{ "ticker": { "uuid": "472d16aa-b3df-4302-96a9-617eff510d43", "symbol": "RRC", "name": "Range Resources Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/472d16aa-b3df-4302-96a9-617eff510d43/", "api_url": "https://sharemaestro.com/factors/api/tickers/472d16aa-b3df-4302-96a9-617eff510d43/" }, "ticker_metadata": { "id": 3427, "uuid": "472d16aa-b3df-4302-96a9-617eff510d43", "symbol": "RRC", "name": "Range Resources Corp", "asset_type": "equity", "market_cap": 9238748000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Range Resources Corporation is an independent natural gas, natural gas liquids (NGL) and petroleum company in the United States. The company is headquartered in Fort Worth, Texas.", "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": "472d16aa-b3df-4302-96a9-617eff510d43", "symbol": "RRC", "name": "Range Resources Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/472d16aa-b3df-4302-96a9-617eff510d43/", "api_url": "https://sharemaestro.com/factors/api/tickers/472d16aa-b3df-4302-96a9-617eff510d43/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.89, "value": 0.88, "quality": 0.96, "momentum": 0.26, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 39.1, "market_cap": 9243083600, "pe_ratio": 10.2405, "earnings_yield": 0.0977, "ebitda_to_ev": 0.1505, "shareholder_yield": 0.0095, "roe": 0.1961, "piotroski_f_score": 8, "momentum_12_1": 0.0655, "volatility_252d": 0.3039 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:21.699340+00:00", "batch_id": "" }, "size": { "price_close": 39.1, "market_cap": 9243083600, "market_cap_usd": 9243083600, "enterprise_value": 10121492600, "shares_outstanding": 236396000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.2405, "pb_ratio": 2.0083, "ptbv_ratio": 2.0083, "ps_ratio": 2.9097, "pcf_ratio": 6.3292, "pfcf_ratio": 4.0955, "ev_ebitda": 6.6439, "ev_ebit": 8.355, "ev_sales": 3.1862, "ev_fcf": 4.4847, "earnings_yield": 0.0977, "fcf_yield": 0.223, "price_to_sales": 2.9097, "price_to_book": 2.0083, "price_to_cashflow": 6.3292, "ebitda_to_ev": 0.1505, "sales_yield": 0.3139 }, "yield": { "dividend_yield": 0.0095, "buyback_yield": 0, "shareholder_yield": 0.0095, "debt_paydown_yield": null, "total_yield": 0.0095 }, "quality": { "gross_margin": 0.4224, "operating_margin": 0.3814, "net_margin": 0.2841, "ebitda_margin": 0.4796, "fcf_margin": 0.7105, "roe": 0.1961, "roa": 0.1219, "roic": 0.1727, "roc_greenblatt": null, "asset_turnover": 0.429, "cash_conversion": 2.5004, "accruals_ratio": -0.0753, "sbc_to_revenue": 0.0222, "piotroski_f_score": 8, "altman_z_score": 2.787, "earnings_stability_5y": 0.7083, "revenue_stability_5y": 0.3829, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1812, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6089, "net_debt_to_ebitda": 0.5766, "debt_to_assets": 0.1187, "interest_coverage": 12.7312, "current_ratio": 0.5537, "quick_ratio": 0.5537, "net_debt": 878409000, "local_beta": -0.001, "volatility_252d": 0.3039, "volatility_60d": 0.6969, "max_drawdown_12m": -0.2285, "risk_adjusted_momentum": 0.2156 }, "growth": { "revenue_growth_1y": 0.226, "revenue_growth_3y_cagr": -0.175, "revenue_growth_5y_cagr": 0.1095, "eps_growth_1y": 2.3275, "eps_growth_3y_cagr": -0.1777, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4355, "book_value_growth_1y": 0.1106, "revenue_growth": 0.226, "earnings_growth": 2.3275 }, "momentum": { "price_return_1m": -0.035, "price_return_3m": -0.0554, "price_return_6m": -0.0079, "price_return_9m": 0.1351, "price_return_12m": 0.0282, "price_return_12m_ex1m": 0.0655, "momentum_6m": -0.0079, "momentum_12m": 0.0282, "momentum_12_1": 0.0655, "distance_from_52w_high": -0.1794, "distance_from_52w_low": 0.181, "relative_strength": -0.0718 }, "raw_ttm": { "revenue_ttm": 3176661000, "gross_profit_ttm": 1341722000, "ebit_ttm": 1211433000, "ebitda_ttm": 1523437000, "net_income_ttm": 902602000, "eps_diluted_ttm": 3.8182, "operating_cash_flow_ttm": 1460376999, "capital_expenditure_ttm": 796530000, "fcf_ttm": 2256906999, "dividends_paid_ttm": 87902000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 95155000, "cash_and_equivalents": 247000, "total_current_assets": 375770000, "total_current_liabilities": 678657000, "net_ppe": null, "total_assets": 7404917000, "total_debt": 878656000, "total_equity": 4602394000, "net_working_capital": -243732000, "book_value_per_share": 19.469, "retained_earnings": -591567000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 19.469 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 20, "rank_pb": 49, "rank_ptbv": 42, "rank_ps": 62, "rank_pcf": 24, "rank_ev_ebitda": 19, "rank_ev_ebit": 36, "rank_earnings_yield": 20, "rank_fcf_yield": 14, "rank_dividend_yield": 46, "rank_shareholder_yield": 47, "rank_total_yield": 47, "rank_roe": 20, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 54, "rank_fcf_margin": 9, "rank_piotroski": 7, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 59 }, "composites": { "value_composite": 12, "quality_composite": 4, "momentum_composite": 74, "growth_composite": 5, "yield_composite": 32, "svqf_composite": 10, "vc1_composite": 16, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 11, "quality_value_composite": 0.9191, "os_score": 0.89, "value_percentile": 0.88, "quality_percentile": 0.96, "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": 29, "small_cap_core_rank": 22, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4823, "ticker_id": 3427, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:21.699340+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.1, "market_cap": 9243083600, "market_cap_usd": 9243083600, "enterprise_value": 10121492600, "shares_outstanding": 236396000, "fx_rate_to_usd": null, "pe_ratio": 10.2404865, "pb_ratio": 2.0083208, "ptbv_ratio": 2.0083208, "ps_ratio": 2.90968523, "pcf_ratio": 6.32924485, "pfcf_ratio": 4.09546499, "ev_ebitda": 6.64385373, "ev_ebit": 8.35497514, "ev_sales": 3.18620482, "ev_fcf": 4.4846742, "earnings_yield": 0.09765161, "fcf_yield": 0.22298164, "dividend_yield": 0.00951003, "buyback_yield": 0, "shareholder_yield": 0.00951003, "debt_paydown_yield": null, "total_yield": 0.00951003, "gross_margin": 0.42236864, "operating_margin": 0.3813542, "net_margin": 0.28413545, "ebitda_margin": 0.47957179, "fcf_margin": 0.71046517, "roe": 0.19611576, "roa": 0.12189225, "roic": 0.17271335, "roc_greenblatt": null, "asset_turnover": 0.42899346, "cash_conversion": 2.50044538, "accruals_ratio": -0.07532495, "sbc_to_revenue": 0.02219154, "debt_to_equity": 0.60888246, "net_debt_to_ebitda": 0.57659687, "debt_to_assets": 0.11865845, "interest_coverage": 12.73115443, "current_ratio": 0.55369649, "quick_ratio": 0.55369649, "net_debt": 878409000, "revenue_growth_1y": 0.22600733, "revenue_growth_3y_cagr": -0.17496754, "revenue_growth_5y_cagr": 0.10945606, "eps_growth_1y": 2.32751591, "eps_growth_3y_cagr": -0.17768087, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.43552436, "book_value_growth_1y": 0.11056654, "piotroski_f_score": 8, "altman_z_score": 2.78696354, "earnings_stability_5y": 0.708311, "revenue_stability_5y": 0.382857, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03504442, "price_return_3m": -0.0554392, "price_return_6m": -0.00791134, "price_return_9m": 0.13507048, "price_return_12m": 0.02819787, "price_return_12m_ex1m": 0.06553907, "distance_from_52w_high": -0.17943337, "distance_from_52w_low": 0.18101555, "relative_strength": -0.07176571, "local_beta": -0.001, "volatility_252d": 0.303939, "volatility_60d": 0.696928, "max_drawdown_12m": -0.22854427, "revenue_ttm": 3176661000, "gross_profit_ttm": 1341722000, "ebit_ttm": 1211433000, "ebitda_ttm": 1523437000, "net_income_ttm": 902602000, "eps_diluted_ttm": 3.81817797, "operating_cash_flow_ttm": 1460376999, "capital_expenditure_ttm": 796530000, "fcf_ttm": 2256906999, "dividends_paid_ttm": 87902000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 95155000, "cash_and_equivalents": 247000, "total_current_assets": 375770000, "total_current_liabilities": 678657000, "net_ppe": null, "total_assets": 7404917000, "total_debt": 878656000, "total_equity": 4602394000, "net_working_capital": -243732000, "book_value_per_share": 19.46900117, "retained_earnings": -591567000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 19.46900117, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 20, "rank_pb": 49, "rank_ptbv": 42, "rank_ps": 62, "rank_pcf": 24, "rank_ev_ebitda": 19, "rank_ev_ebit": 36, "rank_earnings_yield": 20, "rank_fcf_yield": 14, "rank_dividend_yield": 46, "rank_shareholder_yield": 47, "rank_total_yield": 47, "rank_roe": 20, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 54, "rank_fcf_margin": 9, "rank_piotroski": 7, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 59, "value_composite": 12, "quality_composite": 4, "momentum_composite": 74, "growth_composite": 5, "yield_composite": 32, "svqf_composite": 10, "vc1_composite": 16, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 22, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 39.1, "os": 0.89, "value": 0.88, "quality": 0.96, "momentum": 0.26, "confidence": 1, "coverage": 1, "pe_ratio": 10.2405, "earnings_yield": 0.0977, "shareholder_yield": 0.0095, "roe": 0.1961, "momentum_12_1": 0.0655, "complete_fields": { "id": 4823, "ticker_id": 3427, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:21.699340+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.1, "market_cap": 9243083600, "market_cap_usd": 9243083600, "enterprise_value": 10121492600, "shares_outstanding": 236396000, "fx_rate_to_usd": null, "pe_ratio": 10.2404865, "pb_ratio": 2.0083208, "ptbv_ratio": 2.0083208, "ps_ratio": 2.90968523, "pcf_ratio": 6.32924485, "pfcf_ratio": 4.09546499, "ev_ebitda": 6.64385373, "ev_ebit": 8.35497514, "ev_sales": 3.18620482, "ev_fcf": 4.4846742, "earnings_yield": 0.09765161, "fcf_yield": 0.22298164, "dividend_yield": 0.00951003, "buyback_yield": 0, "shareholder_yield": 0.00951003, "debt_paydown_yield": null, "total_yield": 0.00951003, "gross_margin": 0.42236864, "operating_margin": 0.3813542, "net_margin": 0.28413545, "ebitda_margin": 0.47957179, "fcf_margin": 0.71046517, "roe": 0.19611576, "roa": 0.12189225, "roic": 0.17271335, "roc_greenblatt": null, "asset_turnover": 0.42899346, "cash_conversion": 2.50044538, "accruals_ratio": -0.07532495, "sbc_to_revenue": 0.02219154, "debt_to_equity": 0.60888246, "net_debt_to_ebitda": 0.57659687, "debt_to_assets": 0.11865845, "interest_coverage": 12.73115443, "current_ratio": 0.55369649, "quick_ratio": 0.55369649, "net_debt": 878409000, "revenue_growth_1y": 0.22600733, "revenue_growth_3y_cagr": -0.17496754, "revenue_growth_5y_cagr": 0.10945606, "eps_growth_1y": 2.32751591, "eps_growth_3y_cagr": -0.17768087, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.43552436, "book_value_growth_1y": 0.11056654, "piotroski_f_score": 8, "altman_z_score": 2.78696354, "earnings_stability_5y": 0.708311, "revenue_stability_5y": 0.382857, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03504442, "price_return_3m": -0.0554392, "price_return_6m": -0.00791134, "price_return_9m": 0.13507048, "price_return_12m": 0.02819787, "price_return_12m_ex1m": 0.06553907, "distance_from_52w_high": -0.17943337, "distance_from_52w_low": 0.18101555, "relative_strength": -0.07176571, "local_beta": -0.001, "volatility_252d": 0.303939, "volatility_60d": 0.696928, "max_drawdown_12m": -0.22854427, "revenue_ttm": 3176661000, "gross_profit_ttm": 1341722000, "ebit_ttm": 1211433000, "ebitda_ttm": 1523437000, "net_income_ttm": 902602000, "eps_diluted_ttm": 3.81817797, "operating_cash_flow_ttm": 1460376999, "capital_expenditure_ttm": 796530000, "fcf_ttm": 2256906999, "dividends_paid_ttm": 87902000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 95155000, "cash_and_equivalents": 247000, "total_current_assets": 375770000, "total_current_liabilities": 678657000, "net_ppe": null, "total_assets": 7404917000, "total_debt": 878656000, "total_equity": 4602394000, "net_working_capital": -243732000, "book_value_per_share": 19.46900117, "retained_earnings": -591567000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 19.46900117, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 20, "rank_pb": 49, "rank_ptbv": 42, "rank_ps": 62, "rank_pcf": 24, "rank_ev_ebitda": 19, "rank_ev_ebit": 36, "rank_earnings_yield": 20, "rank_fcf_yield": 14, "rank_dividend_yield": 46, "rank_shareholder_yield": 47, "rank_total_yield": 47, "rank_roe": 20, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 54, "rank_fcf_margin": 9, "rank_piotroski": 7, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 59, "value_composite": 12, "quality_composite": 4, "momentum_composite": 74, "growth_composite": 5, "yield_composite": 32, "svqf_composite": 10, "vc1_composite": 16, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 22, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 2993719000, "cost_of_revenue": 1973448000, "gross_profit": 1020271000, "ebit": 936587000, "ebitda": 1335985000, "pretax_income": 831690000, "tax_provision": 173666000, "net_income": 658024000, "net_income_to_common": 658024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204000, "total_current_assets": 444480000, "total_assets": 7421948000, "short_term_debt": 58778000, "long_term_debt": 1198334000, "total_debt": 1257112000, "total_liabilities": 3103267000, "total_equity": 4318681000, "shares_outstanding": 239789000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1171324000, "capital_expenditure": 581489000, "free_cash_flow": 1752813000, "dividends_paid": 85680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324084, "ticker_id": 3427, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "936587000", "ebitda": "1335985000", "netIncome": "658024000", "grossProfit": "1020271000", "depreciation": "None", "totalRevenue": "2993719000", "costOfRevenue": "1973448000", "interestIncome": "4900000", "incomeBeforeTax": "831690000", "interestExpense": "104897000", "operatingIncome": "835634000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "173666000", "reportedCurrency": "USD", "netInterestIncome": "-99997000", "nonInterestIncome": "None", "operatingExpenses": "184637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1973448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "399398000", "sellingGeneralAndAdministrative": "178315000", "netIncomeFromContinuingOperations": "658024000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2686000", "currentDebt": "None", "investments": "None", "totalAssets": "7421948000", "longTermDebt": "1198334000", "shortTermDebt": "58778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-909201000", "totalLiabilities": "3103267000", "otherCurrentAssets": "85589000", "totalCurrentAssets": "444480000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6977468000", "currentAccountsPayable": "164352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6886778000", "shortLongTermDebtTotal": "1265927000", "totalShareholderEquity": "4318681000", "capitalLeaseObligations": "174293000", "otherCurrentLiabilities": "438022000", "totalCurrentLiabilities": "661152000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2442115000", "cashAndShortTermInvestments": "204000", "commonStockSharesOutstanding": "239789000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "658024000", "profitLoss": "None", "dividendPayout": "85680000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1171324000", "capitalExpenditures": "581489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-834217000", "cashflowFromInvestment": "-641393000", "stockBasedCompensation": "48153000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-230568000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "370462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2993719000, "cost_of_revenue": 1973448000, "gross_profit": 1020271000, "research_and_development": null, "selling_general_admin": 178315000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 936587000, "depreciation_amortisation": 399398000, "ebitda": 1335985000, "interest_expense": 104897000, "interest_income": null, "other_non_operating": null, "pretax_income": 831690000, "tax_provision": 173666000, "effective_tax_rate": null, "net_income": 658024000, "net_income_continuing_ops": 658024000, "net_income_to_common": 658024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204000, "short_term_investments": null, "net_receivables": 358687000, "inventory": null, "other_current_assets": null, "total_current_assets": 444480000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6977468000, "total_assets": 7421948000, "short_term_debt": 58778000, "accounts_payable": 164352000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 661152000, "long_term_debt": 1198334000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2442115000, "total_liabilities": 3103267000, "total_debt": 1257112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -909201000, "total_equity": 4318681000, "shares_outstanding": 239789000, "operating_cash_flow": 1171324000, "stock_based_compensation": 48153000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 581489000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -641393000, "dividends_paid": 85680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -834217000, "free_cash_flow": 1752813000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "936587000", "ebitda": "1335985000", "netIncome": "658024000", "grossProfit": "1020271000", "depreciation": "None", "totalRevenue": "2993719000", "costOfRevenue": "1973448000", "interestIncome": "4900000", "incomeBeforeTax": "831690000", "interestExpense": "104897000", "operatingIncome": "835634000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "173666000", "reportedCurrency": "USD", "netInterestIncome": "-99997000", "nonInterestIncome": "None", "operatingExpenses": "184637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1973448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "399398000", "sellingGeneralAndAdministrative": "178315000", "netIncomeFromContinuingOperations": "658024000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2686000", "currentDebt": "None", "investments": "None", "totalAssets": "7421948000", "longTermDebt": "1198334000", "shortTermDebt": "58778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-909201000", "totalLiabilities": "3103267000", "otherCurrentAssets": "85589000", "totalCurrentAssets": "444480000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6977468000", "currentAccountsPayable": "164352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6886778000", "shortLongTermDebtTotal": "1265927000", "totalShareholderEquity": "4318681000", "capitalLeaseObligations": "174293000", "otherCurrentLiabilities": "438022000", "totalCurrentLiabilities": "661152000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2442115000", "cashAndShortTermInvestments": "204000", "commonStockSharesOutstanding": "239789000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "658024000", "profitLoss": "None", "dividendPayout": "85680000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1171324000", "capitalExpenditures": "581489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-834217000", "cashflowFromInvestment": "-641393000", "stockBasedCompensation": "48153000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-230568000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "370462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 2346898000, "cost_of_revenue": 1772147000, "gross_profit": 574751000, "ebit": 369363000, "ebitda": 727719000, "pretax_income": 250605000, "tax_provision": -15735000, "net_income": 266340000, "net_income_to_common": 266340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304490000, "total_current_assets": 721461000, "total_assets": 7347675000, "short_term_debt": 695407000, "long_term_debt": 1089614000, "total_debt": 1785021000, "total_liabilities": 3411018000, "total_equity": 3936657000, "shares_outstanding": 242745000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 944514000, "capital_expenditure": 628580000, "free_cash_flow": 1573094000, "dividends_paid": 77463000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324089, "ticker_id": 3427, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "369363000", "ebitda": "727719000", "netIncome": "266340000", "grossProfit": "574751000", "depreciation": "None", "totalRevenue": "2346898000", "costOfRevenue": "1772147000", "interestIncome": "12700000", "incomeBeforeTax": "250605000", "interestExpense": "118758000", "operatingIncome": "354144000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-15735000", "reportedCurrency": "USD", "netInterestIncome": "-106058000", "nonInterestIncome": "None", "operatingExpenses": "220607000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1772147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "358356000", "sellingGeneralAndAdministrative": "172139000", "netIncomeFromContinuingOperations": "266340000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2674000", "currentDebt": "None", "investments": "None", "totalAssets": "7347675000", "longTermDebt": "1089614000", "shortTermDebt": "695407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1480580000", "totalLiabilities": "3411018000", "otherCurrentAssets": "114759000", "totalCurrentAssets": "721461000", "currentLongTermDebt": "608269000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "302212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6626214000", "currentAccountsPayable": "133132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6544003000", "shortLongTermDebtTotal": "1820758000", "totalShareholderEquity": "3936657000", "capitalLeaseObligations": "122875000", "otherCurrentLiabilities": "445531000", "totalCurrentLiabilities": "1274070000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2136948000", "cashAndShortTermInvestments": "304490000", "commonStockSharesOutstanding": "242745000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "304490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266340000", "profitLoss": "None", "dividendPayout": "77463000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "944514000", "capitalExpenditures": "628580000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228165000", "cashflowFromInvestment": "-623833000", "stockBasedCompensation": "67849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77463000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65260000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "350165000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2346898000, "cost_of_revenue": 1772147000, "gross_profit": 574751000, "research_and_development": null, "selling_general_admin": 172139000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 369363000, "depreciation_amortisation": 358356000, "ebitda": 727719000, "interest_expense": 118758000, "interest_income": null, "other_non_operating": null, "pretax_income": 250605000, "tax_provision": -15735000, "effective_tax_rate": null, "net_income": 266340000, "net_income_continuing_ops": 266340000, "net_income_to_common": 266340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 304490000, "short_term_investments": null, "net_receivables": 302212000, "inventory": null, "other_current_assets": null, "total_current_assets": 721461000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6626214000, "total_assets": 7347675000, "short_term_debt": 695407000, "accounts_payable": 133132000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1274070000, "long_term_debt": 1089614000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2136948000, "total_liabilities": 3411018000, "total_debt": 1785021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1480580000, "total_equity": 3936657000, "shares_outstanding": 242745000, "operating_cash_flow": 944514000, "stock_based_compensation": 67849000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 628580000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -623833000, "dividends_paid": 77463000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -228165000, "free_cash_flow": 1573094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "369363000", "ebitda": "727719000", "netIncome": "266340000", "grossProfit": "574751000", "depreciation": "None", "totalRevenue": "2346898000", "costOfRevenue": "1772147000", "interestIncome": "12700000", "incomeBeforeTax": "250605000", "interestExpense": "118758000", "operatingIncome": "354144000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-15735000", "reportedCurrency": "USD", "netInterestIncome": "-106058000", "nonInterestIncome": "None", "operatingExpenses": "220607000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1772147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "358356000", "sellingGeneralAndAdministrative": "172139000", "netIncomeFromContinuingOperations": "266340000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2674000", "currentDebt": "None", "investments": "None", "totalAssets": "7347675000", "longTermDebt": "1089614000", "shortTermDebt": "695407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1480580000", "totalLiabilities": "3411018000", "otherCurrentAssets": "114759000", "totalCurrentAssets": "721461000", "currentLongTermDebt": "608269000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "302212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6626214000", "currentAccountsPayable": "133132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6544003000", "shortLongTermDebtTotal": "1820758000", "totalShareholderEquity": "3936657000", "capitalLeaseObligations": "122875000", "otherCurrentLiabilities": "445531000", "totalCurrentLiabilities": "1274070000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2136948000", "cashAndShortTermInvestments": "304490000", "commonStockSharesOutstanding": "242745000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "304490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266340000", "profitLoss": "None", "dividendPayout": "77463000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "944514000", "capitalExpenditures": "628580000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228165000", "cashflowFromInvestment": "-623833000", "stockBasedCompensation": "67849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77463000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65260000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "350165000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 2541213000, "cost_of_revenue": 1763075000, "gross_profit": 778138000, "ebit": 1224347000, "ebitda": 1574512000, "pretax_income": 1100343000, "tax_provision": 229201000, "net_income": 871142000, "net_income_to_common": 871142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211974000, "total_current_assets": 870124000, "total_assets": 7203885000, "short_term_debt": 11584000, "long_term_debt": 1774229000, "total_debt": 1785813000, "total_liabilities": 3438334000, "total_equity": 3765551000, "shares_outstanding": 239837000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 977892000, "capital_expenditure": 606229000, "free_cash_flow": 1584121000, "dividends_paid": 77241000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324094, "ticker_id": 3427, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1224347000", "ebitda": "1574512000", "netIncome": "871142000", "grossProfit": "778138000", "depreciation": "None", "totalRevenue": "2541213000", "costOfRevenue": "1763075000", "interestIncome": "5900000", "incomeBeforeTax": "1100343000", "interestExpense": "124004000", "operatingIncome": "563142000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "229201000", "reportedCurrency": "USD", "netInterestIncome": "-124004000", "nonInterestIncome": "None", "operatingExpenses": "214996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1763075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "350165000", "sellingGeneralAndAdministrative": "164740000", "netIncomeFromContinuingOperations": "871142000" }, "balance": { "goodwill": "None", "inventory": "359489000", "commonStock": "2658000", "currentDebt": "None", "investments": "None", "totalAssets": "7203885000", "longTermDebt": "1774229000", "shortTermDebt": "11584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1668778000", "totalLiabilities": "3438334000", "otherCurrentAssets": "375481000", "totalCurrentAssets": "870124000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "101641000", "currentNetReceivables": "282669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6333761000", "currentAccountsPayable": "110134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6143198000", "shortLongTermDebtTotal": "1801877000", "totalShareholderEquity": "3765551000", "capitalLeaseObligations": "16064000", "otherCurrentLiabilities": "461368000", "totalCurrentLiabilities": "583086000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2855248000", "cashAndShortTermInvestments": "211974000", "commonStockSharesOutstanding": "239837000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "211974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "871142000", "profitLoss": "None", "dividendPayout": "77241000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1285000", "operatingCashflow": "977892000", "capitalExpenditures": "606229000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164420000", "cashflowFromInvestment": "-601705000", "stockBasedCompensation": "67511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77241000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-72413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2541213000, "cost_of_revenue": 1763075000, "gross_profit": 778138000, "research_and_development": null, "selling_general_admin": 164740000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1224347000, "depreciation_amortisation": 350165000, "ebitda": 1574512000, "interest_expense": 124004000, "interest_income": null, "other_non_operating": null, "pretax_income": 1100343000, "tax_provision": 229201000, "effective_tax_rate": null, "net_income": 871142000, "net_income_continuing_ops": 871142000, "net_income_to_common": 871142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211974000, "short_term_investments": 101641000, "net_receivables": 282669000, "inventory": 359489000, "other_current_assets": null, "total_current_assets": 870124000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6333761000, "total_assets": 7203885000, "short_term_debt": 11584000, "accounts_payable": 110134000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 583086000, "long_term_debt": 1774229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2855248000, "total_liabilities": 3438334000, "total_debt": 1785813000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1668778000, "total_equity": 3765551000, "shares_outstanding": 239837000, "operating_cash_flow": 977892000, "stock_based_compensation": 67511000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 606229000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -601705000, "dividends_paid": 77241000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -164420000, "free_cash_flow": 1584121000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1224347000", "ebitda": "1574512000", "netIncome": "871142000", "grossProfit": "778138000", "depreciation": "None", "totalRevenue": "2541213000", "costOfRevenue": "1763075000", "interestIncome": "5900000", "incomeBeforeTax": "1100343000", "interestExpense": "124004000", "operatingIncome": "563142000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "229201000", "reportedCurrency": "USD", "netInterestIncome": "-124004000", "nonInterestIncome": "None", "operatingExpenses": "214996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1763075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "350165000", "sellingGeneralAndAdministrative": "164740000", "netIncomeFromContinuingOperations": "871142000" }, "balance": { "goodwill": "None", "inventory": "359489000", "commonStock": "2658000", "currentDebt": "None", "investments": "None", "totalAssets": "7203885000", "longTermDebt": "1774229000", "shortTermDebt": "11584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1668778000", "totalLiabilities": "3438334000", "otherCurrentAssets": "375481000", "totalCurrentAssets": "870124000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "101641000", "currentNetReceivables": "282669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6333761000", "currentAccountsPayable": "110134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6143198000", "shortLongTermDebtTotal": "1801877000", "totalShareholderEquity": "3765551000", "capitalLeaseObligations": "16064000", "otherCurrentLiabilities": "461368000", "totalCurrentLiabilities": "583086000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2855248000", "cashAndShortTermInvestments": "211974000", "commonStockSharesOutstanding": "239837000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "211974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "871142000", "profitLoss": "None", "dividendPayout": "77241000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1285000", "operatingCashflow": "977892000", "capitalExpenditures": "606229000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164420000", "cashflowFromInvestment": "-601705000", "stockBasedCompensation": "67511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77241000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-72413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 5330868000, "cost_of_revenue": 2107695000, "gross_profit": 3223173000, "ebit": 1578975000, "ebitda": 1932395000, "pretax_income": 1413830000, "tax_provision": 230460000, "net_income": 1183370000, "net_income_to_common": 1183370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207000, "total_current_assets": 538662000, "total_assets": 6625562000, "short_term_debt": 67493000, "long_term_debt": 1841960000, "total_debt": 1909453000, "total_liabilities": 3749556000, "total_equity": 2876006000, "shares_outstanding": 246379000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1864744000, "capital_expenditure": 487390000, "free_cash_flow": 2352134000, "dividends_paid": 38638000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324099, "ticker_id": 3427, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1578975000", "ebitda": "1932395000", "netIncome": "1183370000", "grossProfit": "3223173000", "depreciation": "None", "totalRevenue": "5330868000", "costOfRevenue": "2107695000", "interestIncome": "1353651000", "incomeBeforeTax": "1413830000", "interestExpense": "165145000", "operatingIncome": "2992949000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "230460000", "reportedCurrency": "USD", "netInterestIncome": "-165145000", "nonInterestIncome": "None", "operatingExpenses": "230224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2107695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "353420000", "sellingGeneralAndAdministrative": "168085000", "netIncomeFromContinuingOperations": "1183370000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "3305198000", "currentDebt": "None", "investments": "None", "totalAssets": "6625562000", "longTermDebt": "1841960000", "shortTermDebt": "67493000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2462401000", "totalLiabilities": "3749556000", "otherCurrentAssets": "32905000", "totalCurrentAssets": "538662000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "505550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6086900000", "currentAccountsPayable": "206738000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5976908000", "shortLongTermDebtTotal": "1909453000", "totalShareholderEquity": "2876006000", "capitalLeaseObligations": "20903000", "otherCurrentLiabilities": "962014000", "totalCurrentLiabilities": "1168752000", "otherNonCurrentLiabilities": "304074000", "totalNonCurrentLiabilities": "2580804000", "cashAndShortTermInvestments": "207000", "commonStockSharesOutstanding": "246379000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1183370000", "profitLoss": "None", "dividendPayout": "38638000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-18438000", "operatingCashflow": "1864744000", "capitalExpenditures": "487390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1589127000", "cashflowFromInvestment": "-489832000", "stockBasedCompensation": "107959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38638000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-399699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "353420000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5330868000, "cost_of_revenue": 2107695000, "gross_profit": 3223173000, "research_and_development": null, "selling_general_admin": 168085000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1578975000, "depreciation_amortisation": 353420000, "ebitda": 1932395000, "interest_expense": 165145000, "interest_income": null, "other_non_operating": null, "pretax_income": 1413830000, "tax_provision": 230460000, "effective_tax_rate": null, "net_income": 1183370000, "net_income_continuing_ops": 1183370000, "net_income_to_common": 1183370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 207000, "short_term_investments": null, "net_receivables": 505550000, "inventory": 1, "other_current_assets": null, "total_current_assets": 538662000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6086900000, "total_assets": 6625562000, "short_term_debt": 67493000, "accounts_payable": 206738000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1168752000, "long_term_debt": 1841960000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2580804000, "total_liabilities": 3749556000, "total_debt": 1909453000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2462401000, "total_equity": 2876006000, "shares_outstanding": 246379000, "operating_cash_flow": 1864744000, "stock_based_compensation": 107959000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 487390000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -489832000, "dividends_paid": 38638000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1589127000, "free_cash_flow": 2352134000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1578975000", "ebitda": "1932395000", "netIncome": "1183370000", "grossProfit": "3223173000", "depreciation": "None", "totalRevenue": "5330868000", "costOfRevenue": "2107695000", "interestIncome": "1353651000", "incomeBeforeTax": "1413830000", "interestExpense": "165145000", "operatingIncome": "2992949000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "230460000", "reportedCurrency": "USD", "netInterestIncome": "-165145000", "nonInterestIncome": "None", "operatingExpenses": "230224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2107695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "353420000", "sellingGeneralAndAdministrative": "168085000", "netIncomeFromContinuingOperations": "1183370000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "3305198000", "currentDebt": "None", "investments": "None", "totalAssets": "6625562000", "longTermDebt": "1841960000", "shortTermDebt": "67493000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2462401000", "totalLiabilities": "3749556000", "otherCurrentAssets": "32905000", "totalCurrentAssets": "538662000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "505550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6086900000", "currentAccountsPayable": "206738000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5976908000", "shortLongTermDebtTotal": "1909453000", "totalShareholderEquity": "2876006000", "capitalLeaseObligations": "20903000", "otherCurrentLiabilities": "962014000", "totalCurrentLiabilities": "1168752000", "otherNonCurrentLiabilities": "304074000", "totalNonCurrentLiabilities": "2580804000", "cashAndShortTermInvestments": "207000", "commonStockSharesOutstanding": "246379000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1183370000", "profitLoss": "None", "dividendPayout": "38638000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-18438000", "operatingCashflow": "1864744000", "capitalExpenditures": "487390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1589127000", "cashflowFromInvestment": "-489832000", "stockBasedCompensation": "107959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38638000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-399699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "353420000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 3580439000, "cost_of_revenue": 1981599000, "gross_profit": 1598840000, "ebit": 629371000, "ebitda": 993926000, "pretax_income": 402035000, "tax_provision": -9743000, "net_income": 411778000, "net_income_to_common": 411778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 214422000, "total_current_assets": 730927000, "total_assets": 6660507000, "short_term_debt": 218017000, "long_term_debt": 2707770000, "total_debt": 2925787000, "total_liabilities": 4574844000, "total_equity": 2085663000, "shares_outstanding": 249314000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 792948000, "capital_expenditure": 417440000, "free_cash_flow": 1210388000, "dividends_paid": 3420000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324104, "ticker_id": 3427, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "629371000", "ebitda": "993926000", "netIncome": "411778000", "grossProfit": "1598840000", "depreciation": "None", "totalRevenue": "3580439000", "costOfRevenue": "1981599000", "interestIncome": "877552000", "incomeBeforeTax": "402035000", "interestExpense": "227336000", "operatingIncome": "1376202000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-9743000", "reportedCurrency": "USD", "netInterestIncome": "-227336000", "nonInterestIncome": "None", "operatingExpenses": "222638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "603000", "costofGoodsAndServicesSold": "1981599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "364555000", "sellingGeneralAndAdministrative": "168435000", "netIncomeFromContinuingOperations": "411778000" }, "balance": { "goodwill": "None", "inventory": "-35238000", "commonStock": "2115820000", "currentDebt": "None", "investments": "None", "totalAssets": "6660507000", "longTermDebt": "2707770000", "shortTermDebt": "218017000", "treasuryStock": "-30007000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3607055000", "totalLiabilities": "4574844000", "otherCurrentAssets": "50468000", "totalCurrentAssets": "730927000", "currentLongTermDebt": "218017000", "longTermInvestments": "38601000", "shortTermInvestments": "None", "currentNetReceivables": "501275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5929580000", "currentAccountsPayable": "178413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5798982000", "shortLongTermDebtTotal": "2925787000", "totalShareholderEquity": "2085663000", "capitalLeaseObligations": "24861000", "otherCurrentLiabilities": "253887000", "totalCurrentLiabilities": "984388000", "otherNonCurrentLiabilities": "3159419000", "totalNonCurrentLiabilities": "3590456000", "cashAndShortTermInvestments": "214422000", "commonStockSharesOutstanding": "249314000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "214422000", "accumulatedDepreciationAmortizationPPE": "-71184000" }, "cashflow": { "netIncome": "411778000", "profitLoss": "None", "dividendPayout": "3420000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1140000", "operatingCashflow": "792948000", "capitalExpenditures": "417440000", "changeInReceivables": "-250538000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161105000", "cashflowFromInvestment": "-417879000", "stockBasedCompensation": "110356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3420000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "213964000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9299000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "364555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3580439000, "cost_of_revenue": 1981599000, "gross_profit": 1598840000, "research_and_development": null, "selling_general_admin": 168435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 629371000, "depreciation_amortisation": 364555000, "ebitda": 993926000, "interest_expense": 227336000, "interest_income": null, "other_non_operating": null, "pretax_income": 402035000, "tax_provision": -9743000, "effective_tax_rate": null, "net_income": 411778000, "net_income_continuing_ops": 411778000, "net_income_to_common": 411778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 214422000, "short_term_investments": null, "net_receivables": 501275000, "inventory": -35238000, "other_current_assets": null, "total_current_assets": 730927000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5929580000, "total_assets": 6660507000, "short_term_debt": 218017000, "accounts_payable": 178413000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 984388000, "long_term_debt": 2707770000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3590456000, "total_liabilities": 4574844000, "total_debt": 2925787000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3607055000, "total_equity": 2085663000, "shares_outstanding": 249314000, "operating_cash_flow": 792948000, "stock_based_compensation": 110356000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 417440000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -417879000, "dividends_paid": 3420000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -161105000, "free_cash_flow": 1210388000, "net_change_in_cash": 213964000 }, "raw_data": { "income": { "ebit": "629371000", "ebitda": "993926000", "netIncome": "411778000", "grossProfit": "1598840000", "depreciation": "None", "totalRevenue": "3580439000", "costOfRevenue": "1981599000", "interestIncome": "877552000", "incomeBeforeTax": "402035000", "interestExpense": "227336000", "operatingIncome": "1376202000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-9743000", "reportedCurrency": "USD", "netInterestIncome": "-227336000", "nonInterestIncome": "None", "operatingExpenses": "222638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "603000", "costofGoodsAndServicesSold": "1981599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "364555000", "sellingGeneralAndAdministrative": "168435000", "netIncomeFromContinuingOperations": "411778000" }, "balance": { "goodwill": "None", "inventory": "-35238000", "commonStock": "2115820000", "currentDebt": "None", "investments": "None", "totalAssets": "6660507000", "longTermDebt": "2707770000", "shortTermDebt": "218017000", "treasuryStock": "-30007000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3607055000", "totalLiabilities": "4574844000", "otherCurrentAssets": "50468000", "totalCurrentAssets": "730927000", "currentLongTermDebt": "218017000", "longTermInvestments": "38601000", "shortTermInvestments": "None", "currentNetReceivables": "501275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5929580000", "currentAccountsPayable": "178413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5798982000", "shortLongTermDebtTotal": "2925787000", "totalShareholderEquity": "2085663000", "capitalLeaseObligations": "24861000", "otherCurrentLiabilities": "253887000", "totalCurrentLiabilities": "984388000", "otherNonCurrentLiabilities": "3159419000", "totalNonCurrentLiabilities": "3590456000", "cashAndShortTermInvestments": "214422000", "commonStockSharesOutstanding": "249314000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "214422000", "accumulatedDepreciationAmortizationPPE": "-71184000" }, "cashflow": { "netIncome": "411778000", "profitLoss": "None", "dividendPayout": "3420000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1140000", "operatingCashflow": "792948000", "capitalExpenditures": "417440000", "changeInReceivables": "-250538000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161105000", "cashflowFromInvestment": "-417879000", "stockBasedCompensation": "110356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3420000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "213964000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9299000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "364555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 1780986000, "cost_of_revenue": 1763293000, "gross_profit": 17693000, "ebit": -544662000, "ebitda": -71377000, "pretax_income": -737329000, "tax_provision": -25552000, "net_income": -711777000, "net_income_to_common": -711777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458000, "total_current_assets": 289840000, "total_assets": 6136936000, "short_term_debt": 70029000, "long_term_debt": 693123000, "total_debt": 763152000, "total_liabilities": 4499401000, "total_equity": 1637535000, "shares_outstanding": 241373000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 268680000, "capital_expenditure": 432433000, "free_cash_flow": 701113000, "dividends_paid": 2926176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324109, "ticker_id": 3427, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-544662000", "ebitda": "-71377000", "netIncome": "-711777000", "grossProfit": "17693000", "depreciation": "None", "totalRevenue": "1780986000", "costOfRevenue": "1763293000", "interestIncome": "4956000", "incomeBeforeTax": "-737329000", "interestExpense": "192667000", "operatingIncome": "-198993000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-25552000", "reportedCurrency": "USD", "netInterestIncome": "-192667000", "nonInterestIncome": "None", "operatingExpenses": "216686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "124859000", "costofGoodsAndServicesSold": "1763293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "473285000", "sellingGeneralAndAdministrative": "158383000", "netIncomeFromContinuingOperations": "-711777000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2563000", "currentDebt": "None", "investments": "None", "totalAssets": "6136936000", "longTermDebt": "693123000", "shortTermDebt": "70029000", "treasuryStock": "-30132000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4018685000", "totalLiabilities": "4499401000", "otherCurrentAssets": "36740000", "totalCurrentAssets": "289840000", "currentLongTermDebt": "45356000", "longTermInvestments": "16680000", "shortTermInvestments": "None", "currentNetReceivables": "252642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5847096000", "currentAccountsPayable": "132420999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4161000", "shortLongTermDebtTotal": "3153436000", "totalShareholderEquity": "1637535000", "capitalLeaseObligations": "43155000", "otherCurrentLiabilities": "504391000", "totalCurrentLiabilities": "706841000", "otherNonCurrentLiabilities": "2872943000", "totalNonCurrentLiabilities": "3792560000", "cashAndShortTermInvestments": "458000", "commonStockSharesOutstanding": "241373000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "458000", "accumulatedDepreciationAmortizationPPE": "-75717000" }, "cashflow": { "netIncome": "-711777000", "profitLoss": "None", "dividendPayout": "2926176000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1010000", "operatingCashflow": "268680000", "capitalExpenditures": "432433000", "changeInReceivables": "24539000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84686000", "cashflowFromInvestment": "-184082000", "stockBasedCompensation": "48552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2926176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-88000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181337000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1780986000, "cost_of_revenue": 1763293000, "gross_profit": 17693000, "research_and_development": null, "selling_general_admin": 158383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -544662000, "depreciation_amortisation": 473285000, "ebitda": -71377000, "interest_expense": 192667000, "interest_income": null, "other_non_operating": null, "pretax_income": -737329000, "tax_provision": -25552000, "effective_tax_rate": null, "net_income": -711777000, "net_income_continuing_ops": -711777000, "net_income_to_common": -711777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 458000, "short_term_investments": null, "net_receivables": 252642000, "inventory": 1, "other_current_assets": null, "total_current_assets": 289840000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5847096000, "total_assets": 6136936000, "short_term_debt": 70029000, "accounts_payable": 132420999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 706841000, "long_term_debt": 693123000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3792560000, "total_liabilities": 4499401000, "total_debt": 763152000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4018685000, "total_equity": 1637535000, "shares_outstanding": 241373000, "operating_cash_flow": 268680000, "stock_based_compensation": 48552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 432433000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -184082000, "dividends_paid": 2926176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84686000, "free_cash_flow": 701113000, "net_change_in_cash": -88000 }, "raw_data": { "income": { "ebit": "-544662000", "ebitda": "-71377000", "netIncome": "-711777000", "grossProfit": "17693000", "depreciation": "None", "totalRevenue": "1780986000", "costOfRevenue": "1763293000", "interestIncome": "4956000", "incomeBeforeTax": "-737329000", "interestExpense": "192667000", "operatingIncome": "-198993000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-25552000", "reportedCurrency": "USD", "netInterestIncome": "-192667000", "nonInterestIncome": "None", "operatingExpenses": "216686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "124859000", "costofGoodsAndServicesSold": "1763293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "473285000", "sellingGeneralAndAdministrative": "158383000", "netIncomeFromContinuingOperations": "-711777000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2563000", "currentDebt": "None", "investments": "None", "totalAssets": "6136936000", "longTermDebt": "693123000", "shortTermDebt": "70029000", "treasuryStock": "-30132000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4018685000", "totalLiabilities": "4499401000", "otherCurrentAssets": "36740000", "totalCurrentAssets": "289840000", "currentLongTermDebt": "45356000", "longTermInvestments": "16680000", "shortTermInvestments": "None", "currentNetReceivables": "252642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5847096000", "currentAccountsPayable": "132420999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4161000", "shortLongTermDebtTotal": "3153436000", "totalShareholderEquity": "1637535000", "capitalLeaseObligations": "43155000", "otherCurrentLiabilities": "504391000", "totalCurrentLiabilities": "706841000", "otherNonCurrentLiabilities": "2872943000", "totalNonCurrentLiabilities": "3792560000", "cashAndShortTermInvestments": "458000", "commonStockSharesOutstanding": "241373000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "458000", "accumulatedDepreciationAmortizationPPE": "-75717000" }, "cashflow": { "netIncome": "-711777000", "profitLoss": "None", "dividendPayout": "2926176000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1010000", "operatingCashflow": "268680000", "capitalExpenditures": "432433000", "changeInReceivables": "24539000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84686000", "cashflowFromInvestment": "-184082000", "stockBasedCompensation": "48552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2926176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-88000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181337000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 2600934000, "cost_of_revenue": 2282275000, "gross_profit": 318659000, "ebit": -2022303000, "ebitda": -377837000, "pretax_income": -2216588000, "tax_provision": -500291000, "net_income": -1716297000, "net_income_to_common": -1716297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 546000, "total_current_assets": 427802000, "total_assets": 6612403000, "short_term_debt": 27856000, "long_term_debt": 464319000, "total_debt": 492175000, "total_liabilities": 4264915000, "total_equity": 2347488000, "shares_outstanding": 247970000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 681843000, "capital_expenditure": 747263000, "free_cash_flow": 1429106000, "dividends_paid": 20070000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324114, "ticker_id": 3427, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2022303000", "ebitda": "-377837000", "netIncome": "-1716297000", "grossProfit": "318659000", "depreciation": "None", "totalRevenue": "2600934000", "costOfRevenue": "2282275000", "interestIncome": "32396000", "incomeBeforeTax": "-2216588000", "interestExpense": "194285000", "operatingIncome": "100867000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-500291000", "reportedCurrency": "USD", "netInterestIncome": "-194285000", "nonInterestIncome": "None", "operatingExpenses": "217792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-24841000", "costofGoodsAndServicesSold": "2282275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1644466000", "sellingGeneralAndAdministrative": "181109000", "netIncomeFromContinuingOperations": "-1716297000" }, "balance": { "goodwill": "None", "inventory": "17508000", "commonStock": "2514000", "currentDebt": "None", "investments": "None", "totalAssets": "6612403000", "longTermDebt": "464319000", "shortTermDebt": "27856000", "treasuryStock": "-7236000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3306834000", "totalLiabilities": "4264915000", "otherCurrentAssets": "154356000", "totalCurrentAssets": "427802000", "currentLongTermDebt": "None", "longTermInvestments": "706000", "shortTermInvestments": "None", "currentNetReceivables": "272900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6184601000", "currentAccountsPayable": "155341000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5375000", "shortLongTermDebtTotal": "3241861000", "totalShareholderEquity": "2347488000", "capitalLeaseObligations": "41068000", "otherCurrentLiabilities": "383347000", "totalCurrentLiabilities": "566544000", "otherNonCurrentLiabilities": "3008837000", "totalNonCurrentLiabilities": "3698371000", "cashAndShortTermInvestments": "546000", "commonStockSharesOutstanding": "247970000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "546000", "accumulatedDepreciationAmortizationPPE": "-96708000" }, "cashflow": { "netIncome": "-1716297000", "profitLoss": "None", "dividendPayout": "20070000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4520000", "operatingCashflow": "681843000", "capitalExpenditures": "747263000", "changeInReceivables": "214196000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-721320000", "cashflowFromInvestment": "39478000", "stockBasedCompensation": "24891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20070000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6908000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-3613000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2600934000, "cost_of_revenue": 2282275000, "gross_profit": 318659000, "research_and_development": null, "selling_general_admin": 181109000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2022303000, "depreciation_amortisation": 1644466000, "ebitda": -377837000, "interest_expense": 194285000, "interest_income": null, "other_non_operating": null, "pretax_income": -2216588000, "tax_provision": -500291000, "effective_tax_rate": null, "net_income": -1716297000, "net_income_continuing_ops": -1716297000, "net_income_to_common": -1716297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 546000, "short_term_investments": null, "net_receivables": 272900000, "inventory": 17508000, "other_current_assets": null, "total_current_assets": 427802000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6184601000, "total_assets": 6612403000, "short_term_debt": 27856000, "accounts_payable": 155341000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 566544000, "long_term_debt": 464319000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3698371000, "total_liabilities": 4264915000, "total_debt": 492175000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3306834000, "total_equity": 2347488000, "shares_outstanding": 247970000, "operating_cash_flow": 681843000, "stock_based_compensation": 24891000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 747263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 39478000, "dividends_paid": 20070000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -721320000, "free_cash_flow": 1429106000, "net_change_in_cash": 1000 }, "raw_data": { "income": { "ebit": "-2022303000", "ebitda": "-377837000", "netIncome": "-1716297000", "grossProfit": "318659000", "depreciation": "None", "totalRevenue": "2600934000", "costOfRevenue": "2282275000", "interestIncome": "32396000", "incomeBeforeTax": "-2216588000", "interestExpense": "194285000", "operatingIncome": "100867000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-500291000", "reportedCurrency": "USD", "netInterestIncome": "-194285000", "nonInterestIncome": "None", "operatingExpenses": "217792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-24841000", "costofGoodsAndServicesSold": "2282275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1644466000", "sellingGeneralAndAdministrative": "181109000", "netIncomeFromContinuingOperations": "-1716297000" }, "balance": { "goodwill": "None", "inventory": "17508000", "commonStock": "2514000", "currentDebt": "None", "investments": "None", "totalAssets": "6612403000", "longTermDebt": "464319000", "shortTermDebt": "27856000", "treasuryStock": "-7236000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3306834000", "totalLiabilities": "4264915000", "otherCurrentAssets": "154356000", "totalCurrentAssets": "427802000", "currentLongTermDebt": "None", "longTermInvestments": "706000", "shortTermInvestments": "None", "currentNetReceivables": "272900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6184601000", "currentAccountsPayable": "155341000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5375000", "shortLongTermDebtTotal": "3241861000", "totalShareholderEquity": "2347488000", "capitalLeaseObligations": "41068000", "otherCurrentLiabilities": "383347000", "totalCurrentLiabilities": "566544000", "otherNonCurrentLiabilities": "3008837000", "totalNonCurrentLiabilities": "3698371000", "cashAndShortTermInvestments": "546000", "commonStockSharesOutstanding": "247970000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "546000", "accumulatedDepreciationAmortizationPPE": "-96708000" }, "cashflow": { "netIncome": "-1716297000", "profitLoss": "None", "dividendPayout": "20070000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4520000", "operatingCashflow": "681843000", "capitalExpenditures": "747263000", "changeInReceivables": "214196000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-721320000", "cashflowFromInvestment": "39478000", "stockBasedCompensation": "24891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20070000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6908000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-3613000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 3333837000, "cost_of_revenue": 2435010000, "gross_profit": 898827000, "ebit": -1566761000, "ebitda": -908676000, "pretax_income": -1776970000, "tax_provision": -30489000, "net_income": -1746481000, "net_income_to_common": -1746481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545000, "total_current_assets": 607027000, "total_assets": 9708154000, "short_term_debt": 4144000, "long_term_debt": 3836861000, "total_debt": 3841005000, "total_liabilities": 5648723000, "total_equity": 4059431000, "shares_outstanding": 246171000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 990690000, "capital_expenditure": 1021519000, "free_cash_flow": 2012209000, "dividends_paid": 19940000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324119, "ticker_id": 3427, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1566761000", "ebitda": "-908676000", "netIncome": "-1746481000", "grossProfit": "898827000", "depreciation": "None", "totalRevenue": "3333837000", "costOfRevenue": "2435010000", "interestIncome": "261401000", "incomeBeforeTax": "-1776970000", "interestExpense": "210209000", "operatingIncome": "654898000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-30489000", "reportedCurrency": "USD", "netInterestIncome": "-210209000", "nonInterestIncome": "None", "operatingExpenses": "243929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-10666000", "costofGoodsAndServicesSold": "2435010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "658085000", "sellingGeneralAndAdministrative": "209812000", "netIncomeFromContinuingOperations": "-1746481000" }, "balance": { "goodwill": "0", "inventory": "22964000", "commonStock": "2495000", "currentDebt": "None", "investments": "None", "totalAssets": "9708154000", "longTermDebt": "3836861000", "shortTermDebt": "4144000", "treasuryStock": "-391000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4060480000", "totalLiabilities": "5648723000", "otherCurrentAssets": "87953000", "totalCurrentAssets": "607027000", "currentLongTermDebt": "None", "longTermInvestments": "4842000", "shortTermInvestments": "None", "currentNetReceivables": "490723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9101127000", "currentAccountsPayable": "227344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9032961000", "shortLongTermDebtTotal": "3836861000", "totalShareholderEquity": "4059431000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "527467000", "totalCurrentLiabilities": "754811000", "otherNonCurrentLiabilities": "3224222000", "totalNonCurrentLiabilities": "4893912000", "cashAndShortTermInvestments": "545000", "commonStockSharesOutstanding": "246171000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "545000", "accumulatedDepreciationAmortizationPPE": "-102132000" }, "cashflow": { "netIncome": "-1746481000", "profitLoss": "None", "dividendPayout": "19940000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "138000", "operatingCashflow": "990690000", "capitalExpenditures": "1021519000", "changeInReceivables": "-142381000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295159000", "cashflowFromInvestment": "-695434000", "stockBasedCompensation": "29757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19940000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "97000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "658081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3333837000, "cost_of_revenue": 2435010000, "gross_profit": 898827000, "research_and_development": 0, "selling_general_admin": 209812000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1566761000, "depreciation_amortisation": 658085000, "ebitda": -908676000, "interest_expense": 210209000, "interest_income": null, "other_non_operating": null, "pretax_income": -1776970000, "tax_provision": -30489000, "effective_tax_rate": null, "net_income": -1746481000, "net_income_continuing_ops": -1746481000, "net_income_to_common": -1746481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 545000, "short_term_investments": null, "net_receivables": 490723000, "inventory": 22964000, "other_current_assets": null, "total_current_assets": 607027000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9101127000, "total_assets": 9708154000, "short_term_debt": 4144000, "accounts_payable": 227344000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 754811000, "long_term_debt": 3836861000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4893912000, "total_liabilities": 5648723000, "total_debt": 3841005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4060480000, "total_equity": 4059431000, "shares_outstanding": 246171000, "operating_cash_flow": 990690000, "stock_based_compensation": 29757000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1021519000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -695434000, "dividends_paid": 19940000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -295159000, "free_cash_flow": 2012209000, "net_change_in_cash": 97000 }, "raw_data": { "income": { "ebit": "-1566761000", "ebitda": "-908676000", "netIncome": "-1746481000", "grossProfit": "898827000", "depreciation": "None", "totalRevenue": "3333837000", "costOfRevenue": "2435010000", "interestIncome": "261401000", "incomeBeforeTax": "-1776970000", "interestExpense": "210209000", "operatingIncome": "654898000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-30489000", "reportedCurrency": "USD", "netInterestIncome": "-210209000", "nonInterestIncome": "None", "operatingExpenses": "243929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-10666000", "costofGoodsAndServicesSold": "2435010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "658085000", "sellingGeneralAndAdministrative": "209812000", "netIncomeFromContinuingOperations": "-1746481000" }, "balance": { "goodwill": "0", "inventory": "22964000", "commonStock": "2495000", "currentDebt": "None", "investments": "None", "totalAssets": "9708154000", "longTermDebt": "3836861000", "shortTermDebt": "4144000", "treasuryStock": "-391000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4060480000", "totalLiabilities": "5648723000", "otherCurrentAssets": "87953000", "totalCurrentAssets": "607027000", "currentLongTermDebt": "None", "longTermInvestments": "4842000", "shortTermInvestments": "None", "currentNetReceivables": "490723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9101127000", "currentAccountsPayable": "227344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9032961000", "shortLongTermDebtTotal": "3836861000", "totalShareholderEquity": "4059431000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "527467000", "totalCurrentLiabilities": "754811000", "otherNonCurrentLiabilities": "3224222000", "totalNonCurrentLiabilities": "4893912000", "cashAndShortTermInvestments": "545000", "commonStockSharesOutstanding": "246171000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "545000", "accumulatedDepreciationAmortizationPPE": "-102132000" }, "cashflow": { "netIncome": "-1746481000", "profitLoss": "None", "dividendPayout": "19940000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "138000", "operatingCashflow": "990690000", "capitalExpenditures": "1021519000", "changeInReceivables": "-142381000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295159000", "cashflowFromInvestment": "-695434000", "stockBasedCompensation": "29757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19940000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "97000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "658081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 1034170000, "cost_of_revenue": 382229000, "gross_profit": 651941000, "ebit": 413742000, "ebitda": 433161000, "pretax_income": 433161000, "tax_provision": 91531000, "net_income": 341630000, "net_income_to_common": 341630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247000, "total_current_assets": 375770000, "total_assets": 7404917000, "short_term_debt": 59402000, "long_term_debt": 819254000, "total_debt": 878656000, "total_liabilities": 2802317000, "total_equity": 4602394000, "shares_outstanding": 236396000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 619136000, "capital_expenditure": 165943000, "free_cash_flow": 785079000, "dividends_paid": 23835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324082, "ticker_id": 3427, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "413742000", "ebitda": "433161000", "netIncome": "341630000", "grossProfit": "651941000", "depreciation": "None", "totalRevenue": "1034170000", "costOfRevenue": "382229000", "interestIncome": "55000", "incomeBeforeTax": "433161000", "interestExpense": "19419000", "operatingIncome": "433161000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "91531000", "reportedCurrency": "USD", "netInterestIncome": "-19364000", "nonInterestIncome": "None", "operatingExpenses": "218780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19419000", "sellingGeneralAndAdministrative": "45351000", "netIncomeFromContinuingOperations": "341630000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2696000", "currentDebt": "None", "investments": "None", "totalAssets": "7404917000", "longTermDebt": "819254000", "shortTermDebt": "59402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-591567000", "totalLiabilities": "2802317000", "otherCurrentAssets": "99013000", "totalCurrentAssets": "375770000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "276510000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7029147000", "currentAccountsPayable": "231883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "979148000", "totalShareholderEquity": "4602394000", "capitalLeaseObligations": "159884000", "otherCurrentLiabilities": "387372000", "totalCurrentLiabilities": "678657000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2123660000", "cashAndShortTermInvestments": "247000", "commonStockSharesOutstanding": "236396000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "341630000", "profitLoss": "None", "dividendPayout": "23835000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "619136000", "capitalExpenditures": "165943000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-450675000", "cashflowFromInvestment": "-168418000", "stockBasedCompensation": "15331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1034170000, "cost_of_revenue": 382229000, "gross_profit": 651941000, "research_and_development": null, "selling_general_admin": 45351000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 413742000, "depreciation_amortisation": 19419000, "ebitda": 433161000, "interest_expense": 19419000, "interest_income": null, "other_non_operating": null, "pretax_income": 433161000, "tax_provision": 91531000, "effective_tax_rate": null, "net_income": 341630000, "net_income_continuing_ops": 341630000, "net_income_to_common": 341630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247000, "short_term_investments": null, "net_receivables": 276510000, "inventory": null, "other_current_assets": null, "total_current_assets": 375770000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7029147000, "total_assets": 7404917000, "short_term_debt": 59402000, "accounts_payable": 231883000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 678657000, "long_term_debt": 819254000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2123660000, "total_liabilities": 2802317000, "total_debt": 878656000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -591567000, "total_equity": 4602394000, "shares_outstanding": 236396000, "operating_cash_flow": 619136000, "stock_based_compensation": 15331000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 165943000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168418000, "dividends_paid": 23835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -450675000, "free_cash_flow": 785079000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "413742000", "ebitda": "433161000", "netIncome": "341630000", "grossProfit": "651941000", "depreciation": "None", "totalRevenue": "1034170000", "costOfRevenue": "382229000", "interestIncome": "55000", "incomeBeforeTax": "433161000", "interestExpense": "19419000", "operatingIncome": "433161000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "91531000", "reportedCurrency": "USD", "netInterestIncome": "-19364000", "nonInterestIncome": "None", "operatingExpenses": "218780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19419000", "sellingGeneralAndAdministrative": "45351000", "netIncomeFromContinuingOperations": "341630000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2696000", "currentDebt": "None", "investments": "None", "totalAssets": "7404917000", "longTermDebt": "819254000", "shortTermDebt": "59402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-591567000", "totalLiabilities": "2802317000", "otherCurrentAssets": "99013000", "totalCurrentAssets": "375770000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "276510000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7029147000", "currentAccountsPayable": "231883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "979148000", "totalShareholderEquity": "4602394000", "capitalLeaseObligations": "159884000", "otherCurrentLiabilities": "387372000", "totalCurrentLiabilities": "678657000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2123660000", "cashAndShortTermInvestments": "247000", "commonStockSharesOutstanding": "236396000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "341630000", "profitLoss": "None", "dividendPayout": "23835000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "619136000", "capitalExpenditures": "165943000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-450675000", "cashflowFromInvestment": "-168418000", "stockBasedCompensation": "15331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 787256000, "cost_of_revenue": 509493000, "gross_profit": 277763000, "ebit": 261241000, "ebitda": 368519000, "pretax_income": 236569000, "tax_provision": 57482000, "net_income": 179087000, "net_income_to_common": 179087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204000, "total_current_assets": 444480000, "total_assets": 7421948000, "short_term_debt": 58778000, "long_term_debt": 1198334000, "total_debt": 1257112000, "total_liabilities": 3103267000, "total_equity": 4318681000, "shares_outstanding": 239789000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 257505999, "capital_expenditure": 154565000, "free_cash_flow": 412070999, "dividends_paid": 21243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324083, "ticker_id": 3427, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "261241000", "ebitda": "368519000", "netIncome": "179087000", "grossProfit": "277763000", "depreciation": "None", "totalRevenue": "787256000", "costOfRevenue": "509493000", "interestIncome": "8127000", "incomeBeforeTax": "236569000", "interestExpense": "24672000", "operatingIncome": "231018000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "57482000", "reportedCurrency": "USD", "netInterestIncome": "-24672000", "nonInterestIncome": "None", "operatingExpenses": "46745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "509493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107278000", "sellingGeneralAndAdministrative": "49766000", "netIncomeFromContinuingOperations": "179087000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2686000", "currentDebt": "None", "investments": "None", "totalAssets": "7421948000", "longTermDebt": "1198334000", "shortTermDebt": "58778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-909201000", "totalLiabilities": "3103267000", "otherCurrentAssets": "85589000", "totalCurrentAssets": "444480000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6977468000", "currentAccountsPayable": "164352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6886778000", "shortLongTermDebtTotal": "1265927000", "totalShareholderEquity": "4318681000", "capitalLeaseObligations": "174293000", "otherCurrentLiabilities": "438022000", "totalCurrentLiabilities": "661152000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2442115000", "cashAndShortTermInvestments": "204000", "commonStockSharesOutstanding": "239789000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "416665000", "profitLoss": "None", "dividendPayout": "21243000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "257505999", "capitalExpenditures": "154565000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98323000", "cashflowFromInvestment": "-159154000", "stockBasedCompensation": "22822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 787256000, "cost_of_revenue": 509493000, "gross_profit": 277763000, "research_and_development": null, "selling_general_admin": 49766000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 261241000, "depreciation_amortisation": 107278000, "ebitda": 368519000, "interest_expense": 24672000, "interest_income": null, "other_non_operating": null, "pretax_income": 236569000, "tax_provision": 57482000, "effective_tax_rate": null, "net_income": 179087000, "net_income_continuing_ops": 179087000, "net_income_to_common": 179087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204000, "short_term_investments": null, "net_receivables": 358687000, "inventory": null, "other_current_assets": null, "total_current_assets": 444480000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6977468000, "total_assets": 7421948000, "short_term_debt": 58778000, "accounts_payable": 164352000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 661152000, "long_term_debt": 1198334000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2442115000, "total_liabilities": 3103267000, "total_debt": 1257112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -909201000, "total_equity": 4318681000, "shares_outstanding": 239789000, "operating_cash_flow": 257505999, "stock_based_compensation": 22822000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 154565000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159154000, "dividends_paid": 21243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98323000, "free_cash_flow": 412070999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "261241000", "ebitda": "368519000", "netIncome": "179087000", "grossProfit": "277763000", "depreciation": "None", "totalRevenue": "787256000", "costOfRevenue": "509493000", "interestIncome": "8127000", "incomeBeforeTax": "236569000", "interestExpense": "24672000", "operatingIncome": "231018000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "57482000", "reportedCurrency": "USD", "netInterestIncome": "-24672000", "nonInterestIncome": "None", "operatingExpenses": "46745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "509493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107278000", "sellingGeneralAndAdministrative": "49766000", "netIncomeFromContinuingOperations": "179087000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2686000", "currentDebt": "None", "investments": "None", "totalAssets": "7421948000", "longTermDebt": "1198334000", "shortTermDebt": "58778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-909201000", "totalLiabilities": "3103267000", "otherCurrentAssets": "85589000", "totalCurrentAssets": "444480000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6977468000", "currentAccountsPayable": "164352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6886778000", "shortLongTermDebtTotal": "1265927000", "totalShareholderEquity": "4318681000", "capitalLeaseObligations": "174293000", "otherCurrentLiabilities": "438022000", "totalCurrentLiabilities": "661152000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2442115000", "cashAndShortTermInvestments": "204000", "commonStockSharesOutstanding": "239789000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "416665000", "profitLoss": "None", "dividendPayout": "21243000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "257505999", "capitalExpenditures": "154565000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98323000", "cashflowFromInvestment": "-159154000", "stockBasedCompensation": "22822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 655588000, "cost_of_revenue": 488884000, "gross_profit": 166704000, "ebit": 207612000, "ebitda": 301405000, "pretax_income": 183344000, "tax_provision": 39037000, "net_income": 144307000, "net_income_to_common": 144307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175000, "total_current_assets": 334826000, "total_assets": 7197763000, "short_term_debt": 60384000, "long_term_debt": 1216767000, "total_debt": 1277151000, "total_liabilities": 2994255000, "total_equity": 4203508000, "shares_outstanding": 239026000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 247545000, "capital_expenditure": 316811000, "free_cash_flow": 564356000, "dividends_paid": 21353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324085, "ticker_id": 3427, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "207612000", "ebitda": "301405000", "netIncome": "144307000", "grossProfit": "166704000", "depreciation": "None", "totalRevenue": "655588000", "costOfRevenue": "488884000", "interestIncome": "52000", "incomeBeforeTax": "183344000", "interestExpense": "24268000", "operatingIncome": "119076000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "39037000", "reportedCurrency": "USD", "netInterestIncome": "-24216000", "nonInterestIncome": "None", "operatingExpenses": "47628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "488884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93793000", "sellingGeneralAndAdministrative": "44712000", "netIncomeFromContinuingOperations": "144307000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2686000", "currentDebt": "None", "investments": "None", "totalAssets": "7197763000", "longTermDebt": "1216767000", "shortTermDebt": "60384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1066840000", "totalLiabilities": "2994255000", "otherCurrentAssets": "95426000", "totalCurrentAssets": "334826000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6862937000", "currentAccountsPayable": "139619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6785528000", "shortLongTermDebtTotal": "1373088000", "totalShareholderEquity": "4203508000", "capitalLeaseObligations": "156321000", "otherCurrentLiabilities": "395103000", "totalCurrentLiabilities": "595106000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2399149000", "cashAndShortTermInvestments": "175000", "commonStockSharesOutstanding": "239026000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144921000", "profitLoss": "None", "dividendPayout": "21353000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "247545000", "capitalExpenditures": "316811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77590000", "cashflowFromInvestment": "-169914000", "stockBasedCompensation": "21295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81256000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 655588000, "cost_of_revenue": 488884000, "gross_profit": 166704000, "research_and_development": null, "selling_general_admin": 44712000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207612000, "depreciation_amortisation": 93793000, "ebitda": 301405000, "interest_expense": 24268000, "interest_income": null, "other_non_operating": null, "pretax_income": 183344000, "tax_provision": 39037000, "effective_tax_rate": null, "net_income": 144307000, "net_income_continuing_ops": 144307000, "net_income_to_common": 144307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 175000, "short_term_investments": null, "net_receivables": 239225000, "inventory": null, "other_current_assets": null, "total_current_assets": 334826000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6862937000, "total_assets": 7197763000, "short_term_debt": 60384000, "accounts_payable": 139619000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 595106000, "long_term_debt": 1216767000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2399149000, "total_liabilities": 2994255000, "total_debt": 1277151000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1066840000, "total_equity": 4203508000, "shares_outstanding": 239026000, "operating_cash_flow": 247545000, "stock_based_compensation": 21295000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 316811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169914000, "dividends_paid": 21353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77590000, "free_cash_flow": 564356000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "207612000", "ebitda": "301405000", "netIncome": "144307000", "grossProfit": "166704000", "depreciation": "None", "totalRevenue": "655588000", "costOfRevenue": "488884000", "interestIncome": "52000", "incomeBeforeTax": "183344000", "interestExpense": "24268000", "operatingIncome": "119076000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "39037000", "reportedCurrency": "USD", "netInterestIncome": "-24216000", "nonInterestIncome": "None", "operatingExpenses": "47628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "488884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93793000", "sellingGeneralAndAdministrative": "44712000", "netIncomeFromContinuingOperations": "144307000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2686000", "currentDebt": "None", "investments": "None", "totalAssets": "7197763000", "longTermDebt": "1216767000", "shortTermDebt": "60384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1066840000", "totalLiabilities": "2994255000", "otherCurrentAssets": "95426000", "totalCurrentAssets": "334826000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6862937000", "currentAccountsPayable": "139619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6785528000", "shortLongTermDebtTotal": "1373088000", "totalShareholderEquity": "4203508000", "capitalLeaseObligations": "156321000", "otherCurrentLiabilities": "395103000", "totalCurrentLiabilities": "595106000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2399149000", "cashAndShortTermInvestments": "175000", "commonStockSharesOutstanding": "239026000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144921000", "profitLoss": "None", "dividendPayout": "21353000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "247545000", "capitalExpenditures": "316811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77590000", "cashflowFromInvestment": "-169914000", "stockBasedCompensation": "21295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81256000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 699647000, "cost_of_revenue": 454333000, "gross_profit": 245314000, "ebit": 328838000, "ebitda": 420352000, "pretax_income": 302042000, "tax_provision": 64464000, "net_income": 237578000, "net_income_to_common": 237578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134000, "total_current_assets": 272616000, "total_assets": 7105111000, "short_term_debt": 63417000, "long_term_debt": 1211699000, "total_debt": 1275116000, "total_liabilities": 2978417000, "total_equity": 4126694000, "shares_outstanding": 239717000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 336190000, "capital_expenditure": 159211000, "free_cash_flow": 495401000, "dividends_paid": 21471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324086, "ticker_id": 3427, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "328838000", "ebitda": "420352000", "netIncome": "237578000", "grossProfit": "245314000", "depreciation": "None", "totalRevenue": "699647000", "costOfRevenue": "454333000", "interestIncome": "1800000", "incomeBeforeTax": "302042000", "interestExpense": "26796000", "operatingIncome": "187405000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "64464000", "reportedCurrency": "USD", "netInterestIncome": "-24996000", "nonInterestIncome": "None", "operatingExpenses": "57909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91514000", "sellingGeneralAndAdministrative": "42146000", "netIncomeFromContinuingOperations": "237578000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2686000", "currentDebt": "None", "investments": "None", "totalAssets": "7105111000", "longTermDebt": "1211699000", "shortTermDebt": "63417000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1189653000", "totalLiabilities": "2978417000", "otherCurrentAssets": "38308000", "totalCurrentAssets": "272616000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "234174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6832495000", "currentAccountsPayable": "124322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6707992000", "shortLongTermDebtTotal": "1384142000", "totalShareholderEquity": "4126694000", "capitalLeaseObligations": "172443000", "otherCurrentLiabilities": "395395000", "totalCurrentLiabilities": "580744000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2397673000", "cashAndShortTermInvestments": "134000", "commonStockSharesOutstanding": "239717000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "236964000", "profitLoss": "None", "dividendPayout": "21471000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "336190000", "capitalExpenditures": "159211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-530800000", "cashflowFromInvestment": "-149830000", "stockBasedCompensation": "11047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52881000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98295000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 699647000, "cost_of_revenue": 454333000, "gross_profit": 245314000, "research_and_development": null, "selling_general_admin": 42146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 328838000, "depreciation_amortisation": 91514000, "ebitda": 420352000, "interest_expense": 26796000, "interest_income": null, "other_non_operating": null, "pretax_income": 302042000, "tax_provision": 64464000, "effective_tax_rate": null, "net_income": 237578000, "net_income_continuing_ops": 237578000, "net_income_to_common": 237578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134000, "short_term_investments": null, "net_receivables": 234174000, "inventory": null, "other_current_assets": null, "total_current_assets": 272616000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6832495000, "total_assets": 7105111000, "short_term_debt": 63417000, "accounts_payable": 124322000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 580744000, "long_term_debt": 1211699000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2397673000, "total_liabilities": 2978417000, "total_debt": 1275116000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1189653000, "total_equity": 4126694000, "shares_outstanding": 239717000, "operating_cash_flow": 336190000, "stock_based_compensation": 11047000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 159211000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -149830000, "dividends_paid": 21471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -530800000, "free_cash_flow": 495401000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "328838000", "ebitda": "420352000", "netIncome": "237578000", "grossProfit": "245314000", "depreciation": "None", "totalRevenue": "699647000", "costOfRevenue": "454333000", "interestIncome": "1800000", "incomeBeforeTax": "302042000", "interestExpense": "26796000", "operatingIncome": "187405000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "64464000", "reportedCurrency": "USD", "netInterestIncome": "-24996000", "nonInterestIncome": "None", "operatingExpenses": "57909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91514000", "sellingGeneralAndAdministrative": "42146000", "netIncomeFromContinuingOperations": "237578000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2686000", "currentDebt": "None", "investments": "None", "totalAssets": "7105111000", "longTermDebt": "1211699000", "shortTermDebt": "63417000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1189653000", "totalLiabilities": "2978417000", "otherCurrentAssets": "38308000", "totalCurrentAssets": "272616000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "234174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6832495000", "currentAccountsPayable": "124322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6707992000", "shortLongTermDebtTotal": "1384142000", "totalShareholderEquity": "4126694000", "capitalLeaseObligations": "172443000", "otherCurrentLiabilities": "395395000", "totalCurrentLiabilities": "580744000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2397673000", "cashAndShortTermInvestments": "134000", "commonStockSharesOutstanding": "239717000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "236964000", "profitLoss": "None", "dividendPayout": "21471000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "336190000", "capitalExpenditures": "159211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-530800000", "cashflowFromInvestment": "-149830000", "stockBasedCompensation": "11047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52881000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98295000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 846328000, "cost_of_revenue": 480242000, "gross_profit": 366086000, "ebit": 138896000, "ebitda": 229455000, "pretax_income": 109735000, "tax_provision": 12683000, "net_income": 97052000, "net_income_to_common": 97052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344574000, "total_current_assets": 720486000, "total_assets": 7382724000, "short_term_debt": 673902000, "long_term_debt": 1090107000, "total_debt": 1764009000, "total_liabilities": 3443363000, "total_equity": 3939361000, "shares_outstanding": 241755000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 330083000, "capital_expenditure": 157600000, "free_cash_flow": 487683000, "dividends_paid": 21613000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324087, "ticker_id": 3427, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138896000", "ebitda": "229455000", "netIncome": "97052000", "grossProfit": "366086000", "depreciation": "None", "totalRevenue": "846328000", "costOfRevenue": "480242000", "interestIncome": "3100000", "incomeBeforeTax": "109735000", "interestExpense": "29161000", "operatingIncome": "311017000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12683000", "reportedCurrency": "USD", "netInterestIncome": "-26061000", "nonInterestIncome": "None", "operatingExpenses": "55069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "480242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90559000", "sellingGeneralAndAdministrative": "41691000", "netIncomeFromContinuingOperations": "97052000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2685000", "currentDebt": "None", "investments": "None", "totalAssets": "7382724000", "longTermDebt": "1090107000", "shortTermDebt": "673902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1405630000", "totalLiabilities": "3443363000", "otherCurrentAssets": "44963000", "totalCurrentAssets": "720486000", "currentLongTermDebt": "606434000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "330949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6662238000", "currentAccountsPayable": "139604000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6579722000", "shortLongTermDebtTotal": "1799544000", "totalShareholderEquity": "3939361000", "capitalLeaseObligations": "103003000", "otherCurrentLiabilities": "470454000", "totalCurrentLiabilities": "1283960000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2159403000", "cashAndShortTermInvestments": "344574000", "commonStockSharesOutstanding": "241755000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "344574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97052000", "profitLoss": "None", "dividendPayout": "21613000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "330083000", "capitalExpenditures": "157600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127504000", "cashflowFromInvestment": "-162495000", "stockBasedCompensation": "15083000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21613000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67477000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 846328000, "cost_of_revenue": 480242000, "gross_profit": 366086000, "research_and_development": null, "selling_general_admin": 41691000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138896000, "depreciation_amortisation": 90559000, "ebitda": 229455000, "interest_expense": 29161000, "interest_income": null, "other_non_operating": null, "pretax_income": 109735000, "tax_provision": 12683000, "effective_tax_rate": null, "net_income": 97052000, "net_income_continuing_ops": 97052000, "net_income_to_common": 97052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344574000, "short_term_investments": null, "net_receivables": 330949000, "inventory": null, "other_current_assets": null, "total_current_assets": 720486000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6662238000, "total_assets": 7382724000, "short_term_debt": 673902000, "accounts_payable": 139604000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1283960000, "long_term_debt": 1090107000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2159403000, "total_liabilities": 3443363000, "total_debt": 1764009000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1405630000, "total_equity": 3939361000, "shares_outstanding": 241755000, "operating_cash_flow": 330083000, "stock_based_compensation": 15083000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162495000, "dividends_paid": 21613000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127504000, "free_cash_flow": 487683000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138896000", "ebitda": "229455000", "netIncome": "97052000", "grossProfit": "366086000", "depreciation": "None", "totalRevenue": "846328000", "costOfRevenue": "480242000", "interestIncome": "3100000", "incomeBeforeTax": "109735000", "interestExpense": "29161000", "operatingIncome": "311017000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12683000", "reportedCurrency": "USD", "netInterestIncome": "-26061000", "nonInterestIncome": "None", "operatingExpenses": "55069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "480242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90559000", "sellingGeneralAndAdministrative": "41691000", "netIncomeFromContinuingOperations": "97052000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2685000", "currentDebt": "None", "investments": "None", "totalAssets": "7382724000", "longTermDebt": "1090107000", "shortTermDebt": "673902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1405630000", "totalLiabilities": "3443363000", "otherCurrentAssets": "44963000", "totalCurrentAssets": "720486000", "currentLongTermDebt": "606434000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "330949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6662238000", "currentAccountsPayable": "139604000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6579722000", "shortLongTermDebtTotal": "1799544000", "totalShareholderEquity": "3939361000", "capitalLeaseObligations": "103003000", "otherCurrentLiabilities": "470454000", "totalCurrentLiabilities": "1283960000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2159403000", "cashAndShortTermInvestments": "344574000", "commonStockSharesOutstanding": "241755000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "344574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97052000", "profitLoss": "None", "dividendPayout": "21613000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "330083000", "capitalExpenditures": "157600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127504000", "cashflowFromInvestment": "-162495000", "stockBasedCompensation": "15083000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21613000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67477000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 666983000, "cost_of_revenue": 459266000, "gross_profit": 207717000, "ebit": 93292000, "ebitda": 185776000, "pretax_income": 64024000, "tax_provision": -30818000, "net_income": 94842000, "net_income_to_common": 94842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304490000, "total_current_assets": 721461000, "total_assets": 7347675000, "short_term_debt": 695407000, "long_term_debt": 1089614000, "total_debt": 1785021000, "total_liabilities": 3411018000, "total_equity": 3936657000, "shares_outstanding": 242355000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 217890000, "capital_expenditure": 149460000, "free_cash_flow": 367350000, "dividends_paid": 19336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324088, "ticker_id": 3427, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93292000", "ebitda": "185776000", "netIncome": "94842000", "grossProfit": "207717000", "depreciation": "None", "totalRevenue": "666983000", "costOfRevenue": "459266000", "interestIncome": "83072000", "incomeBeforeTax": "64024000", "interestExpense": "29268000", "operatingIncome": "146688000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-30818000", "reportedCurrency": "USD", "netInterestIncome": "-16568000", "nonInterestIncome": "None", "operatingExpenses": "61029000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "459266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92484000", "sellingGeneralAndAdministrative": "46531000", "netIncomeFromContinuingOperations": "94842000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2674000", "currentDebt": "None", "investments": "None", "totalAssets": "7347675000", "longTermDebt": "1089614000", "shortTermDebt": "695407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1480580000", "totalLiabilities": "3411018000", "otherCurrentAssets": "114759000", "totalCurrentAssets": "721461000", "currentLongTermDebt": "608269000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "302212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6626214000", "currentAccountsPayable": "133132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6544003000", "shortLongTermDebtTotal": "1820758000", "totalShareholderEquity": "3936657000", "capitalLeaseObligations": "122875000", "otherCurrentLiabilities": "445531000", "totalCurrentLiabilities": "1274070000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2136948000", "cashAndShortTermInvestments": "304490000", "commonStockSharesOutstanding": "242355000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "304490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94842000", "profitLoss": "None", "dividendPayout": "19336000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "217890000", "capitalExpenditures": "149460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39622000", "cashflowFromInvestment": "-151228000", "stockBasedCompensation": "16267000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 666983000, "cost_of_revenue": 459266000, "gross_profit": 207717000, "research_and_development": null, "selling_general_admin": 46531000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93292000, "depreciation_amortisation": 92484000, "ebitda": 185776000, "interest_expense": 29268000, "interest_income": null, "other_non_operating": null, "pretax_income": 64024000, "tax_provision": -30818000, "effective_tax_rate": null, "net_income": 94842000, "net_income_continuing_ops": 94842000, "net_income_to_common": 94842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 304490000, "short_term_investments": null, "net_receivables": 302212000, "inventory": null, "other_current_assets": null, "total_current_assets": 721461000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6626214000, "total_assets": 7347675000, "short_term_debt": 695407000, "accounts_payable": 133132000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1274070000, "long_term_debt": 1089614000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2136948000, "total_liabilities": 3411018000, "total_debt": 1785021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1480580000, "total_equity": 3936657000, "shares_outstanding": 242355000, "operating_cash_flow": 217890000, "stock_based_compensation": 16267000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149460000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -151228000, "dividends_paid": 19336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39622000, "free_cash_flow": 367350000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93292000", "ebitda": "185776000", "netIncome": "94842000", "grossProfit": "207717000", "depreciation": "None", "totalRevenue": "666983000", "costOfRevenue": "459266000", "interestIncome": "83072000", "incomeBeforeTax": "64024000", "interestExpense": "29268000", "operatingIncome": "146688000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-30818000", "reportedCurrency": "USD", "netInterestIncome": "-16568000", "nonInterestIncome": "None", "operatingExpenses": "61029000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "459266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92484000", "sellingGeneralAndAdministrative": "46531000", "netIncomeFromContinuingOperations": "94842000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2674000", "currentDebt": "None", "investments": "None", "totalAssets": "7347675000", "longTermDebt": "1089614000", "shortTermDebt": "695407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1480580000", "totalLiabilities": "3411018000", "otherCurrentAssets": "114759000", "totalCurrentAssets": "721461000", "currentLongTermDebt": "608269000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "302212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6626214000", "currentAccountsPayable": "133132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6544003000", "shortLongTermDebtTotal": "1820758000", "totalShareholderEquity": "3936657000", "capitalLeaseObligations": "122875000", "otherCurrentLiabilities": "445531000", "totalCurrentLiabilities": "1274070000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2136948000", "cashAndShortTermInvestments": "304490000", "commonStockSharesOutstanding": "242355000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "304490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94842000", "profitLoss": "None", "dividendPayout": "19336000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "217890000", "capitalExpenditures": "149460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39622000", "cashflowFromInvestment": "-151228000", "stockBasedCompensation": "16267000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 567909000, "cost_of_revenue": 455164000, "gross_profit": 112745000, "ebit": 95530000, "ebitda": 186667000, "pretax_income": 66229000, "tax_provision": 15573000, "net_income": 50656000, "net_income_to_common": 50656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277450000, "total_current_assets": 655541000, "total_assets": 7241303000, "short_term_debt": 708746000, "long_term_debt": 1089131000, "total_debt": 1797877000, "total_liabilities": 3373216000, "total_equity": 3868087000, "shares_outstanding": 242623000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 245919000, "capital_expenditure": 155956000, "free_cash_flow": 401875000, "dividends_paid": 19253000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324090, "ticker_id": 3427, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95530000", "ebitda": "186667000", "netIncome": "50656000", "grossProfit": "112745000", "depreciation": "None", "totalRevenue": "567909000", "costOfRevenue": "455164000", "interestIncome": "17823000", "incomeBeforeTax": "66229000", "interestExpense": "29301000", "operatingIncome": "58768000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15573000", "reportedCurrency": "USD", "netInterestIncome": "-29301000", "nonInterestIncome": "None", "operatingExpenses": "53977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91137000", "sellingGeneralAndAdministrative": "41526000", "netIncomeFromContinuingOperations": "50656000" }, "balance": { "goodwill": "None", "inventory": "18815000", "commonStock": "2674000", "currentDebt": "None", "investments": "None", "totalAssets": "7241303000", "longTermDebt": "1089131000", "shortTermDebt": "708746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1556087000", "totalLiabilities": "3373216000", "otherCurrentAssets": "196948000", "totalCurrentAssets": "655541000", "currentLongTermDebt": "617383000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6585762000", "currentAccountsPayable": "96894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6469908000", "shortLongTermDebtTotal": "1828688000", "totalShareholderEquity": "3868087000", "capitalLeaseObligations": "122174000", "otherCurrentLiabilities": "418264000", "totalCurrentLiabilities": "1223904000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2149312000", "cashAndShortTermInvestments": "277450000", "commonStockSharesOutstanding": "242623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "277450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50486000", "profitLoss": "None", "dividendPayout": "19253000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "245919000", "capitalExpenditures": "155956000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63048000", "cashflowFromInvestment": "-156473000", "stockBasedCompensation": "8260000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19253000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33937000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 567909000, "cost_of_revenue": 455164000, "gross_profit": 112745000, "research_and_development": null, "selling_general_admin": 41526000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95530000, "depreciation_amortisation": 91137000, "ebitda": 186667000, "interest_expense": 29301000, "interest_income": null, "other_non_operating": null, "pretax_income": 66229000, "tax_provision": 15573000, "effective_tax_rate": null, "net_income": 50656000, "net_income_continuing_ops": 50656000, "net_income_to_common": 50656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277450000, "short_term_investments": null, "net_receivables": 181143000, "inventory": 18815000, "other_current_assets": null, "total_current_assets": 655541000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6585762000, "total_assets": 7241303000, "short_term_debt": 708746000, "accounts_payable": 96894000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1223904000, "long_term_debt": 1089131000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2149312000, "total_liabilities": 3373216000, "total_debt": 1797877000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1556087000, "total_equity": 3868087000, "shares_outstanding": 242623000, "operating_cash_flow": 245919000, "stock_based_compensation": 8260000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155956000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -156473000, "dividends_paid": 19253000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63048000, "free_cash_flow": 401875000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95530000", "ebitda": "186667000", "netIncome": "50656000", "grossProfit": "112745000", "depreciation": "None", "totalRevenue": "567909000", "costOfRevenue": "455164000", "interestIncome": "17823000", "incomeBeforeTax": "66229000", "interestExpense": "29301000", "operatingIncome": "58768000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15573000", "reportedCurrency": "USD", "netInterestIncome": "-29301000", "nonInterestIncome": "None", "operatingExpenses": "53977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91137000", "sellingGeneralAndAdministrative": "41526000", "netIncomeFromContinuingOperations": "50656000" }, "balance": { "goodwill": "None", "inventory": "18815000", "commonStock": "2674000", "currentDebt": "None", "investments": "None", "totalAssets": "7241303000", "longTermDebt": "1089131000", "shortTermDebt": "708746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1556087000", "totalLiabilities": "3373216000", "otherCurrentAssets": "196948000", "totalCurrentAssets": "655541000", "currentLongTermDebt": "617383000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6585762000", "currentAccountsPayable": "96894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6469908000", "shortLongTermDebtTotal": "1828688000", "totalShareholderEquity": "3868087000", "capitalLeaseObligations": "122174000", "otherCurrentLiabilities": "418264000", "totalCurrentLiabilities": "1223904000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2149312000", "cashAndShortTermInvestments": "277450000", "commonStockSharesOutstanding": "242623000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "277450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50486000", "profitLoss": "None", "dividendPayout": "19253000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "245919000", "capitalExpenditures": "155956000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63048000", "cashflowFromInvestment": "-156473000", "stockBasedCompensation": "8260000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19253000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33937000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 509842000, "cost_of_revenue": 425941000, "gross_profit": 83901000, "ebit": 39723000, "ebitda": 127321000, "pretax_income": 10010000, "tax_provision": -18694000, "net_income": 28704000, "net_income_to_common": 28704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251052000, "total_current_assets": 716828000, "total_assets": 7266223000, "short_term_debt": 701076000, "long_term_debt": 1088655000, "total_debt": 1789731000, "total_liabilities": 3405195000, "total_equity": 3861028000, "shares_outstanding": 242983000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 148775000, "capital_expenditure": 166500000, "free_cash_flow": 315275000, "dividends_paid": 19467000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324091, "ticker_id": 3427, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39723000", "ebitda": "127321000", "netIncome": "28704000", "grossProfit": "83901000", "depreciation": "None", "totalRevenue": "509842000", "costOfRevenue": "425941000", "interestIncome": "3400000", "incomeBeforeTax": "10010000", "interestExpense": "29713000", "operatingIncome": "32135000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-18694000", "reportedCurrency": "USD", "netInterestIncome": "-29713000", "nonInterestIncome": "None", "operatingExpenses": "51766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87598000", "sellingGeneralAndAdministrative": "40141000", "netIncomeFromContinuingOperations": "28704000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2674000", "currentDebt": "None", "investments": "None", "totalAssets": "7266223000", "longTermDebt": "1088655000", "shortTermDebt": "701076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1587385000", "totalLiabilities": "3405195000", "otherCurrentAssets": "260020000", "totalCurrentAssets": "716828000", "currentLongTermDebt": "620067000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "205756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6549395000", "currentAccountsPayable": "123968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1840615000", "totalShareholderEquity": "3861028000", "capitalLeaseObligations": "131893000", "otherCurrentLiabilities": "415827000", "totalCurrentLiabilities": "1240871000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2164324000", "cashAndShortTermInvestments": "251052000", "commonStockSharesOutstanding": "242983000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28704000", "profitLoss": "None", "dividendPayout": "19467000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148775000", "capitalExpenditures": "166500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78591000", "cashflowFromInvestment": "-162243000", "stockBasedCompensation": "11122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19467000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10199000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 509842000, "cost_of_revenue": 425941000, "gross_profit": 83901000, "research_and_development": null, "selling_general_admin": 40141000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39723000, "depreciation_amortisation": 87598000, "ebitda": 127321000, "interest_expense": 29713000, "interest_income": null, "other_non_operating": null, "pretax_income": 10010000, "tax_provision": -18694000, "effective_tax_rate": null, "net_income": 28704000, "net_income_continuing_ops": 28704000, "net_income_to_common": 28704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251052000, "short_term_investments": null, "net_receivables": 205756000, "inventory": null, "other_current_assets": null, "total_current_assets": 716828000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6549395000, "total_assets": 7266223000, "short_term_debt": 701076000, "accounts_payable": 123968000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1240871000, "long_term_debt": 1088655000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2164324000, "total_liabilities": 3405195000, "total_debt": 1789731000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1587385000, "total_equity": 3861028000, "shares_outstanding": 242983000, "operating_cash_flow": 148775000, "stock_based_compensation": 11122000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162243000, "dividends_paid": 19467000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78591000, "free_cash_flow": 315275000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39723000", "ebitda": "127321000", "netIncome": "28704000", "grossProfit": "83901000", "depreciation": "None", "totalRevenue": "509842000", "costOfRevenue": "425941000", "interestIncome": "3400000", "incomeBeforeTax": "10010000", "interestExpense": "29713000", "operatingIncome": "32135000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-18694000", "reportedCurrency": "USD", "netInterestIncome": "-29713000", "nonInterestIncome": "None", "operatingExpenses": "51766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87598000", "sellingGeneralAndAdministrative": "40141000", "netIncomeFromContinuingOperations": "28704000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2674000", "currentDebt": "None", "investments": "None", "totalAssets": "7266223000", "longTermDebt": "1088655000", "shortTermDebt": "701076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1587385000", "totalLiabilities": "3405195000", "otherCurrentAssets": "260020000", "totalCurrentAssets": "716828000", "currentLongTermDebt": "620067000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "205756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6549395000", "currentAccountsPayable": "123968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1840615000", "totalShareholderEquity": "3861028000", "capitalLeaseObligations": "131893000", "otherCurrentLiabilities": "415827000", "totalCurrentLiabilities": "1240871000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2164324000", "cashAndShortTermInvestments": "251052000", "commonStockSharesOutstanding": "242983000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28704000", "profitLoss": "None", "dividendPayout": "19467000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148775000", "capitalExpenditures": "166500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78591000", "cashflowFromInvestment": "-162243000", "stockBasedCompensation": "11122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19467000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10199000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 595832000, "cost_of_revenue": 431776000, "gross_profit": 164056000, "ebit": 140818000, "ebitda": 227955000, "pretax_income": 110342000, "tax_provision": 18204000, "net_income": 92138000, "net_income_to_common": 92138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 343111000, "total_current_assets": 861640000, "total_assets": 7371801000, "short_term_debt": 81044000, "long_term_debt": 1755713000, "total_debt": 1836757000, "total_liabilities": 3545034000, "total_equity": 3826767000, "shares_outstanding": 242406000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 331930000, "capital_expenditure": 154595000, "free_cash_flow": 486525000, "dividends_paid": 19407000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324092, "ticker_id": 3427, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140818000", "ebitda": "227955000", "netIncome": "92138000", "grossProfit": "164056000", "depreciation": "None", "totalRevenue": "595832000", "costOfRevenue": "431776000", "interestIncome": "2900000", "incomeBeforeTax": "110342000", "interestExpense": "30476000", "operatingIncome": "110221000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "18204000", "reportedCurrency": "USD", "netInterestIncome": "-30476000", "nonInterestIncome": "None", "operatingExpenses": "53835000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87137000", "sellingGeneralAndAdministrative": "43941000", "netIncomeFromContinuingOperations": "92138000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2673000", "currentDebt": "None", "investments": "None", "totalAssets": "7371801000", "longTermDebt": "1755713000", "shortTermDebt": "81044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1596474000", "totalLiabilities": "3545034000", "otherCurrentAssets": "343314000", "totalCurrentAssets": "861640000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6510161000", "currentAccountsPayable": "150500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1907609000", "totalShareholderEquity": "3826767000", "capitalLeaseObligations": "151896000", "otherCurrentLiabilities": "406732000", "totalCurrentLiabilities": "638276000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2906758000", "cashAndShortTermInvestments": "343111000", "commonStockSharesOutstanding": "242406000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "343111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92138000", "profitLoss": "None", "dividendPayout": "19407000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "331930000", "capitalExpenditures": "154595000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46904000", "cashflowFromInvestment": "-153889000", "stockBasedCompensation": "18215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19407000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24214000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87137000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 595832000, "cost_of_revenue": 431776000, "gross_profit": 164056000, "research_and_development": null, "selling_general_admin": 43941000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140818000, "depreciation_amortisation": 87137000, "ebitda": 227955000, "interest_expense": 30476000, "interest_income": null, "other_non_operating": null, "pretax_income": 110342000, "tax_provision": 18204000, "effective_tax_rate": null, "net_income": 92138000, "net_income_continuing_ops": 92138000, "net_income_to_common": 92138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 343111000, "short_term_investments": null, "net_receivables": 175215000, "inventory": 1, "other_current_assets": null, "total_current_assets": 861640000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6510161000, "total_assets": 7371801000, "short_term_debt": 81044000, "accounts_payable": 150500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 638276000, "long_term_debt": 1755713000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2906758000, "total_liabilities": 3545034000, "total_debt": 1836757000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1596474000, "total_equity": 3826767000, "shares_outstanding": 242406000, "operating_cash_flow": 331930000, "stock_based_compensation": 18215000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 154595000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153889000, "dividends_paid": 19407000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46904000, "free_cash_flow": 486525000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140818000", "ebitda": "227955000", "netIncome": "92138000", "grossProfit": "164056000", "depreciation": "None", "totalRevenue": "595832000", "costOfRevenue": "431776000", "interestIncome": "2900000", "incomeBeforeTax": "110342000", "interestExpense": "30476000", "operatingIncome": "110221000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "18204000", "reportedCurrency": "USD", "netInterestIncome": "-30476000", "nonInterestIncome": "None", "operatingExpenses": "53835000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87137000", "sellingGeneralAndAdministrative": "43941000", "netIncomeFromContinuingOperations": "92138000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2673000", "currentDebt": "None", "investments": "None", "totalAssets": "7371801000", "longTermDebt": "1755713000", "shortTermDebt": "81044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1596474000", "totalLiabilities": "3545034000", "otherCurrentAssets": "343314000", "totalCurrentAssets": "861640000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6510161000", "currentAccountsPayable": "150500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1907609000", "totalShareholderEquity": "3826767000", "capitalLeaseObligations": "151896000", "otherCurrentLiabilities": "406732000", "totalCurrentLiabilities": "638276000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2906758000", "cashAndShortTermInvestments": "343111000", "commonStockSharesOutstanding": "242406000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "343111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92138000", "profitLoss": "None", "dividendPayout": "19407000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "331930000", "capitalExpenditures": "154595000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46904000", "cashflowFromInvestment": "-153889000", "stockBasedCompensation": "18215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19407000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24214000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87137000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 650298000, "cost_of_revenue": 441482000, "gross_profit": 208816000, "ebit": 417032000, "ebitda": 508000000, "pretax_income": 386946000, "tax_provision": 76912000, "net_income": 310034000, "net_income_to_common": 310034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211974000, "total_current_assets": 870124000, "total_assets": 7203885000, "short_term_debt": 11584000, "long_term_debt": 1774229000, "total_debt": 1785813000, "total_liabilities": 3438334000, "total_equity": 3765551000, "shares_outstanding": 241735000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 226095000, "capital_expenditure": 157720000, "free_cash_flow": 383815000, "dividends_paid": 19292000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324093, "ticker_id": 3427, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "417032000", "ebitda": "508000000", "netIncome": "310034000", "grossProfit": "208816000", "depreciation": "None", "totalRevenue": "650298000", "costOfRevenue": "441482000", "interestIncome": "None", "incomeBeforeTax": "386946000", "interestExpense": "30086000", "operatingIncome": "153250000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "76912000", "reportedCurrency": "USD", "netInterestIncome": "-30086000", "nonInterestIncome": "None", "operatingExpenses": "55566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90968000", "sellingGeneralAndAdministrative": "43975000", "netIncomeFromContinuingOperations": "310034000" }, "balance": { "goodwill": "None", "inventory": "359489000", "commonStock": "2658000", "currentDebt": "None", "investments": "None", "totalAssets": "7203885000", "longTermDebt": "1774229000", "shortTermDebt": "11584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1668778000", "totalLiabilities": "3438334000", "otherCurrentAssets": "375481000", "totalCurrentAssets": "870124000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "282669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6333761000", "currentAccountsPayable": "110134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1801877000", "totalShareholderEquity": "3765551000", "capitalLeaseObligations": "16064000", "otherCurrentLiabilities": "461368000", "totalCurrentLiabilities": "583086000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2855248000", "cashAndShortTermInvestments": "211974000", "commonStockSharesOutstanding": "241735000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "211974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "310034000", "profitLoss": "None", "dividendPayout": "19292000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "226095000", "capitalExpenditures": "157720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19106000", "cashflowFromInvestment": "-157816000", "stockBasedCompensation": "7683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19292000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9379000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 650298000, "cost_of_revenue": 441482000, "gross_profit": 208816000, "research_and_development": null, "selling_general_admin": 43975000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 417032000, "depreciation_amortisation": 90968000, "ebitda": 508000000, "interest_expense": 30086000, "interest_income": null, "other_non_operating": null, "pretax_income": 386946000, "tax_provision": 76912000, "effective_tax_rate": null, "net_income": 310034000, "net_income_continuing_ops": 310034000, "net_income_to_common": 310034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211974000, "short_term_investments": null, "net_receivables": 282669000, "inventory": 359489000, "other_current_assets": null, "total_current_assets": 870124000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6333761000, "total_assets": 7203885000, "short_term_debt": 11584000, "accounts_payable": 110134000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 583086000, "long_term_debt": 1774229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2855248000, "total_liabilities": 3438334000, "total_debt": 1785813000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1668778000, "total_equity": 3765551000, "shares_outstanding": 241735000, "operating_cash_flow": 226095000, "stock_based_compensation": 7683000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157720000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -157816000, "dividends_paid": 19292000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19106000, "free_cash_flow": 383815000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "417032000", "ebitda": "508000000", "netIncome": "310034000", "grossProfit": "208816000", "depreciation": "None", "totalRevenue": "650298000", "costOfRevenue": "441482000", "interestIncome": "None", "incomeBeforeTax": "386946000", "interestExpense": "30086000", "operatingIncome": "153250000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "76912000", "reportedCurrency": "USD", "netInterestIncome": "-30086000", "nonInterestIncome": "None", "operatingExpenses": "55566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90968000", "sellingGeneralAndAdministrative": "43975000", "netIncomeFromContinuingOperations": "310034000" }, "balance": { "goodwill": "None", "inventory": "359489000", "commonStock": "2658000", "currentDebt": "None", "investments": "None", "totalAssets": "7203885000", "longTermDebt": "1774229000", "shortTermDebt": "11584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1668778000", "totalLiabilities": "3438334000", "otherCurrentAssets": "375481000", "totalCurrentAssets": "870124000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "282669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6333761000", "currentAccountsPayable": "110134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1801877000", "totalShareholderEquity": "3765551000", "capitalLeaseObligations": "16064000", "otherCurrentLiabilities": "461368000", "totalCurrentLiabilities": "583086000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2855248000", "cashAndShortTermInvestments": "211974000", "commonStockSharesOutstanding": "241735000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "211974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "310034000", "profitLoss": "None", "dividendPayout": "19292000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "226095000", "capitalExpenditures": "157720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19106000", "cashflowFromInvestment": "-157816000", "stockBasedCompensation": "7683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19292000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9379000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 571330000, "cost_of_revenue": 433594000, "gross_profit": 137736000, "ebit": 95727000, "ebitda": 183346000, "pretax_income": 65128000, "tax_provision": 15698000, "net_income": 49430000, "net_income_to_common": 49430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162801000, "total_current_assets": 595977000, "total_assets": 6845935000, "short_term_debt": 0, "long_term_debt": 1773436000, "total_debt": 1773436000, "total_liabilities": 3398355000, "total_equity": 3447580000, "shares_outstanding": 243937000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 150251000, "capital_expenditure": 151849000, "free_cash_flow": 302100000, "dividends_paid": 19309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324095, "ticker_id": 3427, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95727000", "ebitda": "183346000", "netIncome": "49430000", "grossProfit": "137736000", "depreciation": "None", "totalRevenue": "571330000", "costOfRevenue": "433594000", "interestIncome": "7795000", "incomeBeforeTax": "65128000", "interestExpense": "30599000", "operatingIncome": "87917000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "15698000", "reportedCurrency": "USD", "netInterestIncome": "-30599000", "nonInterestIncome": "None", "operatingExpenses": "49819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87619000", "sellingGeneralAndAdministrative": "38093000", "netIncomeFromContinuingOperations": "49430000" }, "balance": { "goodwill": "None", "inventory": "173406000", "commonStock": "2658000", "currentDebt": "None", "investments": "None", "totalAssets": "6845935000", "longTermDebt": "1773436000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1959520000", "totalLiabilities": "3398355000", "otherCurrentAssets": "215841000", "totalCurrentAssets": "595977000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6249958000", "currentAccountsPayable": "132230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6110695000", "shortLongTermDebtTotal": "1791041000", "totalShareholderEquity": "3447580000", "capitalLeaseObligations": "17605000", "otherCurrentLiabilities": "511283000", "totalCurrentLiabilities": "643513000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2754842000", "cashAndShortTermInvestments": "162801000", "commonStockSharesOutstanding": "243937000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "162801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49430000", "profitLoss": "None", "dividendPayout": "19309000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150251000", "capitalExpenditures": "151849000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2705000", "cashflowFromInvestment": "-443889000", "stockBasedCompensation": "18763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50660000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 571330000, "cost_of_revenue": 433594000, "gross_profit": 137736000, "research_and_development": null, "selling_general_admin": 38093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95727000, "depreciation_amortisation": 87619000, "ebitda": 183346000, "interest_expense": 30599000, "interest_income": null, "other_non_operating": null, "pretax_income": 65128000, "tax_provision": 15698000, "effective_tax_rate": null, "net_income": 49430000, "net_income_continuing_ops": 49430000, "net_income_to_common": 49430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162801000, "short_term_investments": null, "net_receivables": 217335000, "inventory": 173406000, "other_current_assets": null, "total_current_assets": 595977000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6249958000, "total_assets": 6845935000, "short_term_debt": 0, "accounts_payable": 132230000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 643513000, "long_term_debt": 1773436000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2754842000, "total_liabilities": 3398355000, "total_debt": 1773436000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1959520000, "total_equity": 3447580000, "shares_outstanding": 243937000, "operating_cash_flow": 150251000, "stock_based_compensation": 18763000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151849000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -443889000, "dividends_paid": 19309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2705000, "free_cash_flow": 302100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95727000", "ebitda": "183346000", "netIncome": "49430000", "grossProfit": "137736000", "depreciation": "None", "totalRevenue": "571330000", "costOfRevenue": "433594000", "interestIncome": "7795000", "incomeBeforeTax": "65128000", "interestExpense": "30599000", "operatingIncome": "87917000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "15698000", "reportedCurrency": "USD", "netInterestIncome": "-30599000", "nonInterestIncome": "None", "operatingExpenses": "49819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87619000", "sellingGeneralAndAdministrative": "38093000", "netIncomeFromContinuingOperations": "49430000" }, "balance": { "goodwill": "None", "inventory": "173406000", "commonStock": "2658000", "currentDebt": "None", "investments": "None", "totalAssets": "6845935000", "longTermDebt": "1773436000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1959520000", "totalLiabilities": "3398355000", "otherCurrentAssets": "215841000", "totalCurrentAssets": "595977000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6249958000", "currentAccountsPayable": "132230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6110695000", "shortLongTermDebtTotal": "1791041000", "totalShareholderEquity": "3447580000", "capitalLeaseObligations": "17605000", "otherCurrentLiabilities": "511283000", "totalCurrentLiabilities": "643513000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2754842000", "cashAndShortTermInvestments": "162801000", "commonStockSharesOutstanding": "243937000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "162801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49430000", "profitLoss": "None", "dividendPayout": "19309000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150251000", "capitalExpenditures": "151849000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2705000", "cashflowFromInvestment": "-443889000", "stockBasedCompensation": "18763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50660000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "income_statement": { "revenue": 513243000, "cost_of_revenue": 421902000, "gross_profit": 91341000, "ebit": 37374000, "ebitda": 122390000, "pretax_income": 44943000, "tax_provision": 14712000, "net_income": 30231000, "net_income_to_common": 30231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162075000, "total_current_assets": 561571000, "total_assets": 6790172000, "short_term_debt": 0, "long_term_debt": 1772655000, "total_debt": 1772655000, "total_liabilities": 3402565000, "total_equity": 3387607000, "shares_outstanding": 241105000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 126590000, "capital_expenditure": 158450000, "free_cash_flow": 285040000, "dividends_paid": 19306000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324096, "ticker_id": 3427, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:26.693247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37374000", "ebitda": "122390000", "netIncome": "30231000", "grossProfit": "91341000", "depreciation": "None", "totalRevenue": "513243000", "costOfRevenue": "421902000", "interestIncome": "92617000", "incomeBeforeTax": "44943000", "interestExpense": "31117000", "operatingIncome": "37374000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14712000", "reportedCurrency": "USD", "netInterestIncome": "-31117000", "nonInterestIncome": "None", "operatingExpenses": "53967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "545000", "costofGoodsAndServicesSold": "421902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85016000", "sellingGeneralAndAdministrative": "39526000", "netIncomeFromContinuingOperations": "30231000" }, "balance": { "goodwill": "None", "inventory": "176247000", "commonStock": "2657000", "currentDebt": "None", "investments": "None", "totalAssets": "6790172000", "longTermDebt": "1772655000", "shortTermDebt": "0", "treasuryStock": "-439302000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1989641000", "totalLiabilities": "3402565000", "otherCurrentAssets": "211734000", "totalCurrentAssets": "561571000", "currentLongTermDebt": "None", "longTermInvestments": "80421000", "shortTermInvestments": "None", "currentNetReceivables": "187762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6228601000", "currentAccountsPayable": "139352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1732000", "shortLongTermDebtTotal": "1790790000", "totalShareholderEquity": "3387607000", "capitalLeaseObligations": "18135000", "otherCurrentLiabilities": "512683000", "totalCurrentLiabilities": "652035000", "otherNonCurrentLiabilities": "2217111000", "totalNonCurrentLiabilities": "2750530000", "cashAndShortTermInvestments": "162075000", "commonStockSharesOutstanding": "241105000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "162075000", "accumulatedDepreciationAmortizationPPE": "-72993000" }, "cashflow": { "netIncome": "30231000", "profitLoss": "None", "dividendPayout": "19306000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126590000", "capitalExpenditures": "158450000", "changeInReceivables": "92768000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38782000", "cashflowFromInvestment": "-153366000", "stockBasedCompensation": "20722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19306000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-65558000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1829000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 513243000, "cost_of_revenue": 421902000, "gross_profit": 91341000, "research_and_development": null, "selling_general_admin": 39526000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37374000, "depreciation_amortisation": 85016000, "ebitda": 122390000, "interest_expense": 31117000, "interest_income": null, "other_non_operating": null, "pretax_income": 44943000, "tax_provision": 14712000, "effective_tax_rate": null, "net_income": 30231000, "net_income_continuing_ops": 30231000, "net_income_to_common": 30231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162075000, "short_term_investments": null, "net_receivables": 187762000, "inventory": 176247000, "other_current_assets": null, "total_current_assets": 561571000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6228601000, "total_assets": 6790172000, "short_term_debt": 0, "accounts_payable": 139352000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 652035000, "long_term_debt": 1772655000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2750530000, "total_liabilities": 3402565000, "total_debt": 1772655000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1989641000, "total_equity": 3387607000, "shares_outstanding": 241105000, "operating_cash_flow": 126590000, "stock_based_compensation": 20722000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 158450000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153366000, "dividends_paid": 19306000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38782000, "free_cash_flow": 285040000, "net_change_in_cash": -65558000 }, "raw_data": { "income": { "ebit": "37374000", "ebitda": "122390000", "netIncome": "30231000", "grossProfit": "91341000", "depreciation": "None", "totalRevenue": "513243000", "costOfRevenue": "421902000", "interestIncome": "92617000", "incomeBeforeTax": "44943000", "interestExpense": "31117000", "operatingIncome": "37374000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14712000", "reportedCurrency": "USD", "netInterestIncome": "-31117000", "nonInterestIncome": "None", "operatingExpenses": "53967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "545000", "costofGoodsAndServicesSold": "421902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85016000", "sellingGeneralAndAdministrative": "39526000", "netIncomeFromContinuingOperations": "30231000" }, "balance": { "goodwill": "None", "inventory": "176247000", "commonStock": "2657000", "currentDebt": "None", "investments": "None", "totalAssets": "6790172000", "longTermDebt": "1772655000", "shortTermDebt": "0", "treasuryStock": "-439302000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1989641000", "totalLiabilities": "3402565000", "otherCurrentAssets": "211734000", "totalCurrentAssets": "561571000", "currentLongTermDebt": "None", "longTermInvestments": "80421000", "shortTermInvestments": "None", "currentNetReceivables": "187762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6228601000", "currentAccountsPayable": "139352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1732000", "shortLongTermDebtTotal": "1790790000", "totalShareholderEquity": "3387607000", "capitalLeaseObligations": "18135000", "otherCurrentLiabilities": "512683000", "totalCurrentLiabilities": "652035000", "otherNonCurrentLiabilities": "2217111000", "totalNonCurrentLiabilities": "2750530000", "cashAndShortTermInvestments": "162075000", "commonStockSharesOutstanding": "241105000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "162075000", "accumulatedDepreciationAmortizationPPE": "-72993000" }, "cashflow": { "netIncome": "30231000", "profitLoss": "None", "dividendPayout": "19306000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126590000", "capitalExpenditures": "158450000", "changeInReceivables": "92768000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38782000", "cashflowFromInvestment": "-153366000", "stockBasedCompensation": "20722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19306000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-65558000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1829000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/", "rank_field": "-roe" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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" } ], "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" ] } } }