "intangible_assets": 672020000, "goodwill_and_intangibles": 672020000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5122538000, "total_assets": 5226906000, "short_term_debt": 160000000, "accounts_payable": 70005000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86886000, "long_term_debt": 1527629000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1720704000, "total_liabilities": 1807590000, "total_debt": 1687629000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -147366000, "total_equity": 3417687000, "shares_outstanding": 67139079, "operating_cash_flow": 246315000, "stock_based_compensation": 4798000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1442149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1386615000, "dividends_paid": 195825000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1177595000, "free_cash_flow": 1688464000, "net_change_in_cash": 37295000 }, "raw_data": { "income": { "ebit": "175655000", "ebitda": "295668000", "netIncome": "122273000", "grossProfit": "298262000", "depreciation": "None", "totalRevenue": "339323000", "costOfRevenue": "41061000", "interestIncome": "50378000", "incomeBeforeTax": "125277000", "interestExpense": "50378000", "operatingIncome": "190269000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2401000", "reportedCurrency": "USD", "netInterestIncome": "-50378000", "nonInterestIncome": "None", "operatingExpenses": "107993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120013000", "sellingGeneralAndAdministrative": "25456000", "netIncomeFromContinuingOperations": "137490000" }, "balance": { "goodwill": "None", "inventory": "106366000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "5226906000", "longTermDebt": "1527629000", "shortTermDebt": "160000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "672020000", "reportedCurrency": "USD", "retainedEarnings": "-147366000", "totalLiabilities": "1807590000", "otherCurrentAssets": "7674000", "totalCurrentAssets": "104368000", "currentLongTermDebt": "160000000", "longTermInvestments": "None", "shortTermInvestments": "1868000", "currentNetReceivables": "53442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5122538000", "currentAccountsPayable": "70005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4367111000", "shortLongTermDebtTotal": "1880704000", "totalShareholderEquity": "3417687000", "capitalLeaseObligations": "33075000", "otherCurrentLiabilities": "-143119000", "totalCurrentLiabilities": "86886000", "otherNonCurrentLiabilities": "33075000", "totalNonCurrentLiabilities": "1720704000", "cashAndShortTermInvestments": "43252000", "commonStockSharesOutstanding": "67139079", "intangibleAssetsExcludingGoodwill": "672020000", "cashAndCashEquivalentsAtCarryingValue": "43252000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122876000", "profitLoss": "None", "dividendPayout": "195825000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-606000", "operatingCashflow": "246315000", "capitalExpenditures": "1442149000", "changeInReceivables": "-16304000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1177595000", "cashflowFromInvestment": "-1386615000", "stockBasedCompensation": "4798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "195825000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37295000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120013000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 248568000, "cost_of_revenue": 31752000, "gross_profit": 216816000, "ebit": 133155000, "ebitda": 215798000, "pretax_income": 93058000, "tax_provision": 1086000, "net_income": 91381000, "net_income_to_common": 91381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6137000, "total_current_assets": 46962000, "total_assets": 3886183000, "short_term_debt": 92000000, "long_term_debt": 1126299000, "total_debt": 1218299000, "total_liabilities": 1359934000, "total_equity": 2524487000, "shares_outstanding": 52396734, "goodwill_and_intangibles": 473592000 }, "cash_flow": { "operating_cash_flow": 142956000, "capital_expenditure": 1346313000, "free_cash_flow": 1489269000, "dividends_paid": 116112000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209897, "ticker_id": 85, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133155000", "ebitda": "215798000", "netIncome": "91381000", "grossProfit": "216816000", "depreciation": "None", "totalRevenue": "248568000", "costOfRevenue": "31752000", "interestIncome": "40097000", "incomeBeforeTax": "93058000", "interestExpense": "40097000", "operatingIncome": "133132000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1086000", "reportedCurrency": "USD", "netInterestIncome": "-40097000", "nonInterestIncome": "None", "operatingExpenses": "83684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "8027000", "costofGoodsAndServicesSold": "31752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82643000", "sellingGeneralAndAdministrative": "20793000", "netIncomeFromContinuingOperations": "91972000" }, "balance": { "goodwill": "None", "inventory": "48780000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "3886183000", "longTermDebt": "1126299000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "473592000", "reportedCurrency": "USD", "retainedEarnings": "-91343000", "totalLiabilities": "1359934000", "otherCurrentAssets": "3017000", "totalCurrentAssets": "46962000", "currentLongTermDebt": "92000000", "longTermInvestments": "None", "shortTermInvestments": "2286000", "currentNetReceivables": "37808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3839221000", "currentAccountsPayable": "71390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3304179000", "shortLongTermDebtTotal": "1310299000", "totalShareholderEquity": "2524487000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-57455000", "totalCurrentLiabilities": "105935000", "otherNonCurrentLiabilities": "35700000", "totalNonCurrentLiabilities": "1253999000", "cashAndShortTermInvestments": "6137000", "commonStockSharesOutstanding": "52396734", "intangibleAssetsExcludingGoodwill": "473592000", "cashAndCashEquivalentsAtCarryingValue": "6137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91972000", "profitLoss": "None", "dividendPayout": "116112000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2216000", "operatingCashflow": "142956000", "capitalExpenditures": "1346313000", "changeInReceivables": "-11983000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1122684000", "cashflowFromInvestment": "-1299842000", "stockBasedCompensation": "4702000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116112000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34202000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82643000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 248568000, "cost_of_revenue": 31752000, "gross_profit": 216816000, "research_and_development": 0.37, "selling_general_admin": 20793000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133155000, "depreciation_amortisation": 82643000, "ebitda": 215798000, "interest_expense": 40097000, "interest_income": null, "other_non_operating": null, "pretax_income": 93058000, "tax_provision": 1086000, "effective_tax_rate": null, "net_income": 91381000, "net_income_continuing_ops": 91972000, "net_income_to_common": 91381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6137000, "short_term_investments": 2286000, "net_receivables": 37808000, "inventory": 48780000, "other_current_assets": null, "total_current_assets": 46962000, "net_ppe": null, "goodwill": null, "intangible_assets": 473592000, "goodwill_and_intangibles": 473592000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3839221000, "total_assets": 3886183000, "short_term_debt": 92000000, "accounts_payable": 71390000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105935000, "long_term_debt": 1126299000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1253999000, "total_liabilities": 1359934000, "total_debt": 1218299000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -91343000, "total_equity": 2524487000, "shares_outstanding": 52396734, "operating_cash_flow": 142956000, "stock_based_compensation": 4702000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1346313000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1299842000, "dividends_paid": 116112000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1122684000, "free_cash_flow": 1489269000, "net_change_in_cash": -34202000 }, "raw_data": { "income": { "ebit": "133155000", "ebitda": "215798000", "netIncome": "91381000", "grossProfit": "216816000", "depreciation": "None", "totalRevenue": "248568000", "costOfRevenue": "31752000", "interestIncome": "40097000", "incomeBeforeTax": "93058000", "interestExpense": "40097000", "operatingIncome": "133132000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1086000", "reportedCurrency": "USD", "netInterestIncome": "-40097000", "nonInterestIncome": "None", "operatingExpenses": "83684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "8027000", "costofGoodsAndServicesSold": "31752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82643000", "sellingGeneralAndAdministrative": "20793000", "netIncomeFromContinuingOperations": "91972000" }, "balance": { "goodwill": "None", "inventory": "48780000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "3886183000", "longTermDebt": "1126299000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "473592000", "reportedCurrency": "USD", "retainedEarnings": "-91343000", "totalLiabilities": "1359934000", "otherCurrentAssets": "3017000", "totalCurrentAssets": "46962000", "currentLongTermDebt": "92000000", "longTermInvestments": "None", "shortTermInvestments": "2286000", "currentNetReceivables": "37808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3839221000", "currentAccountsPayable": "71390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3304179000", "shortLongTermDebtTotal": "1310299000", "totalShareholderEquity": "2524487000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-57455000", "totalCurrentLiabilities": "105935000", "otherNonCurrentLiabilities": "35700000", "totalNonCurrentLiabilities": "1253999000", "cashAndShortTermInvestments": "6137000", "commonStockSharesOutstanding": "52396734", "intangibleAssetsExcludingGoodwill": "473592000", "cashAndCashEquivalentsAtCarryingValue": "6137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91972000", "profitLoss": "None", "dividendPayout": "116112000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2216000", "operatingCashflow": "142956000", "capitalExpenditures": "1346313000", "changeInReceivables": "-11983000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1122684000", "cashflowFromInvestment": "-1299842000", "stockBasedCompensation": "4702000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116112000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34202000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82643000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 187478000, "cost_of_revenue": 23511000, "gross_profit": 163967000, "ebit": 102698000, "ebitda": 161902000, "pretax_income": 81301000, "tax_provision": 538000, "net_income": 80081000, "net_income_to_common": 80081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15603000, "total_current_assets": 72715000, "total_assets": 2664530000, "short_term_debt": 89000000, "long_term_debt": 783299000, "total_debt": 872299000, "total_liabilities": 972968000, "total_equity": 1689331000, "shares_outstanding": 41223614, "goodwill_and_intangibles": 343514000 }, "cash_flow": { "operating_cash_flow": 126707000, "capital_expenditure": 732572000, "free_cash_flow": 859279000, "dividends_paid": 90257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209902, "ticker_id": 85, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102698000", "ebitda": "161902000", "netIncome": "80081000", "grossProfit": "163967000", "depreciation": "None", "totalRevenue": "187478000", "costOfRevenue": "23511000", "interestIncome": "33094000", "incomeBeforeTax": "81301000", "interestExpense": "33094000", "operatingIncome": "114395000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "538000", "reportedCurrency": "USD", "netInterestIncome": "-33094000", "nonInterestIncome": "None", "operatingExpenses": "49572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "13306000", "costofGoodsAndServicesSold": "23511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59204000", "sellingGeneralAndAdministrative": "15566000", "netIncomeFromContinuingOperations": "80763000" }, "balance": { "goodwill": "None", "inventory": "3750000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "2664530000", "longTermDebt": "783299000", "shortTermDebt": "89000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "343514000", "reportedCurrency": "USD", "retainedEarnings": "-57094000", "totalLiabilities": "972968000", "otherCurrentAssets": "26554000", "totalCurrentAssets": "72715000", "currentLongTermDebt": "89000000", "longTermInvestments": "None", "shortTermInvestments": "572000", "currentNetReceivables": "26808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2591815000", "currentAccountsPayable": "48987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2218592000", "shortLongTermDebtTotal": "961299000", "totalShareholderEquity": "1689331000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-63986000", "totalCurrentLiabilities": "74001000", "otherNonCurrentLiabilities": "26668000", "totalNonCurrentLiabilities": "898967000", "cashAndShortTermInvestments": "15603000", "commonStockSharesOutstanding": "41223614", "intangibleAssetsExcludingGoodwill": "343514000", "cashAndCashEquivalentsAtCarryingValue": "15603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80763000", "profitLoss": "None", "dividendPayout": "90257000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-606000", "operatingCashflow": "126707000", "capitalExpenditures": "732572000", "changeInReceivables": "-6071000", "changeInExchangeRate": "None", "cashflowFromFinancing": "528994000", "cashflowFromInvestment": "-667519000", "stockBasedCompensation": "3980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11818000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1406000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59204000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187478000, "cost_of_revenue": 23511000, "gross_profit": 163967000, "research_and_development": 0.43, "selling_general_admin": 15566000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102698000, "depreciation_amortisation": 59204000, "ebitda": 161902000, "interest_expense": 33094000, "interest_income": null, "other_non_operating": null, "pretax_income": 81301000, "tax_provision": 538000, "effective_tax_rate": null, "net_income": 80081000, "net_income_continuing_ops": 80763000, "net_income_to_common": 80081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15603000, "short_term_investments": 572000, "net_receivables": 26808000, "inventory": 3750000, "other_current_assets": null, "total_current_assets": 72715000, "net_ppe": null, "goodwill": null, "intangible_assets": 343514000, "goodwill_and_intangibles": 343514000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2591815000, "total_assets": 2664530000, "short_term_debt": 89000000, "accounts_payable": 48987000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74001000, "long_term_debt": 783299000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 898967000, "total_liabilities": 972968000, "total_debt": 872299000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -57094000, "total_equity": 1689331000, "shares_outstanding": 41223614, "operating_cash_flow": 126707000, "stock_based_compensation": 3980000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 732572000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -667519000, "dividends_paid": 90257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 528994000, "free_cash_flow": 859279000, "net_change_in_cash": -11818000 }, "raw_data": { "income": { "ebit": "102698000", "ebitda": "161902000", "netIncome": "80081000", "grossProfit": "163967000", "depreciation": "None", "totalRevenue": "187478000", "costOfRevenue": "23511000", "interestIncome": "33094000", "incomeBeforeTax": "81301000", "interestExpense": "33094000", "operatingIncome": "114395000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "538000", "reportedCurrency": "USD", "netInterestIncome": "-33094000", "nonInterestIncome": "None", "operatingExpenses": "49572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "13306000", "costofGoodsAndServicesSold": "23511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59204000", "sellingGeneralAndAdministrative": "15566000", "netIncomeFromContinuingOperations": "80763000" }, "balance": { "goodwill": "None", "inventory": "3750000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "2664530000", "longTermDebt": "783299000", "shortTermDebt": "89000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "343514000", "reportedCurrency": "USD", "retainedEarnings": "-57094000", "totalLiabilities": "972968000", "otherCurrentAssets": "26554000", "totalCurrentAssets": "72715000", "currentLongTermDebt": "89000000", "longTermInvestments": "None", "shortTermInvestments": "572000", "currentNetReceivables": "26808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2591815000", "currentAccountsPayable": "48987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2218592000", "shortLongTermDebtTotal": "961299000", "totalShareholderEquity": "1689331000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-63986000", "totalCurrentLiabilities": "74001000", "otherNonCurrentLiabilities": "26668000", "totalNonCurrentLiabilities": "898967000", "cashAndShortTermInvestments": "15603000", "commonStockSharesOutstanding": "41223614", "intangibleAssetsExcludingGoodwill": "343514000", "cashAndCashEquivalentsAtCarryingValue": "15603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80763000", "profitLoss": "None", "dividendPayout": "90257000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-606000", "operatingCashflow": "126707000", "capitalExpenditures": "732572000", "changeInReceivables": "-6071000", "changeInExchangeRate": "None", "cashflowFromFinancing": "528994000", "cashflowFromInvestment": "-667519000", "stockBasedCompensation": "3980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11818000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1406000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59204000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 137122000, "cost_of_revenue": 17011000, "gross_profit": 120111000, "ebit": 75325000, "ebitda": 119023000, "pretax_income": 59314000, "tax_provision": 516000, "net_income": 58172000, "net_income_to_common": 58172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53955000, "total_current_assets": 75522000, "total_assets": 2028189000, "short_term_debt": 19000000, "long_term_debt": 702544000, "total_debt": 721544000, "total_liabilities": 789703000, "total_equity": 1238486000, "shares_outstanding": 32401122, "goodwill_and_intangibles": 280153000 }, "cash_flow": { "operating_cash_flow": 93247000, "capital_expenditure": 632610000, "free_cash_flow": 725857000, "dividends_paid": 67638000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209907, "ticker_id": 85, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75325000", "ebitda": "119023000", "netIncome": "58172000", "grossProfit": "120111000", "depreciation": "None", "totalRevenue": "137122000", "costOfRevenue": "17011000", "interestIncome": "24872000", "incomeBeforeTax": "59314000", "interestExpense": "24872000", "operatingIncome": "73006000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "516000", "reportedCurrency": "USD", "netInterestIncome": "-24872000", "nonInterestIncome": "None", "operatingExpenses": "47105000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "11184000", "costofGoodsAndServicesSold": "17011000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43698000", "sellingGeneralAndAdministrative": "12165000", "netIncomeFromContinuingOperations": "58798000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "2028189000", "longTermDebt": "702544000", "shortTermDebt": "19000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "280153000", "reportedCurrency": "USD", "retainedEarnings": "-42945000", "totalLiabilities": "789703000", "otherCurrentAssets": "20000", "totalCurrentAssets": "75522000", "currentLongTermDebt": "19000000", "longTermInvestments": "2539000", "shortTermInvestments": "None", "currentNetReceivables": "21547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1952667000", "currentAccountsPayable": "9897000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1661334000", "shortLongTermDebtTotal": "721544000", "totalShareholderEquity": "1238486000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2183000", "totalCurrentLiabilities": "35707000", "otherNonCurrentLiabilities": "27218000", "totalNonCurrentLiabilities": "753996000", "cashAndShortTermInvestments": "53955000", "commonStockSharesOutstanding": "32401122", "intangibleAssetsExcludingGoodwill": "280153000", "cashAndCashEquivalentsAtCarryingValue": "53955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58798000", "profitLoss": "None", "dividendPayout": "67638000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "904000", "operatingCashflow": "93247000", "capitalExpenditures": "632610000", "changeInReceivables": "-6855000", "changeInExchangeRate": "None", "cashflowFromFinancing": "470063000", "cashflowFromInvestment": "-568117000", "stockBasedCompensation": "2948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67638000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4807000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137122000, "cost_of_revenue": 17011000, "gross_profit": 120111000, "research_and_development": 0.43, "selling_general_admin": 12165000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75325000, "depreciation_amortisation": 43698000, "ebitda": 119023000, "interest_expense": 24872000, "interest_income": null, "other_non_operating": null, "pretax_income": 59314000, "tax_provision": 516000, "effective_tax_rate": null, "net_income": 58172000, "net_income_continuing_ops": 58798000, "net_income_to_common": 58172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53955000, "short_term_investments": null, "net_receivables": 21547000, "inventory": 0, "other_current_assets": null, "total_current_assets": 75522000, "net_ppe": null, "goodwill": null, "intangible_assets": 280153000, "goodwill_and_intangibles": 280153000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1952667000, "total_assets": 2028189000, "short_term_debt": 19000000, "accounts_payable": 9897000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35707000, "long_term_debt": 702544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 753996000, "total_liabilities": 789703000, "total_debt": 721544000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -42945000, "total_equity": 1238486000, "shares_outstanding": 32401122, "operating_cash_flow": 93247000, "stock_based_compensation": 2948000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 632610000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -568117000, "dividends_paid": 67638000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 470063000, "free_cash_flow": 725857000, "net_change_in_cash": -4807000 }, "raw_data": { "income": { "ebit": "75325000", "ebitda": "119023000", "netIncome": "58172000", "grossProfit": "120111000", "depreciation": "None", "totalRevenue": "137122000", "costOfRevenue": "17011000", "interestIncome": "24872000", "incomeBeforeTax": "59314000", "interestExpense": "24872000", "operatingIncome": "73006000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "516000", "reportedCurrency": "USD", "netInterestIncome": "-24872000", "nonInterestIncome": "None", "operatingExpenses": "47105000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "11184000", "costofGoodsAndServicesSold": "17011000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43698000", "sellingGeneralAndAdministrative": "12165000", "netIncomeFromContinuingOperations": "58798000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "2028189000", "longTermDebt": "702544000", "shortTermDebt": "19000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "280153000", "reportedCurrency": "USD", "retainedEarnings": "-42945000", "totalLiabilities": "789703000", "otherCurrentAssets": "20000", "totalCurrentAssets": "75522000", "currentLongTermDebt": "19000000", "longTermInvestments": "2539000", "shortTermInvestments": "None", "currentNetReceivables": "21547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1952667000", "currentAccountsPayable": "9897000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1661334000", "shortLongTermDebtTotal": "721544000", "totalShareholderEquity": "1238486000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2183000", "totalCurrentLiabilities": "35707000", "otherNonCurrentLiabilities": "27218000", "totalNonCurrentLiabilities": "753996000", "cashAndShortTermInvestments": "53955000", "commonStockSharesOutstanding": "32401122", "intangibleAssetsExcludingGoodwill": "280153000", "cashAndCashEquivalentsAtCarryingValue": "53955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58798000", "profitLoss": "None", "dividendPayout": "67638000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "904000", "operatingCashflow": "93247000", "capitalExpenditures": "632610000", "changeInReceivables": "-6855000", "changeInExchangeRate": "None", "cashflowFromFinancing": "470063000", "cashflowFromInvestment": "-568117000", "stockBasedCompensation": "2948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67638000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4807000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 200807000, "cost_of_revenue": 24903000, "gross_profit": 175904000, "ebit": 72569000, "ebitda": 139268000, "pretax_income": 98553000, "tax_provision": -500000, "net_income": 62231000, "net_income_to_common": 62231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25077000, "total_current_assets": 154694000, "total_assets": 10180243000, "short_term_debt": null, "long_term_debt": 3693321000, "total_debt": 3693321000, "total_liabilities": 3945945000, "total_equity": 6238838000, "shares_outstanding": 120375633, "goodwill_and_intangibles": 1033309000 }, "cash_flow": { "operating_cash_flow": 145156000, "capital_expenditure": 412335000, "free_cash_flow": 557491000, "dividends_paid": 96789000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209870, "ticker_id": 85, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72569000", "ebitda": "139268000", "netIncome": "62231000", "grossProfit": "175904000", "depreciation": "None", "totalRevenue": "200807000", "costOfRevenue": "24903000", "interestIncome": "None", "incomeBeforeTax": "98553000", "interestExpense": "35970000", "operatingIncome": "98553000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-500000", "reportedCurrency": "USD", "netInterestIncome": "-35970000", "nonInterestIncome": "None", "operatingExpenses": "77351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66699000", "sellingGeneralAndAdministrative": "11477000", "netIncomeFromContinuingOperations": "62231000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "10180243000", "longTermDebt": "3693321000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1033309000", "reportedCurrency": "USD", "retainedEarnings": "-653433000", "totalLiabilities": "3945945000", "otherCurrentAssets": "None", "totalCurrentAssets": "154694000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10016344000", "currentAccountsPayable": "154051000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3290066000", "totalShareholderEquity": "6238838000", "capitalLeaseObligations": "61765000", "otherCurrentLiabilities": "32178000", "totalCurrentLiabilities": "186229000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3290066000", "cashAndShortTermInvestments": "25077000", "commonStockSharesOutstanding": "120375633", "intangibleAssetsExcludingGoodwill": "1033309000", "cashAndCashEquivalentsAtCarryingValue": "25077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62231000", "profitLoss": "None", "dividendPayout": "96789000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145156000", "capitalExpenditures": "412335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "295599000", "cashflowFromInvestment": "-430172000", "stockBasedCompensation": "3534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96789000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6058000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66699000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200807000, "cost_of_revenue": 24903000, "gross_profit": 175904000, "research_and_development": null, "selling_general_admin": 11477000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72569000, "depreciation_amortisation": 66699000, "ebitda": 139268000, "interest_expense": 35970000, "interest_income": null, "other_non_operating": null, "pretax_income": 98553000, "tax_provision": -500000, "effective_tax_rate": null, "net_income": 62231000, "net_income_continuing_ops": 62231000, "net_income_to_common": 62231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25077000, "short_term_investments": null, "net_receivables": 129617000, "inventory": null, "other_current_assets": null, "total_current_assets": 154694000, "net_ppe": null, "goodwill": null, "intangible_assets": 1033309000, "goodwill_and_intangibles": 1033309000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10016344000, "total_assets": 10180243000, "short_term_debt": null, "accounts_payable": 154051000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186229000, "long_term_debt": 3693321000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3290066000, "total_liabilities": 3945945000, "total_debt": 3693321000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -653433000, "total_equity": 6238838000, "shares_outstanding": 120375633, "operating_cash_flow": 145156000, "stock_based_compensation": 3534000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 412335000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -430172000, "dividends_paid": 96789000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 295599000, "free_cash_flow": 557491000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72569000", "ebitda": "139268000", "netIncome": "62231000", "grossProfit": "175904000", "depreciation": "None", "totalRevenue": "200807000", "costOfRevenue": "24903000", "interestIncome": "None", "incomeBeforeTax": "98553000", "interestExpense": "35970000", "operatingIncome": "98553000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-500000", "reportedCurrency": "USD", "netInterestIncome": "-35970000", "nonInterestIncome": "None", "operatingExpenses": "77351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66699000", "sellingGeneralAndAdministrative": "11477000", "netIncomeFromContinuingOperations": "62231000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "10180243000", "longTermDebt": "3693321000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1033309000", "reportedCurrency": "USD", "retainedEarnings": "-653433000", "totalLiabilities": "3945945000", "otherCurrentAssets": "None", "totalCurrentAssets": "154694000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10016344000", "currentAccountsPayable": "154051000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3290066000", "totalShareholderEquity": "6238838000", "capitalLeaseObligations": "61765000", "otherCurrentLiabilities": "32178000", "totalCurrentLiabilities": "186229000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3290066000", "cashAndShortTermInvestments": "25077000", "commonStockSharesOutstanding": "120375633", "intangibleAssetsExcludingGoodwill": "1033309000", "cashAndCashEquivalentsAtCarryingValue": "25077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62231000", "profitLoss": "None", "dividendPayout": "96789000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145156000", "capitalExpenditures": "412335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "295599000", "cashflowFromInvestment": "-430172000", "stockBasedCompensation": "3534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96789000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6058000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66699000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 190489000, "cost_of_revenue": 23996000, "gross_profit": 166493000, "ebit": 92831000, "ebitda": 166254000, "pretax_income": 56469000, "tax_provision": 260000, "net_income": 56037000, "net_income_to_common": 56037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16295000, "total_current_assets": 143099000, "total_assets": 9797612000, "short_term_debt": 2946654000, "long_term_debt": 3294728000, "total_debt": 6241382000, "total_liabilities": 3526459000, "total_equity": 6270985000, "shares_outstanding": 114998257, "goodwill_and_intangibles": 1000967000 }, "cash_flow": { "operating_cash_flow": 111315000, "capital_expenditure": 1583529000, "free_cash_flow": 1694844000, "dividends_paid": 91321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209871, "ticker_id": 85, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92831000", "ebitda": "166254000", "netIncome": "56037000", "grossProfit": "166493000", "depreciation": "None", "totalRevenue": "190489000", "costOfRevenue": "23996000", "interestIncome": "36362000", "incomeBeforeTax": "56469000", "interestExpense": "36362000", "operatingIncome": "92432000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "260000", "reportedCurrency": "USD", "netInterestIncome": "-36362000", "nonInterestIncome": "None", "operatingExpenses": "74061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73423000", "sellingGeneralAndAdministrative": "11072000", "netIncomeFromContinuingOperations": "56209000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "9797612000", "longTermDebt": "3294728000", "shortTermDebt": "2946654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1000967000", "reportedCurrency": "USD", "retainedEarnings": "-618675000", "totalLiabilities": "3526459000", "otherCurrentAssets": "4327000", "totalCurrentAssets": "143099000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122477000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9654513000", "currentAccountsPayable": "139384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8619201000", "shortLongTermDebtTotal": "3354917000", "totalShareholderEquity": "6270985000", "capitalLeaseObligations": "60189000", "otherCurrentLiabilities": "32158000", "totalCurrentLiabilities": "171542000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3354917000", "cashAndShortTermInvestments": "16295000", "commonStockSharesOutstanding": "114998257", "intangibleAssetsExcludingGoodwill": "1000967000", "cashAndCashEquivalentsAtCarryingValue": "16295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56209000", "profitLoss": "None", "dividendPayout": "91321000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "111315000", "capitalExpenditures": "1583529000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "265436000", "cashflowFromInvestment": "-373007000", "stockBasedCompensation": "3297000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190489000, "cost_of_revenue": 23996000, "gross_profit": 166493000, "research_and_development": null, "selling_general_admin": 11072000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92831000, "depreciation_amortisation": 73423000, "ebitda": 166254000, "interest_expense": 36362000, "interest_income": null, "other_non_operating": null, "pretax_income": 56469000, "tax_provision": 260000, "effective_tax_rate": null, "net_income": 56037000, "net_income_continuing_ops": 56209000, "net_income_to_common": 56037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16295000, "short_term_investments": null, "net_receivables": 122477000, "inventory": null, "other_current_assets": null, "total_current_assets": 143099000, "net_ppe": null, "goodwill": null, "intangible_assets": 1000967000, "goodwill_and_intangibles": 1000967000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9654513000, "total_assets": 9797612000, "short_term_debt": 2946654000, "accounts_payable": 139384000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171542000, "long_term_debt": 3294728000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3354917000, "total_liabilities": 3526459000, "total_debt": 6241382000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -618675000, "total_equity": 6270985000, "shares_outstanding": 114998257, "operating_cash_flow": 111315000, "stock_based_compensation": 3297000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1583529000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -373007000, "dividends_paid": 91321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 265436000, "free_cash_flow": 1694844000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "92831000", "ebitda": "166254000", "netIncome": "56037000", "grossProfit": "166493000", "depreciation": "None", "totalRevenue": "190489000", "costOfRevenue": "23996000", "interestIncome": "36362000", "incomeBeforeTax": "56469000", "interestExpense": "36362000", "operatingIncome": "92432000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "260000", "reportedCurrency": "USD", "netInterestIncome": "-36362000", "nonInterestIncome": "None", "operatingExpenses": "74061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73423000", "sellingGeneralAndAdministrative": "11072000", "netIncomeFromContinuingOperations": "56209000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "9797612000", "longTermDebt": "3294728000", "shortTermDebt": "2946654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1000967000", "reportedCurrency": "USD", "retainedEarnings": "-618675000", "totalLiabilities": "3526459000", "otherCurrentAssets": "4327000", "totalCurrentAssets": "143099000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122477000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9654513000", "currentAccountsPayable": "139384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8619201000", "shortLongTermDebtTotal": "3354917000", "totalShareholderEquity": "6270985000", "capitalLeaseObligations": "60189000", "otherCurrentLiabilities": "32158000", "totalCurrentLiabilities": "171542000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3354917000", "cashAndShortTermInvestments": "16295000", "commonStockSharesOutstanding": "114998257", "intangibleAssetsExcludingGoodwill": "1000967000", "cashAndCashEquivalentsAtCarryingValue": "16295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56209000", "profitLoss": "None", "dividendPayout": "91321000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "111315000", "capitalExpenditures": "1583529000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "265436000", "cashflowFromInvestment": "-373007000", "stockBasedCompensation": "3297000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 183222000, "cost_of_revenue": 21972000, "gross_profit": 161250000, "ebit": 87716000, "ebitda": 158239000, "pretax_income": 52504000, "tax_provision": 225000, "net_income": 52117000, "net_income_to_common": 52117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13696000, "total_current_assets": 135186000, "total_assets": 9484030000, "short_term_debt": 3014403000, "long_term_debt": 3362303000, "total_debt": 6376706000, "total_liabilities": 3610789000, "total_equity": 5872983000, "shares_outstanding": 111511615, "goodwill_and_intangibles": 966964000 }, "cash_flow": { "operating_cash_flow": 146519000, "capital_expenditure": 1191755000, "free_cash_flow": 1338274000, "dividends_paid": 87020000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209873, "ticker_id": 85, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87716000", "ebitda": "158239000", "netIncome": "52117000", "grossProfit": "161250000", "depreciation": "None", "totalRevenue": "183222000", "costOfRevenue": "21972000", "interestIncome": "35212000", "incomeBeforeTax": "52504000", "interestExpense": "35212000", "operatingIncome": "87260000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "225000", "reportedCurrency": "USD", "netInterestIncome": "-35212000", "nonInterestIncome": "None", "operatingExpenses": "73990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70523000", "sellingGeneralAndAdministrative": "10887000", "netIncomeFromContinuingOperations": "52279000" }, "balance": { "goodwill": "None", "inventory": "706000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "9484030000", "longTermDebt": "3362303000", "shortTermDebt": "3014403000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "966964000", "reportedCurrency": "USD", "retainedEarnings": "-581162000", "totalLiabilities": "3610789000", "otherCurrentAssets": "3888000", "totalCurrentAssets": "135186000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9348844000", "currentAccountsPayable": "161782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8342941000", "shortLongTermDebtTotal": "3419080000", "totalShareholderEquity": "5872983000", "capitalLeaseObligations": "56777000", "otherCurrentLiabilities": "29927000", "totalCurrentLiabilities": "191709000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3419080000", "cashAndShortTermInvestments": "13696000", "commonStockSharesOutstanding": "111511615", "intangibleAssetsExcludingGoodwill": "966964000", "cashAndCashEquivalentsAtCarryingValue": "13696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52279000", "profitLoss": "None", "dividendPayout": "87020000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "146519000", "capitalExpenditures": "1191755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "305761000", "cashflowFromInvestment": "-444313000", "stockBasedCompensation": "3306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87020000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183222000, "cost_of_revenue": 21972000, "gross_profit": 161250000, "research_and_development": null, "selling_general_admin": 10887000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87716000, "depreciation_amortisation": 70523000, "ebitda": 158239000, "interest_expense": 35212000, "interest_income": null, "other_non_operating": null, "pretax_income": 52504000, "tax_provision": 225000, "effective_tax_rate": null, "net_income": 52117000, "net_income_continuing_ops": 52279000, "net_income_to_common": 52117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13696000, "short_term_investments": null, "net_receivables": 117602000, "inventory": 706000, "other_current_assets": null, "total_current_assets": 135186000, "net_ppe": null, "goodwill": null, "intangible_assets": 966964000, "goodwill_and_intangibles": 966964000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9348844000, "total_assets": 9484030000, "short_term_debt": 3014403000, "accounts_payable": 161782000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 191709000, "long_term_debt": 3362303000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3419080000, "total_liabilities": 3610789000, "total_debt": 6376706000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -581162000, "total_equity": 5872983000, "shares_outstanding": 111511615, "operating_cash_flow": 146519000, "stock_based_compensation": 3306000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1191755000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -444313000, "dividends_paid": 87020000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 305761000, "free_cash_flow": 1338274000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87716000", "ebitda": "158239000", "netIncome": "52117000", "grossProfit": "161250000", "depreciation": "None", "totalRevenue": "183222000", "costOfRevenue": "21972000", "interestIncome": "35212000", "incomeBeforeTax": "52504000", "interestExpense": "35212000", "operatingIncome": "87260000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "225000", "reportedCurrency": "USD", "netInterestIncome": "-35212000", "nonInterestIncome": "None", "operatingExpenses": "73990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70523000", "sellingGeneralAndAdministrative": "10887000", "netIncomeFromContinuingOperations": "52279000" }, "balance": { "goodwill": "None", "inventory": "706000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "9484030000", "longTermDebt": "3362303000", "shortTermDebt": "3014403000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "966964000", "reportedCurrency": "USD", "retainedEarnings": "-581162000", "totalLiabilities": "3610789000", "otherCurrentAssets": "3888000", "totalCurrentAssets": "135186000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9348844000", "currentAccountsPayable": "161782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8342941000", "shortLongTermDebtTotal": "3419080000", "totalShareholderEquity": "5872983000", "capitalLeaseObligations": "56777000", "otherCurrentLiabilities": "29927000", "totalCurrentLiabilities": "191709000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3419080000", "cashAndShortTermInvestments": "13696000", "commonStockSharesOutstanding": "111511615", "intangibleAssetsExcludingGoodwill": "966964000", "cashAndCashEquivalentsAtCarryingValue": "13696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52279000", "profitLoss": "None", "dividendPayout": "87020000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "146519000", "capitalExpenditures": "1191755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "305761000", "cashflowFromInvestment": "-444313000", "stockBasedCompensation": "3306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87020000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 175527000, "cost_of_revenue": 21799000, "gross_profit": 153728000, "ebit": 82052000, "ebitda": 149527000, "pretax_income": 49778000, "tax_provision": 425000, "net_income": 49198000, "net_income_to_common": 49198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5824000, "total_current_assets": 120501000, "total_assets": 9084744000, "short_term_debt": 247000000, "long_term_debt": 2972545000, "total_debt": 3219545000, "total_liabilities": 3430340000, "total_equity": 5654040000, "shares_outstanding": 107547193, "goodwill_and_intangibles": 923092000 }, "cash_flow": { "operating_cash_flow": 119645000, "capital_expenditure": 733673000, "free_cash_flow": 853318000, "dividends_paid": 86016000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209874, "ticker_id": 85, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82052000", "ebitda": "149527000", "netIncome": "49198000", "grossProfit": "153728000", "depreciation": "None", "totalRevenue": "175527000", "costOfRevenue": "21799000", "interestIncome": "32274000", "incomeBeforeTax": "49778000", "interestExpense": "32274000", "operatingIncome": "82006000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "425000", "reportedCurrency": "USD", "netInterestIncome": "-32274000", "nonInterestIncome": "None", "operatingExpenses": "71722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67475000", "sellingGeneralAndAdministrative": "11332000", "netIncomeFromContinuingOperations": "49353000" }, "balance": { "goodwill": "None", "inventory": "3473000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "9084744000", "longTermDebt": "2972545000", "shortTermDebt": "247000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "923092000", "reportedCurrency": "USD", "retainedEarnings": "-545372000", "totalLiabilities": "3430340000", "otherCurrentAssets": "6560000", "totalCurrentAssets": "120501000", "currentLongTermDebt": "247000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8964243000", "currentAccountsPayable": "132089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8004625000", "shortLongTermDebtTotal": "3269212000", "totalShareholderEquity": "5654040000", "capitalLeaseObligations": "49667000", "otherCurrentLiabilities": "29039000", "totalCurrentLiabilities": "408128000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3022212000", "cashAndShortTermInvestments": "5824000", "commonStockSharesOutstanding": "107547193", "intangibleAssetsExcludingGoodwill": "923092000", "cashAndCashEquivalentsAtCarryingValue": "5824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49353000", "profitLoss": "None", "dividendPayout": "86016000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "119645000", "capitalExpenditures": "733673000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "223054000", "cashflowFromInvestment": "-344957000", "stockBasedCompensation": "3259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86016000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 175527000, "cost_of_revenue": 21799000, "gross_profit": 153728000, "research_and_development": null, "selling_general_admin": 11332000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82052000, "depreciation_amortisation": 67475000, "ebitda": 149527000, "interest_expense": 32274000, "interest_income": null, "other_non_operating": null, "pretax_income": 49778000, "tax_provision": 425000, "effective_tax_rate": null, "net_income": 49198000, "net_income_continuing_ops": 49353000, "net_income_to_common": 49198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5824000, "short_term_investments": null, "net_receivables": 108117000, "inventory": 3473000, "other_current_assets": null, "total_current_assets": 120501000, "net_ppe": null, "goodwill": null, "intangible_assets": 923092000, "goodwill_and_intangibles": 923092000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8964243000, "total_assets": 9084744000, "short_term_debt": 247000000, "accounts_payable": 132089000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 408128000, "long_term_debt": 2972545000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3022212000, "total_liabilities": 3430340000, "total_debt": 3219545000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -545372000, "total_equity": 5654040000, "shares_outstanding": 107547193, "operating_cash_flow": 119645000, "stock_based_compensation": 3259000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 733673000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -344957000, "dividends_paid": 86016000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 223054000, "free_cash_flow": 853318000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82052000", "ebitda": "149527000", "netIncome": "49198000", "grossProfit": "153728000", "depreciation": "None", "totalRevenue": "175527000", "costOfRevenue": "21799000", "interestIncome": "32274000", "incomeBeforeTax": "49778000", "interestExpense": "32274000", "operatingIncome": "82006000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "425000", "reportedCurrency": "USD", "netInterestIncome": "-32274000", "nonInterestIncome": "None", "operatingExpenses": "71722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67475000", "sellingGeneralAndAdministrative": "11332000", "netIncomeFromContinuingOperations": "49353000" }, "balance": { "goodwill": "None", "inventory": "3473000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "9084744000", "longTermDebt": "2972545000", "shortTermDebt": "247000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "923092000", "reportedCurrency": "USD", "retainedEarnings": "-545372000", "totalLiabilities": "3430340000", "otherCurrentAssets": "6560000", "totalCurrentAssets": "120501000", "currentLongTermDebt": "247000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8964243000", "currentAccountsPayable": "132089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8004625000", "shortLongTermDebtTotal": "3269212000", "totalShareholderEquity": "5654040000", "capitalLeaseObligations": "49667000", "otherCurrentLiabilities": "29039000", "totalCurrentLiabilities": "408128000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3022212000", "cashAndShortTermInvestments": "5824000", "commonStockSharesOutstanding": "107547193", "intangibleAssetsExcludingGoodwill": "923092000", "cashAndCashEquivalentsAtCarryingValue": "5824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49353000", "profitLoss": "None", "dividendPayout": "86016000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "119645000", "capitalExpenditures": "733673000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "223054000", "cashflowFromInvestment": "-344957000", "stockBasedCompensation": "3259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86016000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 169160000, "cost_of_revenue": 20379000, "gross_profit": 148781000, "ebit": 78737000, "ebitda": 143038000, "pretax_income": 47973000, "tax_provision": 825000, "net_income": 46996000, "net_income_to_common": 46996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7915000, "total_current_assets": 117932000, "total_assets": 8800577000, "short_term_debt": 2280501000, "long_term_debt": 2950110000, "total_debt": 5230611000, "total_liabilities": 3155657000, "total_equity": 5644452000, "shares_outstanding": 107547193, "goodwill_and_intangibles": 897380000 }, "cash_flow": { "operating_cash_flow": 126657000, "capital_expenditure": 383106000, "free_cash_flow": 509763000, "dividends_paid": 83732000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209875, "ticker_id": 85, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78737000", "ebitda": "143038000", "netIncome": "46996000", "grossProfit": "148781000", "depreciation": "None", "totalRevenue": "169160000", "costOfRevenue": "20379000", "interestIncome": "30764000", "incomeBeforeTax": "47973000", "interestExpense": "30764000", "operatingIncome": "78696000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "825000", "reportedCurrency": "USD", "netInterestIncome": "-30764000", "nonInterestIncome": "None", "operatingExpenses": "70085000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64301000", "sellingGeneralAndAdministrative": "10771000", "netIncomeFromContinuingOperations": "47148000" }, "balance": { "goodwill": "None", "inventory": "1278000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "8800577000", "longTermDebt": "2950110000", "shortTermDebt": "2280501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "897380000", "reportedCurrency": "USD", "retainedEarnings": "-508059000", "totalLiabilities": "3155657000", "otherCurrentAssets": "4532000", "totalCurrentAssets": "117932000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8682645000", "currentAccountsPayable": "129652000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7745532000", "shortLongTermDebtTotal": "2997463000", "totalShareholderEquity": "5644452000", "capitalLeaseObligations": "47353000", "otherCurrentLiabilities": "28542000", "totalCurrentLiabilities": "158194000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2997463000", "cashAndShortTermInvestments": "7915000", "commonStockSharesOutstanding": "107547193", "intangibleAssetsExcludingGoodwill": "897380000", "cashAndCashEquivalentsAtCarryingValue": "7915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47148000", "profitLoss": "None", "dividendPayout": "83732000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126657000", "capitalExpenditures": "383106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "258968000", "cashflowFromInvestment": "-380855000", "stockBasedCompensation": "3129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83732000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64301000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 169160000, "cost_of_revenue": 20379000, "gross_profit": 148781000, "research_and_development": null, "selling_general_admin": 10771000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78737000, "depreciation_amortisation": 64301000, "ebitda": 143038000, "interest_expense": 30764000, "interest_income": null, "other_non_operating": null, "pretax_income": 47973000, "tax_provision": 825000, "effective_tax_rate": null, "net_income": 46996000, "net_income_continuing_ops": 47148000, "net_income_to_common": 46996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7915000, "short_term_investments": null, "net_receivables": 105485000, "inventory": 1278000, "other_current_assets": null, "total_current_assets": 117932000, "net_ppe": null, "goodwill": null, "intangible_assets": 897380000, "goodwill_and_intangibles": 897380000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8682645000, "total_assets": 8800577000, "short_term_debt": 2280501000, "accounts_payable": 129652000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158194000, "long_term_debt": 2950110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2997463000, "total_liabilities": 3155657000, "total_debt": 5230611000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -508059000, "total_equity": 5644452000, "shares_outstanding": 107547193, "operating_cash_flow": 126657000, "stock_based_compensation": 3129000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 383106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -380855000, "dividends_paid": 83732000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 258968000, "free_cash_flow": 509763000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78737000", "ebitda": "143038000", "netIncome": "46996000", "grossProfit": "148781000", "depreciation": "None", "totalRevenue": "169160000", "costOfRevenue": "20379000", "interestIncome": "30764000", "incomeBeforeTax": "47973000", "interestExpense": "30764000", "operatingIncome": "78696000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "825000", "reportedCurrency": "USD", "netInterestIncome": "-30764000", "nonInterestIncome": "None", "operatingExpenses": "70085000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64301000", "sellingGeneralAndAdministrative": "10771000", "netIncomeFromContinuingOperations": "47148000" }, "balance": { "goodwill": "None", "inventory": "1278000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "8800577000", "longTermDebt": "2950110000", "shortTermDebt": "2280501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "897380000", "reportedCurrency": "USD", "retainedEarnings": "-508059000", "totalLiabilities": "3155657000", "otherCurrentAssets": "4532000", "totalCurrentAssets": "117932000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8682645000", "currentAccountsPayable": "129652000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7745532000", "shortLongTermDebtTotal": "2997463000", "totalShareholderEquity": "5644452000", "capitalLeaseObligations": "47353000", "otherCurrentLiabilities": "28542000", "totalCurrentLiabilities": "158194000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2997463000", "cashAndShortTermInvestments": "7915000", "commonStockSharesOutstanding": "107547193", "intangibleAssetsExcludingGoodwill": "897380000", "cashAndCashEquivalentsAtCarryingValue": "7915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47148000", "profitLoss": "None", "dividendPayout": "83732000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126657000", "capitalExpenditures": "383106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "258968000", "cashflowFromInvestment": "-380855000", "stockBasedCompensation": "3129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83732000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64301000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 160734000, "cost_of_revenue": 20366000, "gross_profit": 140368000, "ebit": 75547000, "ebitda": 140463000, "pretax_income": 46452000, "tax_provision": 1075000, "net_income": 45239000, "net_income_to_common": 45239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6399000, "total_current_assets": 112815000, "total_assets": 8486446000, "short_term_debt": 0, "long_term_debt": 2785421000, "total_debt": 2785421000, "total_liabilities": 2975785000, "total_equity": 5510046000, "shares_outstanding": 104698851, "goodwill_and_intangibles": 1712222000 }, "cash_flow": { "operating_cash_flow": 91397000, "capital_expenditure": 977334000, "free_cash_flow": 1068731000, "dividends_paid": 80122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209876, "ticker_id": 85, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75547000", "ebitda": "140463000", "netIncome": "45239000", "grossProfit": "140368000", "depreciation": "None", "totalRevenue": "160734000", "costOfRevenue": "20366000", "interestIncome": "29095000", "incomeBeforeTax": "46452000", "interestExpense": "29095000", "operatingIncome": "75335000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1075000", "reportedCurrency": "USD", "netInterestIncome": "-29095000", "nonInterestIncome": "None", "operatingExpenses": "65033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64916000", "sellingGeneralAndAdministrative": "8897000", "netIncomeFromContinuingOperations": "45377000" }, "balance": { "goodwill": "847285000", "inventory": "0", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "8486446000", "longTermDebt": "2785421000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "864937000", "reportedCurrency": "USD", "retainedEarnings": "-470622000", "totalLiabilities": "2975785000", "otherCurrentAssets": "None", "totalCurrentAssets": "112815000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8373631000", "currentAccountsPayable": "116273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7465608000", "shortLongTermDebtTotal": "2831670000", "totalShareholderEquity": "5510046000", "capitalLeaseObligations": "46249000", "otherCurrentLiabilities": "27842000", "totalCurrentLiabilities": "144115000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2831670000", "cashAndShortTermInvestments": "6399000", "commonStockSharesOutstanding": "104698851", "intangibleAssetsExcludingGoodwill": "864937000", "cashAndCashEquivalentsAtCarryingValue": "6399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45377000", "profitLoss": "None", "dividendPayout": "80122000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91397000", "capitalExpenditures": "977334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "250105000", "cashflowFromInvestment": "-348340000", "stockBasedCompensation": "2812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80122000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64916000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160734000, "cost_of_revenue": 20366000, "gross_profit": 140368000, "research_and_development": null, "selling_general_admin": 8897000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75547000, "depreciation_amortisation": 64916000, "ebitda": 140463000, "interest_expense": 29095000, "interest_income": null, "other_non_operating": null, "pretax_income": 46452000, "tax_provision": 1075000, "effective_tax_rate": null, "net_income": 45239000, "net_income_continuing_ops": 45377000, "net_income_to_common": 45239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6399000, "short_term_investments": null, "net_receivables": 106416000, "inventory": 0, "other_current_assets": null, "total_current_assets": 112815000, "net_ppe": null, "goodwill": 847285000, "intangible_assets": 864937000, "goodwill_and_intangibles": 1712222000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8373631000, "total_assets": 8486446000, "short_term_debt": 0, "accounts_payable": 116273000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144115000, "long_term_debt": 2785421000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2831670000, "total_liabilities": 2975785000, "total_debt": 2785421000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -470622000, "total_equity": 5510046000, "shares_outstanding": 104698851, "operating_cash_flow": 91397000, "stock_based_compensation": 2812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 977334000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -348340000, "dividends_paid": 80122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 250105000, "free_cash_flow": 1068731000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75547000", "ebitda": "140463000", "netIncome": "45239000", "grossProfit": "140368000", "depreciation": "None", "totalRevenue": "160734000", "costOfRevenue": "20366000", "interestIncome": "29095000", "incomeBeforeTax": "46452000", "interestExpense": "29095000", "operatingIncome": "75335000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1075000", "reportedCurrency": "USD", "netInterestIncome": "-29095000", "nonInterestIncome": "None", "operatingExpenses": "65033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64916000", "sellingGeneralAndAdministrative": "8897000", "netIncomeFromContinuingOperations": "45377000" }, "balance": { "goodwill": "847285000", "inventory": "0", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "8486446000", "longTermDebt": "2785421000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "864937000", "reportedCurrency": "USD", "retainedEarnings": "-470622000", "totalLiabilities": "2975785000", "otherCurrentAssets": "None", "totalCurrentAssets": "112815000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8373631000", "currentAccountsPayable": "116273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7465608000", "shortLongTermDebtTotal": "2831670000", "totalShareholderEquity": "5510046000", "capitalLeaseObligations": "46249000", "otherCurrentLiabilities": "27842000", "totalCurrentLiabilities": "144115000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2831670000", "cashAndShortTermInvestments": "6399000", "commonStockSharesOutstanding": "104698851", "intangibleAssetsExcludingGoodwill": "864937000", "cashAndCashEquivalentsAtCarryingValue": "6399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45377000", "profitLoss": "None", "dividendPayout": "80122000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91397000", "capitalExpenditures": "977334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "250105000", "cashflowFromInvestment": "-348340000", "stockBasedCompensation": "2812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80122000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64916000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 154332000, "cost_of_revenue": 18371000, "gross_profit": 135961000, "ebit": 74547000, "ebitda": 134345000, "pretax_income": 45605000, "tax_provision": 1077000, "net_income": 44375000, "net_income_to_common": 44375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13237000, "total_current_assets": 125053000, "total_assets": 8184203000, "short_term_debt": 2279314000, "long_term_debt": 2675588000, "total_debt": 4954902000, "total_liabilities": 2889573000, "total_equity": 5293962000, "shares_outstanding": 101715000, "goodwill_and_intangibles": 837865000 }, "cash_flow": { "operating_cash_flow": 128613000, "capital_expenditure": 599078000, "free_cash_flow": 727691000, "dividends_paid": 77328000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209878, "ticker_id": 85, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74547000", "ebitda": "134345000", "netIncome": "44375000", "grossProfit": "135961000", "depreciation": "None", "totalRevenue": "154332000", "costOfRevenue": "18371000", "interestIncome": "28942000", "incomeBeforeTax": "45605000", "interestExpense": "28942000", "operatingIncome": "74443000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1077000", "reportedCurrency": "USD", "netInterestIncome": "-28942000", "nonInterestIncome": "None", "operatingExpenses": "61518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59798000", "sellingGeneralAndAdministrative": "9114000", "netIncomeFromContinuingOperations": "44528000" }, "balance": { "goodwill": "None", "inventory": "13611000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "8184203000", "longTermDebt": "2675588000", "shortTermDebt": "2279314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "837865000", "reportedCurrency": "USD", "retainedEarnings": "-434485000", "totalLiabilities": "2889573000", "otherCurrentAssets": "13611000", "totalCurrentAssets": "125053000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8059150000", "currentAccountsPayable": "142196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7188480000", "shortLongTermDebtTotal": "2720790000", "totalShareholderEquity": "5293962000", "capitalLeaseObligations": "45202000", "otherCurrentLiabilities": "26587000", "totalCurrentLiabilities": "168783000", "otherNonCurrentLiabilities": "45202000", "totalNonCurrentLiabilities": "2720790000", "cashAndShortTermInvestments": "13237000", "commonStockSharesOutstanding": "101715000", "intangibleAssetsExcludingGoodwill": "837865000", "cashAndCashEquivalentsAtCarryingValue": "13237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44528000", "profitLoss": "None", "dividendPayout": "77328000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128613000", "capitalExpenditures": "599078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95352000", "cashflowFromInvestment": "-234982000", "stockBasedCompensation": "2780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77328000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59798000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 154332000, "cost_of_revenue": 18371000, "gross_profit": 135961000, "research_and_development": null, "selling_general_admin": 9114000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74547000, "depreciation_amortisation": 59798000, "ebitda": 134345000, "interest_expense": 28942000, "interest_income": null, "other_non_operating": null, "pretax_income": 45605000, "tax_provision": 1077000, "effective_tax_rate": null, "net_income": 44375000, "net_income_continuing_ops": 44528000, "net_income_to_common": 44375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13237000, "short_term_investments": null, "net_receivables": 98205000, "inventory": 13611000, "other_current_assets": null, "total_current_assets": 125053000, "net_ppe": null, "goodwill": null, "intangible_assets": 837865000, "goodwill_and_intangibles": 837865000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8059150000, "total_assets": 8184203000, "short_term_debt": 2279314000, "accounts_payable": 142196000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168783000, "long_term_debt": 2675588000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2720790000, "total_liabilities": 2889573000, "total_debt": 4954902000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -434485000, "total_equity": 5293962000, "shares_outstanding": 101715000, "operating_cash_flow": 128613000, "stock_based_compensation": 2780000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 599078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234982000, "dividends_paid": 77328000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95352000, "free_cash_flow": 727691000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74547000", "ebitda": "134345000", "netIncome": "44375000", "grossProfit": "135961000", "depreciation": "None", "totalRevenue": "154332000", "costOfRevenue": "18371000", "interestIncome": "28942000", "incomeBeforeTax": "45605000", "interestExpense": "28942000", "operatingIncome": "74443000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1077000", "reportedCurrency": "USD", "netInterestIncome": "-28942000", "nonInterestIncome": "None", "operatingExpenses": "61518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59798000", "sellingGeneralAndAdministrative": "9114000", "netIncomeFromContinuingOperations": "44528000" }, "balance": { "goodwill": "None", "inventory": "13611000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "8184203000", "longTermDebt": "2675588000", "shortTermDebt": "2279314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "837865000", "reportedCurrency": "USD", "retainedEarnings": "-434485000", "totalLiabilities": "2889573000", "otherCurrentAssets": "13611000", "totalCurrentAssets": "125053000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8059150000", "currentAccountsPayable": "142196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7188480000", "shortLongTermDebtTotal": "2720790000", "totalShareholderEquity": "5293962000", "capitalLeaseObligations": "45202000", "otherCurrentLiabilities": "26587000", "totalCurrentLiabilities": "168783000", "otherNonCurrentLiabilities": "45202000", "totalNonCurrentLiabilities": "2720790000", "cashAndShortTermInvestments": "13237000", "commonStockSharesOutstanding": "101715000", "intangibleAssetsExcludingGoodwill": "837865000", "cashAndCashEquivalentsAtCarryingValue": "13237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44528000", "profitLoss": "None", "dividendPayout": "77328000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128613000", "capitalExpenditures": "599078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95352000", "cashflowFromInvestment": "-234982000", "stockBasedCompensation": "2780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77328000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59798000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 152575000, "cost_of_revenue": 17623000, "gross_profit": 134952000, "ebit": 82333000, "ebitda": 141084000, "pretax_income": 55917000, "tax_provision": 1004000, "net_income": 54724000, "net_income_to_common": 54724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9639000, "total_current_assets": 119107000, "total_assets": 8000838000, "short_term_debt": 6745000, "long_term_debt": 2668856000, "total_debt": 2675601000, "total_liabilities": 2837760000, "total_equity": 5162259000, "shares_outstanding": 100454703, "goodwill_and_intangibles": 837991000 }, "cash_flow": { "operating_cash_flow": 112812000, "capital_expenditure": 0, "free_cash_flow": 112812000, "dividends_paid": 77027000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209879, "ticker_id": 85, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82333000", "ebitda": "141084000", "netIncome": "54724000", "grossProfit": "134952000", "depreciation": "None", "totalRevenue": "152575000", "costOfRevenue": "17623000", "interestIncome": "None", "incomeBeforeTax": "55917000", "interestExpense": "26416000", "operatingIncome": "81967000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1004000", "reportedCurrency": "USD", "netInterestIncome": "-26416000", "nonInterestIncome": "None", "operatingExpenses": "52985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58751000", "sellingGeneralAndAdministrative": "9707000", "netIncomeFromContinuingOperations": "54913000" }, "balance": { "goodwill": "None", "inventory": "-6860000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "8000838000", "longTermDebt": "2668856000", "shortTermDebt": "6745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "837991000", "reportedCurrency": "USD", "retainedEarnings": "-400809000", "totalLiabilities": "2837760000", "otherCurrentAssets": "14615000", "totalCurrentAssets": "119107000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6860000", "currentNetReceivables": "94853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7881731000", "currentAccountsPayable": "106058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2705839000", "totalShareholderEquity": "5162259000", "capitalLeaseObligations": "36983000", "otherCurrentLiabilities": "25863000", "totalCurrentLiabilities": "131921000", "otherNonCurrentLiabilities": "36983000", "totalNonCurrentLiabilities": "2705839000", "cashAndShortTermInvestments": "9639000", "commonStockSharesOutstanding": "100454703", "intangibleAssetsExcludingGoodwill": "837991000", "cashAndCashEquivalentsAtCarryingValue": "9639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54913000", "profitLoss": "None", "dividendPayout": "77027000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "112812000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76120000", "cashflowFromInvestment": "-180112000", "stockBasedCompensation": "2788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77027000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152575000, "cost_of_revenue": 17623000, "gross_profit": 134952000, "research_and_development": null, "selling_general_admin": 9707000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82333000, "depreciation_amortisation": 58751000, "ebitda": 141084000, "interest_expense": 26416000, "interest_income": null, "other_non_operating": null, "pretax_income": 55917000, "tax_provision": 1004000, "effective_tax_rate": null, "net_income": 54724000, "net_income_continuing_ops": 54913000, "net_income_to_common": 54724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9639000, "short_term_investments": 6860000, "net_receivables": 94853000, "inventory": -6860000, "other_current_assets": null, "total_current_assets": 119107000, "net_ppe": null, "goodwill": null, "intangible_assets": 837991000, "goodwill_and_intangibles": 837991000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7881731000, "total_assets": 8000838000, "short_term_debt": 6745000, "accounts_payable": 106058000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131921000, "long_term_debt": 2668856000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2705839000, "total_liabilities": 2837760000, "total_debt": 2675601000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -400809000, "total_equity": 5162259000, "shares_outstanding": 100454703, "operating_cash_flow": 112812000, "stock_based_compensation": 2788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180112000, "dividends_paid": 77027000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 76120000, "free_cash_flow": 112812000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82333000", "ebitda": "141084000", "netIncome": "54724000", "grossProfit": "134952000", "depreciation": "None", "totalRevenue": "152575000", "costOfRevenue": "17623000", "interestIncome": "None", "incomeBeforeTax": "55917000", "interestExpense": "26416000", "operatingIncome": "81967000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1004000", "reportedCurrency": "USD", "netInterestIncome": "-26416000", "nonInterestIncome": "None", "operatingExpenses": "52985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58751000", "sellingGeneralAndAdministrative": "9707000", "netIncomeFromContinuingOperations": "54913000" }, "balance": { "goodwill": "None", "inventory": "-6860000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "8000838000", "longTermDebt": "2668856000", "shortTermDebt": "6745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "837991000", "reportedCurrency": "USD", "retainedEarnings": "-400809000", "totalLiabilities": "2837760000", "otherCurrentAssets": "14615000", "totalCurrentAssets": "119107000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6860000", "currentNetReceivables": "94853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7881731000", "currentAccountsPayable": "106058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2705839000", "totalShareholderEquity": "5162259000", "capitalLeaseObligations": "36983000", "otherCurrentLiabilities": "25863000", "totalCurrentLiabilities": "131921000", "otherNonCurrentLiabilities": "36983000", "totalNonCurrentLiabilities": "2705839000", "cashAndShortTermInvestments": "9639000", "commonStockSharesOutstanding": "100454703", "intangibleAssetsExcludingGoodwill": "837991000", "cashAndCashEquivalentsAtCarryingValue": "9639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54913000", "profitLoss": "None", "dividendPayout": "77027000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "112812000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76120000", "cashflowFromInvestment": "-180112000", "stockBasedCompensation": "2788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77027000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 149453000, "cost_of_revenue": 18489000, "gross_profit": 130964000, "ebit": 70614000, "ebitda": 127372000, "pretax_income": 46163000, "tax_provision": 1149000, "net_income": 44859000, "net_income_to_common": 44859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6314000, "total_current_assets": 112151000, "total_assets": 7868665000, "short_term_debt": 1837540000, "long_term_debt": 2514487000, "total_debt": 4352027000, "total_liabilities": 2689190000, "total_equity": 5178597000, "shares_outstanding": 100336600, "goodwill_and_intangibles": 840984000 }, "cash_flow": { "operating_cash_flow": 99150000, "capital_expenditure": 0, "free_cash_flow": 99150000, "dividends_paid": 76564000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209880, "ticker_id": 85, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70614000", "ebitda": "127372000", "netIncome": "44859000", "grossProfit": "130964000", "depreciation": "None", "totalRevenue": "149453000", "costOfRevenue": "18489000", "interestIncome": "None", "incomeBeforeTax": "46163000", "interestExpense": "24451000", "operatingIncome": "70497000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1149000", "reportedCurrency": "USD", "netInterestIncome": "-24451000", "nonInterestIncome": "None", "operatingExpenses": "60467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56758000", "sellingGeneralAndAdministrative": "9515000", "netIncomeFromContinuingOperations": "45014000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "7868665000", "longTermDebt": "2514487000", "shortTermDebt": "1837540000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "840984000", "reportedCurrency": "USD", "retainedEarnings": "-378205000", "totalLiabilities": "2689190000", "otherCurrentAssets": "14536000", "totalCurrentAssets": "112151000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7095000", "currentNetReceivables": "91301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7756514000", "currentAccountsPayable": "112385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2551244000", "totalShareholderEquity": "5178597000", "capitalLeaseObligations": "36757000", "otherCurrentLiabilities": "25561000", "totalCurrentLiabilities": "137946000", "otherNonCurrentLiabilities": "36757000", "totalNonCurrentLiabilities": "2551244000", "cashAndShortTermInvestments": "6314000", "commonStockSharesOutstanding": "100336600", "intangibleAssetsExcludingGoodwill": "840984000", "cashAndCashEquivalentsAtCarryingValue": "6314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45014000", "profitLoss": "None", "dividendPayout": "76564000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99150000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23733000", "cashflowFromInvestment": "-121973000", "stockBasedCompensation": "2425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76564000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56758000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 149453000, "cost_of_revenue": 18489000, "gross_profit": 130964000, "research_and_development": null, "selling_general_admin": 9515000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70614000, "depreciation_amortisation": 56758000, "ebitda": 127372000, "interest_expense": 24451000, "interest_income": null, "other_non_operating": null, "pretax_income": 46163000, "tax_provision": 1149000, "effective_tax_rate": null, "net_income": 44859000, "net_income_continuing_ops": 45014000, "net_income_to_common": 44859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6314000, "short_term_investments": 7095000, "net_receivables": 91301000, "inventory": 1, "other_current_assets": null, "total_current_assets": 112151000, "net_ppe": null, "goodwill": null, "intangible_assets": 840984000, "goodwill_and_intangibles": 840984000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7756514000, "total_assets": 7868665000, "short_term_debt": 1837540000, "accounts_payable": 112385000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137946000, "long_term_debt": 2514487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2551244000, "total_liabilities": 2689190000, "total_debt": 4352027000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -378205000, "total_equity": 5178597000, "shares_outstanding": 100336600, "operating_cash_flow": 99150000, "stock_based_compensation": 2425000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121973000, "dividends_paid": 76564000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23733000, "free_cash_flow": 99150000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70614000", "ebitda": "127372000", "netIncome": "44859000", "grossProfit": "130964000", "depreciation": "None", "totalRevenue": "149453000", "costOfRevenue": "18489000", "interestIncome": "None", "incomeBeforeTax": "46163000", "interestExpense": "24451000", "operatingIncome": "70497000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1149000", "reportedCurrency": "USD", "netInterestIncome": "-24451000", "nonInterestIncome": "None", "operatingExpenses": "60467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56758000", "sellingGeneralAndAdministrative": "9515000", "netIncomeFromContinuingOperations": "45014000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "7868665000", "longTermDebt": "2514487000", "shortTermDebt": "1837540000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "840984000", "reportedCurrency": "USD", "retainedEarnings": "-378205000", "totalLiabilities": "2689190000", "otherCurrentAssets": "14536000", "totalCurrentAssets": "112151000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7095000", "currentNetReceivables": "91301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7756514000", "currentAccountsPayable": "112385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2551244000", "totalShareholderEquity": "5178597000", "capitalLeaseObligations": "36757000", "otherCurrentLiabilities": "25561000", "totalCurrentLiabilities": "137946000", "otherNonCurrentLiabilities": "36757000", "totalNonCurrentLiabilities": "2551244000", "cashAndShortTermInvestments": "6314000", "commonStockSharesOutstanding": "100336600", "intangibleAssetsExcludingGoodwill": "840984000", "cashAndCashEquivalentsAtCarryingValue": "6314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45014000", "profitLoss": "None", "dividendPayout": "76564000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99150000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23733000", "cashflowFromInvestment": "-121973000", "stockBasedCompensation": "2425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76564000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56758000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 144165000, "cost_of_revenue": 17916000, "gross_profit": 126249000, "ebit": 69181000, "ebitda": 123919000, "pretax_income": 46810000, "tax_provision": 709000, "net_income": 45955000, "net_income_to_common": 45955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10907000, "total_current_assets": 101120000, "total_assets": 7774836000, "short_term_debt": 963000, "long_term_debt": 2410921000, "total_debt": 2411884000, "total_liabilities": 2574683000, "total_equity": 5199211000, "shares_outstanding": 100397096, "goodwill_and_intangibles": 854088000 }, "cash_flow": { "operating_cash_flow": 98010000, "capital_expenditure": 0, "free_cash_flow": 98010000, "dividends_paid": 75942000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209881, "ticker_id": 85, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69181000", "ebitda": "123919000", "netIncome": "45955000", "grossProfit": "126249000", "depreciation": "None", "totalRevenue": "144165000", "costOfRevenue": "17916000", "interestIncome": "None", "incomeBeforeTax": "46810000", "interestExpense": "22371000", "operatingIncome": "69176000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "709000", "reportedCurrency": "USD", "netInterestIncome": "-22371000", "nonInterestIncome": "None", "operatingExpenses": "57073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54738000", "sellingGeneralAndAdministrative": "8701000", "netIncomeFromContinuingOperations": "46101000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "7774836000", "longTermDebt": "2410921000", "shortTermDebt": "963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "854088000", "reportedCurrency": "USD", "retainedEarnings": "-346473000", "totalLiabilities": "2574683000", "otherCurrentAssets": "7259000", "totalCurrentAssets": "101120000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7673716000", "currentAccountsPayable": "101401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2447748000", "totalShareholderEquity": "5199211000", "capitalLeaseObligations": "36827000", "otherCurrentLiabilities": "25534000", "totalCurrentLiabilities": "126935000", "otherNonCurrentLiabilities": "36827000", "totalNonCurrentLiabilities": "2447748000", "cashAndShortTermInvestments": "10907000", "commonStockSharesOutstanding": "100397096", "intangibleAssetsExcludingGoodwill": "854088000", "cashAndCashEquivalentsAtCarryingValue": "10907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46101000", "profitLoss": "None", "dividendPayout": "75942000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "98010000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101424000", "cashflowFromInvestment": "-191297000", "stockBasedCompensation": "2158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75942000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54738000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144165000, "cost_of_revenue": 17916000, "gross_profit": 126249000, "research_and_development": null, "selling_general_admin": 8701000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69181000, "depreciation_amortisation": 54738000, "ebitda": 123919000, "interest_expense": 22371000, "interest_income": null, "other_non_operating": null, "pretax_income": 46810000, "tax_provision": 709000, "effective_tax_rate": null, "net_income": 45955000, "net_income_continuing_ops": 46101000, "net_income_to_common": 45955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10907000, "short_term_investments": null, "net_receivables": 82954000, "inventory": null, "other_current_assets": null, "total_current_assets": 101120000, "net_ppe": null, "goodwill": null, "intangible_assets": 854088000, "goodwill_and_intangibles": 854088000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7673716000, "total_assets": 7774836000, "short_term_debt": 963000, "accounts_payable": 101401000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126935000, "long_term_debt": 2410921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2447748000, "total_liabilities": 2574683000, "total_debt": 2411884000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -346473000, "total_equity": 5199211000, "shares_outstanding": 100397096, "operating_cash_flow": 98010000, "stock_based_compensation": 2158000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -191297000, "dividends_paid": 75942000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 101424000, "free_cash_flow": 98010000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69181000", "ebitda": "123919000", "netIncome": "45955000", "grossProfit": "126249000", "depreciation": "None", "totalRevenue": "144165000", "costOfRevenue": "17916000", "interestIncome": "None", "incomeBeforeTax": "46810000", "interestExpense": "22371000", "operatingIncome": "69176000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "709000", "reportedCurrency": "USD", "netInterestIncome": "-22371000", "nonInterestIncome": "None", "operatingExpenses": "57073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54738000", "sellingGeneralAndAdministrative": "8701000", "netIncomeFromContinuingOperations": "46101000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "7774836000", "longTermDebt": "2410921000", "shortTermDebt": "963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "854088000", "reportedCurrency": "USD", "retainedEarnings": "-346473000", "totalLiabilities": "2574683000", "otherCurrentAssets": "7259000", "totalCurrentAssets": "101120000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7673716000", "currentAccountsPayable": "101401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2447748000", "totalShareholderEquity": "5199211000", "capitalLeaseObligations": "36827000", "otherCurrentLiabilities": "25534000", "totalCurrentLiabilities": "126935000", "otherNonCurrentLiabilities": "36827000", "totalNonCurrentLiabilities": "2447748000", "cashAndShortTermInvestments": "10907000", "commonStockSharesOutstanding": "100397096", "intangibleAssetsExcludingGoodwill": "854088000", "cashAndCashEquivalentsAtCarryingValue": "10907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46101000", "profitLoss": "None", "dividendPayout": "75942000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "98010000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101424000", "cashflowFromInvestment": "-191297000", "stockBasedCompensation": "2158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75942000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54738000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 136812000, "cost_of_revenue": 16053000, "gross_profit": 120759000, "ebit": 63169000, "ebitda": 117086000, "pretax_income": 42366000, "tax_provision": 709000, "net_income": 41522000, "net_income_to_common": 41522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6384000, "total_current_assets": 87338000, "total_assets": 7647106000, "short_term_debt": 1836729000, "long_term_debt": 2232368000, "total_debt": 4069097000, "total_liabilities": 2401712000, "total_equity": 5244281000, "shares_outstanding": 97349473, "goodwill_and_intangibles": 849191000 }, "cash_flow": { "operating_cash_flow": 109860000, "capital_expenditure": 1086800000, "free_cash_flow": 1196660000, "dividends_paid": 72341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209883, "ticker_id": 85, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63169000", "ebitda": "117086000", "netIncome": "41522000", "grossProfit": "120759000", "depreciation": "None", "totalRevenue": "136812000", "costOfRevenue": "16053000", "interestIncome": "20803000", "incomeBeforeTax": "42366000", "interestExpense": "20803000", "operatingIncome": "63075000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "709000", "reportedCurrency": "USD", "netInterestIncome": "-20803000", "nonInterestIncome": "None", "operatingExpenses": "57684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53917000", "sellingGeneralAndAdministrative": "8844000", "netIncomeFromContinuingOperations": "41657000" }, "balance": { "goodwill": "None", "inventory": "87341000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "7647106000", "longTermDebt": "2232368000", "shortTermDebt": "1836729000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "849191000", "reportedCurrency": "USD", "retainedEarnings": "-316083000", "totalLiabilities": "2401712000", "otherCurrentAssets": "-84136000", "totalCurrentAssets": "87338000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "11664000", "currentNetReceivables": "77749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7559768000", "currentAccountsPayable": "106755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6674708000", "shortLongTermDebtTotal": "4075142000", "totalShareholderEquity": "5244281000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1811598000", "totalCurrentLiabilities": "131886000", "otherNonCurrentLiabilities": "37458000", "totalNonCurrentLiabilities": "2269826000", "cashAndShortTermInvestments": "6384000", "commonStockSharesOutstanding": "97349473", "intangibleAssetsExcludingGoodwill": "849191000", "cashAndCashEquivalentsAtCarryingValue": "6384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41657000", "profitLoss": "None", "dividendPayout": "72341000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12039000", "operatingCashflow": "109860000", "capitalExpenditures": "1086800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "304607000", "cashflowFromInvestment": "-1083700000", "stockBasedCompensation": "2172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 136812000, "cost_of_revenue": 16053000, "gross_profit": 120759000, "research_and_development": null, "selling_general_admin": 8844000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63169000, "depreciation_amortisation": 53917000, "ebitda": 117086000, "interest_expense": 20803000, "interest_income": null, "other_non_operating": null, "pretax_income": 42366000, "tax_provision": 709000, "effective_tax_rate": null, "net_income": 41522000, "net_income_continuing_ops": 41657000, "net_income_to_common": 41522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6384000, "short_term_investments": 11664000, "net_receivables": 77749000, "inventory": 87341000, "other_current_assets": null, "total_current_assets": 87338000, "net_ppe": null, "goodwill": null, "intangible_assets": 849191000, "goodwill_and_intangibles": 849191000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7559768000, "total_assets": 7647106000, "short_term_debt": 1836729000, "accounts_payable": 106755000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131886000, "long_term_debt": 2232368000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2269826000, "total_liabilities": 2401712000, "total_debt": 4069097000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -316083000, "total_equity": 5244281000, "shares_outstanding": 97349473, "operating_cash_flow": 109860000, "stock_based_compensation": 2172000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1086800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1083700000, "dividends_paid": 72341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 304607000, "free_cash_flow": 1196660000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63169000", "ebitda": "117086000", "netIncome": "41522000", "grossProfit": "120759000", "depreciation": "None", "totalRevenue": "136812000", "costOfRevenue": "16053000", "interestIncome": "20803000", "incomeBeforeTax": "42366000", "interestExpense": "20803000", "operatingIncome": "63075000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "709000", "reportedCurrency": "USD", "netInterestIncome": "-20803000", "nonInterestIncome": "None", "operatingExpenses": "57684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53917000", "sellingGeneralAndAdministrative": "8844000", "netIncomeFromContinuingOperations": "41657000" }, "balance": { "goodwill": "None", "inventory": "87341000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "7647106000", "longTermDebt": "2232368000", "shortTermDebt": "1836729000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "849191000", "reportedCurrency": "USD", "retainedEarnings": "-316083000", "totalLiabilities": "2401712000", "otherCurrentAssets": "-84136000", "totalCurrentAssets": "87338000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "11664000", "currentNetReceivables": "77749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7559768000", "currentAccountsPayable": "106755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6674708000", "shortLongTermDebtTotal": "4075142000", "totalShareholderEquity": "5244281000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1811598000", "totalCurrentLiabilities": "131886000", "otherNonCurrentLiabilities": "37458000", "totalNonCurrentLiabilities": "2269826000", "cashAndShortTermInvestments": "6384000", "commonStockSharesOutstanding": "97349473", "intangibleAssetsExcludingGoodwill": "849191000", "cashAndCashEquivalentsAtCarryingValue": "6384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41657000", "profitLoss": "None", "dividendPayout": "72341000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12039000", "operatingCashflow": "109860000", "capitalExpenditures": "1086800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "304607000", "cashflowFromInvestment": "-1083700000", "stockBasedCompensation": "2172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "income_statement": { "revenue": 129900000, "cost_of_revenue": 16105000, "gross_profit": 113795000, "ebit": 61672000, "ebitda": 113133000, "pretax_income": 41724000, "tax_provision": 709000, "net_income": 40868000, "net_income_to_common": 40868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8068000, "total_current_assets": 83176000, "total_assets": 7272006000, "short_term_debt": 1840899000, "long_term_debt": 1840899000, "total_debt": 3681798000, "total_liabilities": 2293961000, "total_equity": 4976840000, "shares_outstanding": 93134385, "goodwill_and_intangibles": 825998000 }, "cash_flow": { "operating_cash_flow": 89557000, "capital_expenditure": 335337000, "free_cash_flow": 424894000, "dividends_paid": 69773000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 209884, "ticker_id": 85, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:40:43.318489+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61672000", "ebitda": "113133000", "netIncome": "40868000", "grossProfit": "113795000", "depreciation": "None", "totalRevenue": "129900000", "costOfRevenue": "16105000", "interestIncome": "19948000", "incomeBeforeTax": "41724000", "interestExpense": "19948000", "operatingIncome": "61629000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "709000", "reportedCurrency": "USD", "netInterestIncome": "-19948000", "nonInterestIncome": "None", "operatingExpenses": "52166000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "43000", "costofGoodsAndServicesSold": "16105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51461000", "sellingGeneralAndAdministrative": "8420000", "netIncomeFromContinuingOperations": "41015000" }, "balance": { "goodwill": "None", "inventory": "87355000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "7272006000", "longTermDebt": "1840899000", "shortTermDebt": "1840899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "825998000", "reportedCurrency": "USD", "retainedEarnings": "-283995000", "totalLiabilities": "2293961000", "otherCurrentAssets": "-83176000", "totalCurrentAssets": "83176000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3341000", "currentNetReceivables": "70929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7188830000", "currentAccountsPayable": "87692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6273659000", "shortLongTermDebtTotal": "2143899000", "totalShareholderEquity": "4976840000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1816801000", "totalCurrentLiabilities": "111790000", "otherNonCurrentLiabilities": "38272000", "totalNonCurrentLiabilities": "2182171000", "cashAndShortTermInvestments": "8068000", "commonStockSharesOutstanding": "93134385", "intangibleAssetsExcludingGoodwill": "825998000", "cashAndCashEquivalentsAtCarryingValue": "8068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41015000", "profitLoss": "None", "dividendPayout": "69773000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "6908000", "operatingCashflow": "89557000", "capitalExpenditures": "335337000", "changeInReceivables": "3154000", "changeInExchangeRate": "None", "cashflowFromFinancing": "242016000", "cashflowFromInvestment": "-332266000", "stockBasedCompensation": "2177000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69773000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-693000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129900000, "cost_of_revenue": 16105000, "gross_profit": 113795000, "research_and_development": null, "selling_general_admin": 8420000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61672000, "depreciation_amortisation": 51461000, "ebitda": 113133000, "interest_expense": 19948000, "interest_income": null, "other_non_operating": null, "pretax_income": 41724000, "tax_provision": 709000, "effective_tax_rate": null, "net_income": 40868000, "net_income_continuing_ops": 41015000, "net_income_to_common": 40868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8068000, "short_term_investments": 3341000, "net_receivables": 70929000, "inventory": 87355000, "other_current_assets": null, "total_current_assets": 83176000, "net_ppe": null, "goodwill": null, "intangible_assets": 825998000, "goodwill_and_intangibles": 825998000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7188830000, "total_assets": 7272006000, "short_term_debt": 1840899000, "accounts_payable": 87692000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111790000, "long_term_debt": 1840899000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2182171000, "total_liabilities": 2293961000, "total_debt": 3681798000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -283995000, "total_equity": 4976840000, "shares_outstanding": 93134385, "operating_cash_flow": 89557000, "stock_based_compensation": 2177000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 335337000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -332266000, "dividends_paid": 69773000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 242016000, "free_cash_flow": 424894000, "net_change_in_cash": -693000 }, "raw_data": { "income": { "ebit": "61672000", "ebitda": "113133000", "netIncome": "40868000", "grossProfit": "113795000", "depreciation": "None", "totalRevenue": "129900000", "costOfRevenue": "16105000", "interestIncome": "19948000", "incomeBeforeTax": "41724000", "interestExpense": "19948000", "operatingIncome": "61629000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "709000", "reportedCurrency": "USD", "netInterestIncome": "-19948000", "nonInterestIncome": "None", "operatingExpenses": "52166000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "43000", "costofGoodsAndServicesSold": "16105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51461000", "sellingGeneralAndAdministrative": "8420000", "netIncomeFromContinuingOperations": "41015000" }, "balance": { "goodwill": "None", "inventory": "87355000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "7272006000", "longTermDebt": "1840899000", "shortTermDebt": "1840899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "825998000", "reportedCurrency": "USD", "retainedEarnings": "-283995000", "totalLiabilities": "2293961000", "otherCurrentAssets": "-83176000", "totalCurrentAssets": "83176000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3341000", "currentNetReceivables": "70929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7188830000", "currentAccountsPayable": "87692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6273659000", "shortLongTermDebtTotal": "2143899000", "totalShareholderEquity": "4976840000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1816801000", "totalCurrentLiabilities": "111790000", "otherNonCurrentLiabilities": "38272000", "totalNonCurrentLiabilities": "2182171000", "cashAndShortTermInvestments": "8068000", "commonStockSharesOutstanding": "93134385", "intangibleAssetsExcludingGoodwill": "825998000", "cashAndCashEquivalentsAtCarryingValue": "8068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41015000", "profitLoss": "None", "dividendPayout": "69773000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "6908000", "operatingCashflow": "89557000", "capitalExpenditures": "335337000", "changeInReceivables": "3154000", "changeInExchangeRate": "None", "cashflowFromFinancing": "242016000", "cashflowFromInvestment": "-332266000", "stockBasedCompensation": "2177000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69773000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-693000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51461000", "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" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }