{ "ticker": { "uuid": "55596365-8abb-4ef2-bed0-2adb058fbc94", "symbol": "VNOM", "name": "Viper Energy Ut", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/55596365-8abb-4ef2-bed0-2adb058fbc94/", "api_url": "https://sharemaestro.com/factors/api/tickers/55596365-8abb-4ef2-bed0-2adb058fbc94/" }, "ticker_metadata": { "id": 8839, "uuid": "55596365-8abb-4ef2-bed0-2adb058fbc94", "symbol": "VNOM", "name": "Viper Energy Ut", "asset_type": "equity", "market_cap": 16100913000, "stock_exchange_id": 2, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "Viper Energy Partners LP owns, acquires and operates oil and natural gas properties in North America. The company is headquartered in Midland, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "55596365-8abb-4ef2-bed0-2adb058fbc94", "symbol": "VNOM", "name": "Viper Energy Ut", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/55596365-8abb-4ef2-bed0-2adb058fbc94/", "api_url": "https://sharemaestro.com/factors/api/tickers/55596365-8abb-4ef2-bed0-2adb058fbc94/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.86, "value": 0.75, "quality": 0.66, "momentum": 0.67, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 45.46, "market_cap": 8242079840, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1208, "shareholder_yield": 0.0518, "roe": -0.0313, "piotroski_f_score": 3, "momentum_12_1": 0.1795, "volatility_252d": 0.3007 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:23.268535+00:00", "batch_id": "" }, "size": { "price_close": 45.46, "market_cap": 8242079840, "market_cap_usd": 8242079840, "enterprise_value": 9817079840, "shares_outstanding": 181304000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.6117, "ptbv_ratio": 1.6117, "ps_ratio": 4.767, "pcf_ratio": 6.3942, "pfcf_ratio": 1.1452, "ev_ebitda": 8.2775, "ev_ebit": 25.3671, "ev_sales": 5.6779, "ev_fcf": 1.3641, "earnings_yield": null, "fcf_yield": 0.7331, "price_to_sales": 4.767, "price_to_book": 1.6117, "price_to_cashflow": 6.3942, "ebitda_to_ev": 0.1208, "sales_yield": 0.1761 }, "yield": { "dividend_yield": 0.0518, "buyback_yield": 0, "shareholder_yield": 0.0518, "debt_paydown_yield": null, "total_yield": 0.0518 }, "quality": { "gross_margin": 0.4667, "operating_margin": 0.2238, "net_margin": -0.0925, "ebitda_margin": 0.6859, "fcf_margin": 4.1625, "roe": -0.0313, "roa": -0.0133, "roic": 0.0434, "roc_greenblatt": null, "asset_turnover": 0.1435, "cash_conversion": -44.9813, "accruals_ratio": -0.1203, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": 3.1944, "earnings_stability_5y": 3.7165, "revenue_stability_5y": 0.5443, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.067, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.3291, "net_debt_to_ebitda": 1.328, "debt_to_assets": 0.1331, "interest_coverage": 3.0472, "current_ratio": 6.1711, "quick_ratio": 6.1711, "net_debt": 1575000000, "local_beta": -0.0005, "volatility_252d": 0.3007, "volatility_60d": 0.6928, "max_drawdown_12m": -0.1392, "risk_adjusted_momentum": 0.597 }, "growth": { "revenue_growth_1y": 0.9234, "revenue_growth_3y_cagr": 0.1585, "revenue_growth_5y_cagr": 0.4008, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.855, "book_value_growth_1y": 0.7376, "revenue_growth": 0.9234, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0146, "price_return_3m": 0.0455, "price_return_6m": 0.1478, "price_return_9m": 0.2711, "price_return_12m": 0.1623, "price_return_12m_ex1m": 0.1795, "momentum_6m": 0.1478, "momentum_12m": 0.1623, "momentum_12_1": 0.1795, "distance_from_52w_high": -0.076, "distance_from_52w_low": 0.3126, "relative_strength": 0.0044 }, "raw_ttm": { "revenue_ttm": 1729000000, "gross_profit_ttm": 807000000, "ebit_ttm": 387000000, "ebitda_ttm": 1186000000, "net_income_ttm": -160000000, "eps_diluted_ttm": -0.8825, "operating_cash_flow_ttm": 1289000000, "capital_expenditure_ttm": 5908000000, "fcf_ttm": 7197000000, "dividends_paid_ttm": 427000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 127000000, "cash_and_equivalents": 28000000, "total_current_assets": 469000000, "total_current_liabilities": 76000000, "net_ppe": null, "total_assets": 12048000000, "total_debt": 1603000000, "total_equity": 5114000000, "net_working_capital": 745000000, "book_value_per_share": 28.2068, "retained_earnings": -281000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 28.2068 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 42, "rank_ptbv": 35, "rank_ps": 78, "rank_pcf": 24, "rank_ev_ebitda": 28, "rank_ev_ebit": 78, "rank_earnings_yield": 50, "rank_fcf_yield": 3, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 75, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 48, "rank_fcf_margin": 2, "rank_piotroski": 94, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 52 }, "composites": { "value_composite": 25, "quality_composite": 34, "momentum_composite": 33, "growth_composite": 13, "yield_composite": 10, "svqf_composite": 73, "vc1_composite": 29, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 14, "quality_value_composite": 0.7036, "os_score": 0.86, "value_percentile": 0.75, "quality_percentile": 0.66, "momentum_percentile": 0.67, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 27, "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": 3184, "ticker_id": 8839, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:23.268535+00:00", "batch_id": "", "os_score_delta": null, "price_close": 45.46, "market_cap": 8242079840, "market_cap_usd": 8242079840, "enterprise_value": 9817079840, "shares_outstanding": 181304000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.61166989, "ptbv_ratio": 1.61166989, "ps_ratio": 4.76696347, "pcf_ratio": 6.3941659, "pfcf_ratio": 1.14521048, "ev_ebitda": 8.27747035, "ev_ebit": 25.36713137, "ev_sales": 5.67789464, "ev_fcf": 1.36405167, "earnings_yield": null, "fcf_yield": 0.73311006, "dividend_yield": 0.05180731, "buyback_yield": 0, "shareholder_yield": 0.05180731, "debt_paydown_yield": null, "total_yield": 0.05180731, "gross_margin": 0.46674378, "operating_margin": 0.2238288, "net_margin": -0.09253904, "ebitda_margin": 0.68594563, "fcf_margin": 4.16252169, "roe": -0.03128666, "roa": -0.01328021, "roic": 0.04339214, "roc_greenblatt": null, "asset_turnover": 0.1435093, "cash_conversion": -44.98125, "accruals_ratio": -0.12026892, "sbc_to_revenue": null, "debt_to_equity": 0.3290966, "net_debt_to_ebitda": 1.32799325, "debt_to_assets": 0.13305113, "interest_coverage": 3.04724409, "current_ratio": 6.17105263, "quick_ratio": 6.17105263, "net_debt": 1575000000, "revenue_growth_1y": 0.9234021, "revenue_growth_3y_cagr": 0.1584608, "revenue_growth_5y_cagr": 0.40078644, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.85495265, "book_value_growth_1y": 0.73762458, "piotroski_f_score": 3, "altman_z_score": 3.19435388, "earnings_stability_5y": 3.716477, "revenue_stability_5y": 0.544291, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01456903, "price_return_3m": 0.04553818, "price_return_6m": 0.1477885, "price_return_9m": 0.27108929, "price_return_12m": 0.16234474, "price_return_12m_ex1m": 0.17952933, "distance_from_52w_high": -0.07598621, "distance_from_52w_low": 0.31256027, "relative_strength": 0.00440368, "local_beta": -0.0005, "volatility_252d": 0.300744, "volatility_60d": 0.692797, "max_drawdown_12m": -0.13922861, "revenue_ttm": 1729000000, "gross_profit_ttm": 807000000, "ebit_ttm": 387000000, "ebitda_ttm": 1186000000, "net_income_ttm": -160000000, "eps_diluted_ttm": -0.8824957, "operating_cash_flow_ttm": 1289000000, "capital_expenditure_ttm": 5908000000, "fcf_ttm": 7197000000, "dividends_paid_ttm": 427000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 127000000, "cash_and_equivalents": 28000000, "total_current_assets": 469000000, "total_current_liabilities": 76000000, "net_ppe": null, "total_assets": 12048000000, "total_debt": 1603000000, "total_equity": 5114000000, "net_working_capital": 745000000, "book_value_per_share": 28.20676874, "retained_earnings": -281000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 28.20676874, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 42, "rank_ptbv": 35, "rank_ps": 78, "rank_pcf": 24, "rank_ev_ebitda": 28, "rank_ev_ebit": 78, "rank_earnings_yield": 50, "rank_fcf_yield": 3, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 75, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 48, "rank_fcf_margin": 2, "rank_piotroski": 94, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 52, "value_composite": 25, "quality_composite": 34, "momentum_composite": 33, "growth_composite": 13, "yield_composite": 10, "svqf_composite": 73, "vc1_composite": 29, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 14, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 27, "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": 45.46, "os": 0.86, "value": 0.75, "quality": 0.66, "momentum": 0.67, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0518, "roe": -0.0313, "momentum_12_1": 0.1795, "complete_fields": { "id": 3184, "ticker_id": 8839, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:23.268535+00:00", "batch_id": "", "os_score_delta": null, "price_close": 45.46, "market_cap": 8242079840, "market_cap_usd": 8242079840, "enterprise_value": 9817079840, "shares_outstanding": 181304000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.61166989, "ptbv_ratio": 1.61166989, "ps_ratio": 4.76696347, "pcf_ratio": 6.3941659, "pfcf_ratio": 1.14521048, "ev_ebitda": 8.27747035, "ev_ebit": 25.36713137, "ev_sales": 5.67789464, "ev_fcf": 1.36405167, "earnings_yield": null, "fcf_yield": 0.73311006, "dividend_yield": 0.05180731, "buyback_yield": 0, "shareholder_yield": 0.05180731, "debt_paydown_yield": null, "total_yield": 0.05180731, "gross_margin": 0.46674378, "operating_margin": 0.2238288, "net_margin": -0.09253904, "ebitda_margin": 0.68594563, "fcf_margin": 4.16252169, "roe": -0.03128666, "roa": -0.01328021, "roic": 0.04339214, "roc_greenblatt": null, "asset_turnover": 0.1435093, "cash_conversion": -44.98125, "accruals_ratio": -0.12026892, "sbc_to_revenue": null, "debt_to_equity": 0.3290966, "net_debt_to_ebitda": 1.32799325, "debt_to_assets": 0.13305113, "interest_coverage": 3.04724409, "current_ratio": 6.17105263, "quick_ratio": 6.17105263, "net_debt": 1575000000, "revenue_growth_1y": 0.9234021, "revenue_growth_3y_cagr": 0.1584608, "revenue_growth_5y_cagr": 0.40078644, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.85495265, "book_value_growth_1y": 0.73762458, "piotroski_f_score": 3, "altman_z_score": 3.19435388, "earnings_stability_5y": 3.716477, "revenue_stability_5y": 0.544291, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01456903, "price_return_3m": 0.04553818, "price_return_6m": 0.1477885, "price_return_9m": 0.27108929, "price_return_12m": 0.16234474, "price_return_12m_ex1m": 0.17952933, "distance_from_52w_high": -0.07598621, "distance_from_52w_low": 0.31256027, "relative_strength": 0.00440368, "local_beta": -0.0005, "volatility_252d": 0.300744, "volatility_60d": 0.692797, "max_drawdown_12m": -0.13922861, "revenue_ttm": 1729000000, "gross_profit_ttm": 807000000, "ebit_ttm": 387000000, "ebitda_ttm": 1186000000, "net_income_ttm": -160000000, "eps_diluted_ttm": -0.8824957, "operating_cash_flow_ttm": 1289000000, "capital_expenditure_ttm": 5908000000, "fcf_ttm": 7197000000, "dividends_paid_ttm": 427000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 127000000, "cash_and_equivalents": 28000000, "total_current_assets": 469000000, "total_current_liabilities": 76000000, "net_ppe": null, "total_assets": 12048000000, "total_debt": 1603000000, "total_equity": 5114000000, "net_working_capital": 745000000, "book_value_per_share": 28.20676874, "retained_earnings": -281000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 28.20676874, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 42, "rank_ptbv": 35, "rank_ps": 78, "rank_pcf": 24, "rank_ev_ebitda": 28, "rank_ev_ebit": 78, "rank_earnings_yield": 50, "rank_fcf_yield": 3, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 75, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 48, "rank_fcf_margin": 2, "rank_piotroski": 94, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 52, "value_composite": 25, "quality_composite": 34, "momentum_composite": 33, "growth_composite": 13, "yield_composite": 10, "svqf_composite": 73, "vc1_composite": 29, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 14, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 27, "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": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 1346000000, "cost_of_revenue": 701000000, "gross_profit": 645000000, "ebit": 579000000, "ebitda": 1186000000, "pretax_income": -225000000, "tax_provision": -19000000, "net_income": -68000000, "net_income_to_common": -68000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13000000, "total_current_assets": 413000000, "total_assets": 12671000000, "short_term_debt": null, "long_term_debt": 2186000000, "total_debt": 2186000000, "total_liabilities": 2308000000, "total_equity": 4448000000, "shares_outstanding": 142530000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1053000000, "capital_expenditure": 2424000000, "free_cash_flow": 3477000000, "dividends_paid": 328000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196715, "ticker_id": 8839, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "579000000", "ebitda": "1186000000", "netIncome": "-68000000", "grossProfit": "645000000", "depreciation": "None", "totalRevenue": "1346000000", "costOfRevenue": "701000000", "interestIncome": "10000000", "incomeBeforeTax": "-225000000", "interestExpense": "96000000", "operatingIncome": "579000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-19000000", "reportedCurrency": "USD", "netInterestIncome": "-96000000", "nonInterestIncome": "None", "operatingExpenses": "66000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "701000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607000000", "sellingGeneralAndAdministrative": "35000000", "netIncomeFromContinuingOperations": "-206000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12671000000", "longTermDebt": "2186000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-278000000", "totalLiabilities": "2308000000", "otherCurrentAssets": "50000000", "totalCurrentAssets": "413000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12258000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2186000000", "totalShareholderEquity": "4448000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111000000", "totalCurrentLiabilities": "111000000", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "2197000000", "cashAndShortTermInvestments": "13000000", "commonStockSharesOutstanding": "142530000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68000000", "profitLoss": "None", "dividendPayout": "328000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1053000000", "capitalExpenditures": "2424000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1357000000", "cashflowFromInvestment": "-2424000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "328000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-194000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "607000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1346000000, "cost_of_revenue": 701000000, "gross_profit": 645000000, "research_and_development": null, "selling_general_admin": 35000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 579000000, "depreciation_amortisation": 607000000, "ebitda": 1186000000, "interest_expense": 96000000, "interest_income": null, "other_non_operating": null, "pretax_income": -225000000, "tax_provision": -19000000, "effective_tax_rate": null, "net_income": -68000000, "net_income_continuing_ops": -206000000, "net_income_to_common": -68000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13000000, "short_term_investments": null, "net_receivables": 350000000, "inventory": null, "other_current_assets": null, "total_current_assets": 413000000, "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": 12258000000, "total_assets": 12671000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111000000, "long_term_debt": 2186000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2197000000, "total_liabilities": 2308000000, "total_debt": 2186000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -278000000, "total_equity": 4448000000, "shares_outstanding": 142530000, "operating_cash_flow": 1053000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2424000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2424000000, "dividends_paid": 328000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1357000000, "free_cash_flow": 3477000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "579000000", "ebitda": "1186000000", "netIncome": "-68000000", "grossProfit": "645000000", "depreciation": "None", "totalRevenue": "1346000000", "costOfRevenue": "701000000", "interestIncome": "10000000", "incomeBeforeTax": "-225000000", "interestExpense": "96000000", "operatingIncome": "579000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-19000000", "reportedCurrency": "USD", "netInterestIncome": "-96000000", "nonInterestIncome": "None", "operatingExpenses": "66000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "701000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607000000", "sellingGeneralAndAdministrative": "35000000", "netIncomeFromContinuingOperations": "-206000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12671000000", "longTermDebt": "2186000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-278000000", "totalLiabilities": "2308000000", "otherCurrentAssets": "50000000", "totalCurrentAssets": "413000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12258000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2186000000", "totalShareholderEquity": "4448000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111000000", "totalCurrentLiabilities": "111000000", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "2197000000", "cashAndShortTermInvestments": "13000000", "commonStockSharesOutstanding": "142530000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68000000", "profitLoss": "None", "dividendPayout": "328000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1053000000", "capitalExpenditures": "2424000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1357000000", "cashflowFromInvestment": "-2424000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "328000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-194000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "607000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 859747000, "cost_of_revenue": 275294000, "gross_profit": 584453000, "ebit": 577783000, "ebitda": 792195000, "pretax_income": 503935000, "tax_provision": -99711000, "net_income": 359245000, "net_income_to_common": 359245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26851000, "total_current_assets": 238044000, "total_assets": 5069040000, "short_term_debt": null, "long_term_debt": 1082979000, "total_debt": 1082979000, "total_liabilities": 1161821000, "total_equity": 1687004000, "shares_outstanding": 93932000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 619608000, "capital_expenditure": 696242000, "free_cash_flow": 1315850000, "dividends_paid": 473681000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196720, "ticker_id": 8839, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "577783000", "ebitda": "792195000", "netIncome": "359245000", "grossProfit": "584453000", "depreciation": "None", "totalRevenue": "859747000", "costOfRevenue": "275294000", "interestIncome": "2000000", "incomeBeforeTax": "503935000", "interestExpense": "73848000", "operatingIncome": "566397000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-99711000", "reportedCurrency": "USD", "netInterestIncome": "-73848000", "nonInterestIncome": "None", "operatingExpenses": "18056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "275294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214412000", "sellingGeneralAndAdministrative": "18641000", "netIncomeFromContinuingOperations": "603646000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5069040000", "longTermDebt": "1082979000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "118444000", "totalLiabilities": "1161821000", "otherCurrentAssets": "28750000", "totalCurrentAssets": "238044000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4830996000", "currentAccountsPayable": "85000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1082979000", "totalShareholderEquity": "1687004000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26762000", "totalCurrentLiabilities": "48694000", "otherNonCurrentLiabilities": "30148000", "totalNonCurrentLiabilities": "1113127000", "cashAndShortTermInvestments": "26851000", "commonStockSharesOutstanding": "93932000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "603646000", "profitLoss": "None", "dividendPayout": "473681000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "619608000", "capitalExpenditures": "696242000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10053000", "cashflowFromInvestment": "-608573000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "473681000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 859747000, "cost_of_revenue": 275294000, "gross_profit": 584453000, "research_and_development": null, "selling_general_admin": 18641000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 577783000, "depreciation_amortisation": 214412000, "ebitda": 792195000, "interest_expense": 73848000, "interest_income": null, "other_non_operating": null, "pretax_income": 503935000, "tax_provision": -99711000, "effective_tax_rate": null, "net_income": 359245000, "net_income_continuing_ops": 603646000, "net_income_to_common": 359245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26851000, "short_term_investments": null, "net_receivables": 182443000, "inventory": null, "other_current_assets": null, "total_current_assets": 238044000, "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": 4830996000, "total_assets": 5069040000, "short_term_debt": null, "accounts_payable": 85000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48694000, "long_term_debt": 1082979000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1113127000, "total_liabilities": 1161821000, "total_debt": 1082979000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 118444000, "total_equity": 1687004000, "shares_outstanding": 93932000, "operating_cash_flow": 619608000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 696242000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -608573000, "dividends_paid": 473681000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10053000, "free_cash_flow": 1315850000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "577783000", "ebitda": "792195000", "netIncome": "359245000", "grossProfit": "584453000", "depreciation": "None", "totalRevenue": "859747000", "costOfRevenue": "275294000", "interestIncome": "2000000", "incomeBeforeTax": "503935000", "interestExpense": "73848000", "operatingIncome": "566397000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-99711000", "reportedCurrency": "USD", "netInterestIncome": "-73848000", "nonInterestIncome": "None", "operatingExpenses": "18056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "275294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214412000", "sellingGeneralAndAdministrative": "18641000", "netIncomeFromContinuingOperations": "603646000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5069040000", "longTermDebt": "1082979000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "118444000", "totalLiabilities": "1161821000", "otherCurrentAssets": "28750000", "totalCurrentAssets": "238044000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4830996000", "currentAccountsPayable": "85000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1082979000", "totalShareholderEquity": "1687004000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26762000", "totalCurrentLiabilities": "48694000", "otherNonCurrentLiabilities": "30148000", "totalNonCurrentLiabilities": "1113127000", "cashAndShortTermInvestments": "26851000", "commonStockSharesOutstanding": "93932000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "603646000", "profitLoss": "None", "dividendPayout": "473681000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "619608000", "capitalExpenditures": "696242000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10053000", "cashflowFromInvestment": "-608573000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "473681000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 826788000, "cost_of_revenue": 196519000, "gross_profit": 630269000, "ebit": 594685000, "ebitda": 740803000, "pretax_income": 547293000, "tax_provision": 45952000, "net_income": 200088000, "net_income_to_common": 200088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25869000, "total_current_assets": 143517000, "total_assets": 3974093000, "short_term_debt": null, "long_term_debt": 1083082000, "total_debt": 1083082000, "total_liabilities": 1116539000, "total_equity": 1014292000, "shares_outstanding": 74176000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 638192000, "capital_expenditure": 908365000, "free_cash_flow": 1546557000, "dividends_paid": 324753000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196725, "ticker_id": 8839, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "594685000", "ebitda": "740803000", "netIncome": "200088000", "grossProfit": "630269000", "depreciation": "None", "totalRevenue": "826788000", "costOfRevenue": "196519000", "interestIncome": "2000000", "incomeBeforeTax": "547293000", "interestExpense": "47392000", "operatingIncome": "620219000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "45952000", "reportedCurrency": "USD", "netInterestIncome": "-48907000", "nonInterestIncome": "None", "operatingExpenses": "10050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146118000", "sellingGeneralAndAdministrative": "10603000", "netIncomeFromContinuingOperations": "501341000" }, "balance": { "goodwill": "None", "inventory": "358000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3974093000", "longTermDebt": "1083082000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16786000", "totalLiabilities": "1116539000", "otherCurrentAssets": "4825000", "totalCurrentAssets": "143517000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3830576000", "currentAccountsPayable": "19000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1083082000", "totalShareholderEquity": "1014292000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18013000", "totalCurrentLiabilities": "33256000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1083283000", "cashAndShortTermInvestments": "25869000", "commonStockSharesOutstanding": "74176000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "501341000", "profitLoss": "None", "dividendPayout": "324753000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "24448000", "operatingCashflow": "638192000", "capitalExpenditures": "908365000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "277863000", "cashflowFromInvestment": "-908365000", "stockBasedCompensation": "-146118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "324753000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 826788000, "cost_of_revenue": 196519000, "gross_profit": 630269000, "research_and_development": null, "selling_general_admin": 10603000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 594685000, "depreciation_amortisation": 146118000, "ebitda": 740803000, "interest_expense": 47392000, "interest_income": null, "other_non_operating": null, "pretax_income": 547293000, "tax_provision": 45952000, "effective_tax_rate": null, "net_income": 200088000, "net_income_continuing_ops": 501341000, "net_income_to_common": 200088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25869000, "short_term_investments": null, "net_receivables": 112823000, "inventory": 358000, "other_current_assets": null, "total_current_assets": 143517000, "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": 3830576000, "total_assets": 3974093000, "short_term_debt": null, "accounts_payable": 19000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33256000, "long_term_debt": 1083082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1083283000, "total_liabilities": 1116539000, "total_debt": 1083082000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16786000, "total_equity": 1014292000, "shares_outstanding": 74176000, "operating_cash_flow": 638192000, "stock_based_compensation": -146118000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 908365000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -908365000, "dividends_paid": 324753000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 277863000, "free_cash_flow": 1546557000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "594685000", "ebitda": "740803000", "netIncome": "200088000", "grossProfit": "630269000", "depreciation": "None", "totalRevenue": "826788000", "costOfRevenue": "196519000", "interestIncome": "2000000", "incomeBeforeTax": "547293000", "interestExpense": "47392000", "operatingIncome": "620219000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "45952000", "reportedCurrency": "USD", "netInterestIncome": "-48907000", "nonInterestIncome": "None", "operatingExpenses": "10050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146118000", "sellingGeneralAndAdministrative": "10603000", "netIncomeFromContinuingOperations": "501341000" }, "balance": { "goodwill": "None", "inventory": "358000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3974093000", "longTermDebt": "1083082000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16786000", "totalLiabilities": "1116539000", "otherCurrentAssets": "4825000", "totalCurrentAssets": "143517000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3830576000", "currentAccountsPayable": "19000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1083082000", "totalShareholderEquity": "1014292000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18013000", "totalCurrentLiabilities": "33256000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1083283000", "cashAndShortTermInvestments": "25869000", "commonStockSharesOutstanding": "74176000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "501341000", "profitLoss": "None", "dividendPayout": "324753000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "24448000", "operatingCashflow": "638192000", "capitalExpenditures": "908365000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "277863000", "cashflowFromInvestment": "-908365000", "stockBasedCompensation": "-146118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "324753000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 865767000, "cost_of_revenue": 56372000, "gross_profit": -56372000, "ebit": 700000, "ebitda": 122187000, "pretax_income": 622351000, "tax_provision": -32653000, "net_income": 655004000, "net_income_to_common": 655004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18179000, "total_current_assets": 118620000, "total_assets": 2920373000, "short_term_debt": 576902000, "long_term_debt": 576895000, "total_debt": 1153797000, "total_liabilities": 598848000, "total_equity": 690010000, "shares_outstanding": 75679000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 699796000, "capital_expenditure": 62931000, "free_cash_flow": 762727000, "dividends_paid": 416938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196730, "ticker_id": 8839, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "700000", "ebitda": "122187000", "netIncome": "655004000", "grossProfit": "-56372000", "depreciation": "None", "totalRevenue": "865767000", "costOfRevenue": "56372000", "interestIncome": "None", "incomeBeforeTax": "622351000", "interestExpense": "40409000", "operatingIncome": "700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-32653000", "reportedCurrency": "USD", "netInterestIncome": "-40409000", "nonInterestIncome": "None", "operatingExpenses": "129613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-17722000", "costofGoodsAndServicesSold": "56372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121487000", "sellingGeneralAndAdministrative": "8542000", "netIncomeFromContinuingOperations": "655004000" }, "balance": { "goodwill": "None", "inventory": "9328000", "commonStock": "690010000", "currentDebt": "None", "investments": "None", "totalAssets": "2920373000", "longTermDebt": "576895000", "shortTermDebt": "576902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "568611000", "totalLiabilities": "598848000", "otherCurrentAssets": "11796000", "totalCurrentAssets": "118620000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2801753000", "currentAccountsPayable": "1129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2750273000", "shortLongTermDebtTotal": "576895000", "totalShareholderEquity": "690010000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7414000", "totalCurrentLiabilities": "21946000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "576902000", "cashAndShortTermInvestments": "18179000", "commonStockSharesOutstanding": "75679000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "655004000", "profitLoss": "None", "dividendPayout": "416938000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "699796000", "capitalExpenditures": "62931000", "changeInReceivables": "-17205000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-768636000", "cashflowFromInvestment": "47571000", "stockBasedCompensation": "-121071000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "416938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21269000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150593000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121071000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 865767000, "cost_of_revenue": 56372000, "gross_profit": -56372000, "research_and_development": null, "selling_general_admin": 8542000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 700000, "depreciation_amortisation": 121487000, "ebitda": 122187000, "interest_expense": 40409000, "interest_income": null, "other_non_operating": null, "pretax_income": 622351000, "tax_provision": -32653000, "effective_tax_rate": null, "net_income": 655004000, "net_income_continuing_ops": 655004000, "net_income_to_common": 655004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18179000, "short_term_investments": null, "net_receivables": 88645000, "inventory": 9328000, "other_current_assets": null, "total_current_assets": 118620000, "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": 2801753000, "total_assets": 2920373000, "short_term_debt": 576902000, "accounts_payable": 1129000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21946000, "long_term_debt": 576895000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 576902000, "total_liabilities": 598848000, "total_debt": 1153797000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 568611000, "total_equity": 690010000, "shares_outstanding": 75679000, "operating_cash_flow": 699796000, "stock_based_compensation": -121071000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62931000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 47571000, "dividends_paid": 416938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -768636000, "free_cash_flow": 762727000, "net_change_in_cash": -21269000 }, "raw_data": { "income": { "ebit": "700000", "ebitda": "122187000", "netIncome": "655004000", "grossProfit": "-56372000", "depreciation": "None", "totalRevenue": "865767000", "costOfRevenue": "56372000", "interestIncome": "None", "incomeBeforeTax": "622351000", "interestExpense": "40409000", "operatingIncome": "700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-32653000", "reportedCurrency": "USD", "netInterestIncome": "-40409000", "nonInterestIncome": "None", "operatingExpenses": "129613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-17722000", "costofGoodsAndServicesSold": "56372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121487000", "sellingGeneralAndAdministrative": "8542000", "netIncomeFromContinuingOperations": "655004000" }, "balance": { "goodwill": "None", "inventory": "9328000", "commonStock": "690010000", "currentDebt": "None", "investments": "None", "totalAssets": "2920373000", "longTermDebt": "576895000", "shortTermDebt": "576902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "568611000", "totalLiabilities": "598848000", "otherCurrentAssets": "11796000", "totalCurrentAssets": "118620000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2801753000", "currentAccountsPayable": "1129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2750273000", "shortLongTermDebtTotal": "576895000", "totalShareholderEquity": "690010000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7414000", "totalCurrentLiabilities": "21946000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "576902000", "cashAndShortTermInvestments": "18179000", "commonStockSharesOutstanding": "75679000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "655004000", "profitLoss": "None", "dividendPayout": "416938000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "699796000", "capitalExpenditures": "62931000", "changeInReceivables": "-17205000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-768636000", "cashflowFromInvestment": "47571000", "stockBasedCompensation": "-121071000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "416938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21269000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150593000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121071000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 504297000, "cost_of_revenue": 135545000, "gross_profit": 368752000, "ebit": 292242000, "ebitda": 395229000, "pretax_income": 258198000, "tax_provision": 1521000, "net_income": 57939000, "net_income_to_common": 57939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39448000, "total_current_assets": 111149000, "total_assets": 3034021000, "short_term_debt": 3417000, "long_term_debt": 776727000, "total_debt": 780144000, "total_liabilities": 801193000, "total_equity": 2232828000, "shares_outstanding": 68391000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 307114000, "capital_expenditure": 281176000, "free_cash_flow": 588290000, "dividends_paid": 176627000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196735, "ticker_id": 8839, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "292242000", "ebitda": "395229000", "netIncome": "57939000", "grossProfit": "368752000", "depreciation": "None", "totalRevenue": "504297000", "costOfRevenue": "135545000", "interestIncome": "None", "incomeBeforeTax": "258198000", "interestExpense": "34044000", "operatingIncome": "361572000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1521000", "reportedCurrency": "USD", "netInterestIncome": "-34044000", "nonInterestIncome": "None", "operatingExpenses": "7180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-69330000", "costofGoodsAndServicesSold": "135545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102987000", "sellingGeneralAndAdministrative": "7800000", "netIncomeFromContinuingOperations": "256677000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "814092000", "currentDebt": "None", "investments": "None", "totalAssets": "3034021000", "longTermDebt": "776727000", "shortTermDebt": "3417000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "234566000", "totalLiabilities": "801193000", "otherCurrentAssets": "989000", "totalCurrentAssets": "111149000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2922872000", "currentAccountsPayable": "69000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2920115000", "shortLongTermDebtTotal": "780144000", "totalShareholderEquity": "2232828000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24397000", "totalCurrentLiabilities": "24466000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "776727000", "cashAndShortTermInvestments": "39448000", "commonStockSharesOutstanding": "68391000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256677000", "profitLoss": "None", "dividendPayout": "176627000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2744000", "operatingCashflow": "307114000", "capitalExpenditures": "281176000", "changeInReceivables": "-36504000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5611000", "cashflowFromInvestment": "-281176000", "stockBasedCompensation": "1172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176627000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20327000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102987000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 504297000, "cost_of_revenue": 135545000, "gross_profit": 368752000, "research_and_development": null, "selling_general_admin": 7800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 292242000, "depreciation_amortisation": 102987000, "ebitda": 395229000, "interest_expense": 34044000, "interest_income": null, "other_non_operating": null, "pretax_income": 258198000, "tax_provision": 1521000, "effective_tax_rate": null, "net_income": 57939000, "net_income_continuing_ops": 256677000, "net_income_to_common": 57939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39448000, "short_term_investments": null, "net_receivables": 70712000, "inventory": 1, "other_current_assets": null, "total_current_assets": 111149000, "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": 2922872000, "total_assets": 3034021000, "short_term_debt": 3417000, "accounts_payable": 69000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24466000, "long_term_debt": 776727000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 776727000, "total_liabilities": 801193000, "total_debt": 780144000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 234566000, "total_equity": 2232828000, "shares_outstanding": 68391000, "operating_cash_flow": 307114000, "stock_based_compensation": 1172000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -281176000, "dividends_paid": 176627000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5611000, "free_cash_flow": 588290000, "net_change_in_cash": 20327000 }, "raw_data": { "income": { "ebit": "292242000", "ebitda": "395229000", "netIncome": "57939000", "grossProfit": "368752000", "depreciation": "None", "totalRevenue": "504297000", "costOfRevenue": "135545000", "interestIncome": "None", "incomeBeforeTax": "258198000", "interestExpense": "34044000", "operatingIncome": "361572000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1521000", "reportedCurrency": "USD", "netInterestIncome": "-34044000", "nonInterestIncome": "None", "operatingExpenses": "7180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-69330000", "costofGoodsAndServicesSold": "135545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102987000", "sellingGeneralAndAdministrative": "7800000", "netIncomeFromContinuingOperations": "256677000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "814092000", "currentDebt": "None", "investments": "None", "totalAssets": "3034021000", "longTermDebt": "776727000", "shortTermDebt": "3417000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "234566000", "totalLiabilities": "801193000", "otherCurrentAssets": "989000", "totalCurrentAssets": "111149000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2922872000", "currentAccountsPayable": "69000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2920115000", "shortLongTermDebtTotal": "780144000", "totalShareholderEquity": "2232828000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24397000", "totalCurrentLiabilities": "24466000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "776727000", "cashAndShortTermInvestments": "39448000", "commonStockSharesOutstanding": "68391000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256677000", "profitLoss": "None", "dividendPayout": "176627000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2744000", "operatingCashflow": "307114000", "capitalExpenditures": "281176000", "changeInReceivables": "-36504000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5611000", "cashflowFromInvestment": "-281176000", "stockBasedCompensation": "1172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176627000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20327000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102987000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 249566000, "cost_of_revenue": 120345000, "gross_profit": 129221000, "ebit": -17947000, "ebitda": 82554000, "pretax_income": -50947000, "tax_provision": 142466000, "net_income": -192304000, "net_income_to_common": -192304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19121000, "total_current_assets": 53994000, "total_assets": 2461375000, "short_term_debt": 26593000, "long_term_debt": 555644000, "total_debt": 582237000, "total_liabilities": 600542000, "total_equity": 1860833000, "shares_outstanding": 67686000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 196556000, "capital_expenditure": 65678000, "free_cash_flow": 262234000, "dividends_paid": 107956000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196740, "ticker_id": 8839, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17947000", "ebitda": "82554000", "netIncome": "-192304000", "grossProfit": "129221000", "depreciation": "None", "totalRevenue": "249566000", "costOfRevenue": "120345000", "interestIncome": "None", "incomeBeforeTax": "-50947000", "interestExpense": "33000000", "operatingIncome": "52914000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "142466000", "reportedCurrency": "USD", "netInterestIncome": "-33000000", "nonInterestIncome": "None", "operatingExpenses": "76307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-70861000", "costofGoodsAndServicesSold": "120345000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100501000", "sellingGeneralAndAdministrative": "8165000", "netIncomeFromContinuingOperations": "-193413000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "634446000", "currentDebt": "None", "investments": "None", "totalAssets": "2461375000", "longTermDebt": "555644000", "shortTermDebt": "26593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "600542000", "otherCurrentAssets": "665000", "totalCurrentAssets": "53994000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2407381000", "currentAccountsPayable": "43000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2405054000", "shortLongTermDebtTotal": "582237000", "totalShareholderEquity": "1860833000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44855000", "totalCurrentLiabilities": "44898000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "555644000", "cashAndShortTermInvestments": "19121000", "commonStockSharesOutstanding": "67686000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-193413000", "profitLoss": "None", "dividendPayout": "107956000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-5023000", "operatingCashflow": "196556000", "capitalExpenditures": "65678000", "changeInReceivables": "34457000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164754000", "cashflowFromInvestment": "-16283000", "stockBasedCompensation": "1441000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107956000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15519000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24026000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 249566000, "cost_of_revenue": 120345000, "gross_profit": 129221000, "research_and_development": null, "selling_general_admin": 8165000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17947000, "depreciation_amortisation": 100501000, "ebitda": 82554000, "interest_expense": 33000000, "interest_income": null, "other_non_operating": null, "pretax_income": -50947000, "tax_provision": 142466000, "effective_tax_rate": null, "net_income": -192304000, "net_income_continuing_ops": -193413000, "net_income_to_common": -192304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19121000, "short_term_investments": null, "net_receivables": 34208000, "inventory": null, "other_current_assets": null, "total_current_assets": 53994000, "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": 2407381000, "total_assets": 2461375000, "short_term_debt": 26593000, "accounts_payable": 43000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44898000, "long_term_debt": 555644000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 555644000, "total_liabilities": 600542000, "total_debt": 582237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1860833000, "shares_outstanding": 67686000, "operating_cash_flow": 196556000, "stock_based_compensation": 1441000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65678000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16283000, "dividends_paid": 107956000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -164754000, "free_cash_flow": 262234000, "net_change_in_cash": 15519000 }, "raw_data": { "income": { "ebit": "-17947000", "ebitda": "82554000", "netIncome": "-192304000", "grossProfit": "129221000", "depreciation": "None", "totalRevenue": "249566000", "costOfRevenue": "120345000", "interestIncome": "None", "incomeBeforeTax": "-50947000", "interestExpense": "33000000", "operatingIncome": "52914000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "142466000", "reportedCurrency": "USD", "netInterestIncome": "-33000000", "nonInterestIncome": "None", "operatingExpenses": "76307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-70861000", "costofGoodsAndServicesSold": "120345000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100501000", "sellingGeneralAndAdministrative": "8165000", "netIncomeFromContinuingOperations": "-193413000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "634446000", "currentDebt": "None", "investments": "None", "totalAssets": "2461375000", "longTermDebt": "555644000", "shortTermDebt": "26593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "600542000", "otherCurrentAssets": "665000", "totalCurrentAssets": "53994000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2407381000", "currentAccountsPayable": "43000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2405054000", "shortLongTermDebtTotal": "582237000", "totalShareholderEquity": "1860833000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44855000", "totalCurrentLiabilities": "44898000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "555644000", "cashAndShortTermInvestments": "19121000", "commonStockSharesOutstanding": "67686000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-193413000", "profitLoss": "None", "dividendPayout": "107956000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-5023000", "operatingCashflow": "196556000", "capitalExpenditures": "65678000", "changeInReceivables": "34457000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164754000", "cashflowFromInvestment": "-16283000", "stockBasedCompensation": "1441000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107956000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15519000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24026000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 297928000, "cost_of_revenue": 97254000, "gross_profit": 200674000, "ebit": 200704000, "ebitda": 278882000, "pretax_income": 179628000, "tax_provision": -41582000, "net_income": 46281000, "net_income_to_common": 46281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3602000, "total_current_assets": 72664000, "total_assets": 2785626000, "short_term_debt": null, "long_term_debt": 586774000, "total_debt": 586774000, "total_liabilities": 600206000, "total_equity": 930246000, "shares_outstanding": 61787000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 236691000, "capital_expenditure": 530572000, "free_cash_flow": 767263000, "dividends_paid": 240366000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196745, "ticker_id": 8839, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200704000", "ebitda": "278882000", "netIncome": "46281000", "grossProfit": "200674000", "depreciation": "None", "totalRevenue": "297928000", "costOfRevenue": "97254000", "interestIncome": "16244000", "incomeBeforeTax": "179628000", "interestExpense": "21076000", "operatingIncome": "193540000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-41582000", "reportedCurrency": "USD", "netInterestIncome": "-21076000", "nonInterestIncome": "None", "operatingExpenses": "7134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7164000", "costofGoodsAndServicesSold": "97254000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78178000", "sellingGeneralAndAdministrative": "7489000", "netIncomeFromContinuingOperations": "221210000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "930246000", "currentDebt": "None", "investments": "None", "totalAssets": "2785626000", "longTermDebt": "586774000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "600206000", "otherCurrentAssets": "397000", "totalCurrentAssets": "72664000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68665000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2712962000", "currentAccountsPayable": "150000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2547673000", "shortLongTermDebtTotal": "586774000", "totalShareholderEquity": "930246000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7800000", "totalCurrentLiabilities": "13432000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "586774000", "cashAndShortTermInvestments": "3602000", "commonStockSharesOutstanding": "61787000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3602000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221210000", "profitLoss": "None", "dividendPayout": "240366000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "236691000", "capitalExpenditures": "530572000", "changeInReceivables": "-26353000", "changeInExchangeRate": "None", "cashflowFromFinancing": "274807000", "cashflowFromInvestment": "-530572000", "stockBasedCompensation": "1822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "240366000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19074000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73346000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 297928000, "cost_of_revenue": 97254000, "gross_profit": 200674000, "research_and_development": null, "selling_general_admin": 7489000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200704000, "depreciation_amortisation": 78178000, "ebitda": 278882000, "interest_expense": 21076000, "interest_income": null, "other_non_operating": null, "pretax_income": 179628000, "tax_provision": -41582000, "effective_tax_rate": null, "net_income": 46281000, "net_income_continuing_ops": 221210000, "net_income_to_common": 46281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3602000, "short_term_investments": null, "net_receivables": 68665000, "inventory": 1, "other_current_assets": null, "total_current_assets": 72664000, "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": 2712962000, "total_assets": 2785626000, "short_term_debt": null, "accounts_payable": 150000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13432000, "long_term_debt": 586774000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 586774000, "total_liabilities": 600206000, "total_debt": 586774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 930246000, "shares_outstanding": 61787000, "operating_cash_flow": 236691000, "stock_based_compensation": 1822000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 530572000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -530572000, "dividends_paid": 240366000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 274807000, "free_cash_flow": 767263000, "net_change_in_cash": -19074000 }, "raw_data": { "income": { "ebit": "200704000", "ebitda": "278882000", "netIncome": "46281000", "grossProfit": "200674000", "depreciation": "None", "totalRevenue": "297928000", "costOfRevenue": "97254000", "interestIncome": "16244000", "incomeBeforeTax": "179628000", "interestExpense": "21076000", "operatingIncome": "193540000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-41582000", "reportedCurrency": "USD", "netInterestIncome": "-21076000", "nonInterestIncome": "None", "operatingExpenses": "7134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7164000", "costofGoodsAndServicesSold": "97254000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78178000", "sellingGeneralAndAdministrative": "7489000", "netIncomeFromContinuingOperations": "221210000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "930246000", "currentDebt": "None", "investments": "None", "totalAssets": "2785626000", "longTermDebt": "586774000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "600206000", "otherCurrentAssets": "397000", "totalCurrentAssets": "72664000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68665000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2712962000", "currentAccountsPayable": "150000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2547673000", "shortLongTermDebtTotal": "586774000", "totalShareholderEquity": "930246000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7800000", "totalCurrentLiabilities": "13432000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "586774000", "cashAndShortTermInvestments": "3602000", "commonStockSharesOutstanding": "61787000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3602000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221210000", "profitLoss": "None", "dividendPayout": "240366000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "236691000", "capitalExpenditures": "530572000", "changeInReceivables": "-26353000", "changeInExchangeRate": "None", "cashflowFromFinancing": "274807000", "cashflowFromInvestment": "-530572000", "stockBasedCompensation": "1822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "240366000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19074000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73346000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 288690000, "cost_of_revenue": 77878000, "gross_profit": 210812000, "ebit": 202987000, "ebitda": 261817000, "pretax_income": 190512000, "tax_provision": -72365000, "net_income": 143958000, "net_income_to_common": 143958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22676000, "total_current_assets": 65245000, "total_assets": 1654064000, "short_term_debt": null, "long_term_debt": 411000000, "total_debt": 411000000, "total_liabilities": 417022000, "total_equity": 541102000, "shares_outstanding": 71626000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 244493000, "capital_expenditure": 614818000, "free_cash_flow": 859311000, "dividends_paid": 253483000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196750, "ticker_id": 8839, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202987000", "ebitda": "261817000", "netIncome": "143958000", "grossProfit": "210812000", "depreciation": "None", "totalRevenue": "288690000", "costOfRevenue": "77878000", "interestIncome": "14399000", "incomeBeforeTax": "190512000", "interestExpense": "13849000", "operatingIncome": "202987000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-72365000", "reportedCurrency": "USD", "netInterestIncome": "-13849000", "nonInterestIncome": "None", "operatingExpenses": "7825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1374000", "costofGoodsAndServicesSold": "77878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58830000", "sellingGeneralAndAdministrative": "7955000", "netIncomeFromContinuingOperations": "262877000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "541102000", "currentDebt": "None", "investments": "None", "totalAssets": "1654064000", "longTermDebt": "411000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-790398000", "totalLiabilities": "417022000", "otherCurrentAssets": "257000", "totalCurrentAssets": "65245000", "currentLongTermDebt": "None", "longTermInvestments": "14531000", "shortTermInvestments": "None", "currentNetReceivables": "42312000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1588819000", "currentAccountsPayable": "6022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1474105000", "shortLongTermDebtTotal": "411000000", "totalShareholderEquity": "541102000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "983000", "totalCurrentLiabilities": "6022000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "411000000", "cashAndShortTermInvestments": "22676000", "commonStockSharesOutstanding": "71626000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262877000", "profitLoss": "None", "dividendPayout": "253483000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "244493000", "capitalExpenditures": "614818000", "changeInReceivables": "-11416000", "changeInExchangeRate": "None", "cashflowFromFinancing": "368239000", "cashflowFromInvestment": "-614253000", "stockBasedCompensation": "2763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "253483000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1521000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "691640000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 288690000, "cost_of_revenue": 77878000, "gross_profit": 210812000, "research_and_development": 0, "selling_general_admin": 7955000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202987000, "depreciation_amortisation": 58830000, "ebitda": 261817000, "interest_expense": 13849000, "interest_income": null, "other_non_operating": null, "pretax_income": 190512000, "tax_provision": -72365000, "effective_tax_rate": null, "net_income": 143958000, "net_income_continuing_ops": 262877000, "net_income_to_common": 143958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22676000, "short_term_investments": null, "net_receivables": 42312000, "inventory": null, "other_current_assets": null, "total_current_assets": 65245000, "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": 1588819000, "total_assets": 1654064000, "short_term_debt": null, "accounts_payable": 6022000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6022000, "long_term_debt": 411000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 411000000, "total_liabilities": 417022000, "total_debt": 411000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -790398000, "total_equity": 541102000, "shares_outstanding": 71626000, "operating_cash_flow": 244493000, "stock_based_compensation": 2763000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 614818000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -614253000, "dividends_paid": 253483000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 368239000, "free_cash_flow": 859311000, "net_change_in_cash": -1521000 }, "raw_data": { "income": { "ebit": "202987000", "ebitda": "261817000", "netIncome": "143958000", "grossProfit": "210812000", "depreciation": "None", "totalRevenue": "288690000", "costOfRevenue": "77878000", "interestIncome": "14399000", "incomeBeforeTax": "190512000", "interestExpense": "13849000", "operatingIncome": "202987000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-72365000", "reportedCurrency": "USD", "netInterestIncome": "-13849000", "nonInterestIncome": "None", "operatingExpenses": "7825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1374000", "costofGoodsAndServicesSold": "77878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58830000", "sellingGeneralAndAdministrative": "7955000", "netIncomeFromContinuingOperations": "262877000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "541102000", "currentDebt": "None", "investments": "None", "totalAssets": "1654064000", "longTermDebt": "411000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-790398000", "totalLiabilities": "417022000", "otherCurrentAssets": "257000", "totalCurrentAssets": "65245000", "currentLongTermDebt": "None", "longTermInvestments": "14531000", "shortTermInvestments": "None", "currentNetReceivables": "42312000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1588819000", "currentAccountsPayable": "6022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1474105000", "shortLongTermDebtTotal": "411000000", "totalShareholderEquity": "541102000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "983000", "totalCurrentLiabilities": "6022000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "411000000", "cashAndShortTermInvestments": "22676000", "commonStockSharesOutstanding": "71626000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262877000", "profitLoss": "None", "dividendPayout": "253483000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "244493000", "capitalExpenditures": "614818000", "changeInReceivables": "-11416000", "changeInExchangeRate": "None", "cashflowFromFinancing": "368239000", "cashflowFromInvestment": "-614253000", "stockBasedCompensation": "2763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "253483000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1521000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "691640000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 496000000, "cost_of_revenue": 241000000, "gross_profit": 255000000, "ebit": 238000000, "ebitda": 444000000, "pretax_income": 243000000, "tax_provision": 28000000, "net_income": 97000000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28000000, "total_current_assets": 469000000, "total_assets": 12048000000, "short_term_debt": null, "long_term_debt": 1603000000, "total_debt": 1603000000, "total_liabilities": 1683000000, "total_equity": 5114000000, "shares_outstanding": 181304000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 328000000, "capital_expenditure": 30000000, "free_cash_flow": 358000000, "dividends_paid": 100000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196713, "ticker_id": 8839, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238000000", "ebitda": "444000000", "netIncome": "97000000", "grossProfit": "255000000", "depreciation": "None", "totalRevenue": "496000000", "costOfRevenue": "241000000", "interestIncome": "None", "incomeBeforeTax": "243000000", "interestExpense": "27000000", "operatingIncome": "238000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "28000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "17000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206000000", "sellingGeneralAndAdministrative": "13000000", "netIncomeFromContinuingOperations": "215000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12048000000", "longTermDebt": "1603000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-281000000", "totalLiabilities": "1683000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "469000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "400000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11579000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1603000000", "totalShareholderEquity": "5114000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "76000000", "totalCurrentLiabilities": "76000000", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "1607000000", "cashAndShortTermInvestments": "28000000", "commonStockSharesOutstanding": "181304000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000000", "profitLoss": "None", "dividendPayout": "100000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "328000000", "capitalExpenditures": "30000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-894000000", "cashflowFromInvestment": "581000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 496000000, "cost_of_revenue": 241000000, "gross_profit": 255000000, "research_and_development": null, "selling_general_admin": 13000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238000000, "depreciation_amortisation": 206000000, "ebitda": 444000000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": 243000000, "tax_provision": 28000000, "effective_tax_rate": null, "net_income": 97000000, "net_income_continuing_ops": 215000000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28000000, "short_term_investments": null, "net_receivables": 400000000, "inventory": null, "other_current_assets": null, "total_current_assets": 469000000, "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": 11579000000, "total_assets": 12048000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76000000, "long_term_debt": 1603000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1607000000, "total_liabilities": 1683000000, "total_debt": 1603000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -281000000, "total_equity": 5114000000, "shares_outstanding": 181304000, "operating_cash_flow": 328000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 581000000, "dividends_paid": 100000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -894000000, "free_cash_flow": 358000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238000000", "ebitda": "444000000", "netIncome": "97000000", "grossProfit": "255000000", "depreciation": "None", "totalRevenue": "496000000", "costOfRevenue": "241000000", "interestIncome": "None", "incomeBeforeTax": "243000000", "interestExpense": "27000000", "operatingIncome": "238000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "28000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "17000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206000000", "sellingGeneralAndAdministrative": "13000000", "netIncomeFromContinuingOperations": "215000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12048000000", "longTermDebt": "1603000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-281000000", "totalLiabilities": "1683000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "469000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "400000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11579000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1603000000", "totalShareholderEquity": "5114000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "76000000", "totalCurrentLiabilities": "76000000", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "1607000000", "cashAndShortTermInvestments": "28000000", "commonStockSharesOutstanding": "181304000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000000", "profitLoss": "None", "dividendPayout": "100000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "328000000", "capitalExpenditures": "30000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-894000000", "cashflowFromInvestment": "581000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 422000000, "cost_of_revenue": 263000000, "gross_profit": 159000000, "ebit": 141000000, "ebitda": 375000000, "pretax_income": -267000000, "tax_provision": -21000000, "net_income": -103000000, "net_income_to_common": -103000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13000000, "total_current_assets": 413000000, "total_assets": 12671000000, "short_term_debt": null, "long_term_debt": 2186000000, "total_debt": 2186000000, "total_liabilities": 2308000000, "total_equity": 4448000000, "shares_outstanding": 168613000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 399000000, "capital_expenditure": 2424000000, "free_cash_flow": 2823000000, "dividends_paid": 99000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196714, "ticker_id": 8839, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141000000", "ebitda": "375000000", "netIncome": "-103000000", "grossProfit": "159000000", "depreciation": "None", "totalRevenue": "422000000", "costOfRevenue": "263000000", "interestIncome": "None", "incomeBeforeTax": "-267000000", "interestExpense": "36000000", "operatingIncome": "141000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-21000000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "18000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234000000", "sellingGeneralAndAdministrative": "12000000", "netIncomeFromContinuingOperations": "-246000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12671000000", "longTermDebt": "2186000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-278000000", "totalLiabilities": "2308000000", "otherCurrentAssets": "50000000", "totalCurrentAssets": "413000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12258000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2186000000", "totalShareholderEquity": "4448000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111000000", "totalCurrentLiabilities": "111000000", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "2197000000", "cashAndShortTermInvestments": "13000000", "commonStockSharesOutstanding": "168613000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103000000", "profitLoss": "None", "dividendPayout": "99000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "399000000", "capitalExpenditures": "2424000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-762000000", "cashflowFromInvestment": "-67000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422000000, "cost_of_revenue": 263000000, "gross_profit": 159000000, "research_and_development": null, "selling_general_admin": 12000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141000000, "depreciation_amortisation": 234000000, "ebitda": 375000000, "interest_expense": 36000000, "interest_income": null, "other_non_operating": null, "pretax_income": -267000000, "tax_provision": -21000000, "effective_tax_rate": null, "net_income": -103000000, "net_income_continuing_ops": -246000000, "net_income_to_common": -103000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13000000, "short_term_investments": null, "net_receivables": 350000000, "inventory": null, "other_current_assets": null, "total_current_assets": 413000000, "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": 12258000000, "total_assets": 12671000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111000000, "long_term_debt": 2186000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2197000000, "total_liabilities": 2308000000, "total_debt": 2186000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -278000000, "total_equity": 4448000000, "shares_outstanding": 168613000, "operating_cash_flow": 399000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2424000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67000000, "dividends_paid": 99000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -762000000, "free_cash_flow": 2823000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141000000", "ebitda": "375000000", "netIncome": "-103000000", "grossProfit": "159000000", "depreciation": "None", "totalRevenue": "422000000", "costOfRevenue": "263000000", "interestIncome": "None", "incomeBeforeTax": "-267000000", "interestExpense": "36000000", "operatingIncome": "141000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-21000000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "18000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234000000", "sellingGeneralAndAdministrative": "12000000", "netIncomeFromContinuingOperations": "-246000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12671000000", "longTermDebt": "2186000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-278000000", "totalLiabilities": "2308000000", "otherCurrentAssets": "50000000", "totalCurrentAssets": "413000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12258000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2186000000", "totalShareholderEquity": "4448000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111000000", "totalCurrentLiabilities": "111000000", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "2197000000", "cashAndShortTermInvestments": "13000000", "commonStockSharesOutstanding": "168613000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103000000", "profitLoss": "None", "dividendPayout": "99000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "399000000", "capitalExpenditures": "2424000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-762000000", "cashflowFromInvestment": "-67000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 418000000, "cost_of_revenue": 209000000, "gross_profit": 209000000, "ebit": 199000000, "ebitda": null, "pretax_income": -223000000, "tax_provision": null, "net_income": -77000000, "net_income_to_common": -77000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53000000, "total_current_assets": 887000000, "total_assets": 13688000000, "short_term_debt": null, "long_term_debt": 2241000000, "total_debt": 2241000000, "total_liabilities": 2747000000, "total_equity": 4620000000, "shares_outstanding": 169261023, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 281000000, "capital_expenditure": 1097000000, "free_cash_flow": 1378000000, "dividends_paid": 159000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196716, "ticker_id": 8839, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-77000000", "grossProfit": "209000000", "depreciation": "None", "totalRevenue": "418000000", "costOfRevenue": "209000000", "interestIncome": "None", "incomeBeforeTax": "-223000000", "interestExpense": "32000000", "operatingIncome": "199000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-32000000", "nonInterestIncome": "None", "operatingExpenses": "219000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "209000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "10000000", "netIncomeFromContinuingOperations": "-197000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13688000000", "longTermDebt": "2241000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-76000000", "totalLiabilities": "2747000000", "otherCurrentAssets": "36000000", "totalCurrentAssets": "887000000", "currentLongTermDebt": "380000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "384000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12801000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4620000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27000000", "totalCurrentLiabilities": "472000000", "otherNonCurrentLiabilities": "5000000", "totalNonCurrentLiabilities": "2275000000", "cashAndShortTermInvestments": "53000000", "commonStockSharesOutstanding": "169261023", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77000000", "profitLoss": "None", "dividendPayout": "159000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "281000000", "capitalExpenditures": "1097000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1231000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 418000000, "cost_of_revenue": 209000000, "gross_profit": 209000000, "research_and_development": null, "selling_general_admin": 10000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199000000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 32000000, "interest_income": null, "other_non_operating": null, "pretax_income": -223000000, "tax_provision": null, "effective_tax_rate": null, "net_income": -77000000, "net_income_continuing_ops": -197000000, "net_income_to_common": -77000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53000000, "short_term_investments": null, "net_receivables": 384000000, "inventory": null, "other_current_assets": null, "total_current_assets": 887000000, "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": 12801000000, "total_assets": 13688000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 472000000, "long_term_debt": 2241000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2275000000, "total_liabilities": 2747000000, "total_debt": 2241000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -76000000, "total_equity": 4620000000, "shares_outstanding": 169261023, "operating_cash_flow": 281000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1097000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 159000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1231000000, "free_cash_flow": 1378000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-77000000", "grossProfit": "209000000", "depreciation": "None", "totalRevenue": "418000000", "costOfRevenue": "209000000", "interestIncome": "None", "incomeBeforeTax": "-223000000", "interestExpense": "32000000", "operatingIncome": "199000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-32000000", "nonInterestIncome": "None", "operatingExpenses": "219000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "209000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "10000000", "netIncomeFromContinuingOperations": "-197000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13688000000", "longTermDebt": "2241000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-76000000", "totalLiabilities": "2747000000", "otherCurrentAssets": "36000000", "totalCurrentAssets": "887000000", "currentLongTermDebt": "380000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "384000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12801000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4620000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27000000", "totalCurrentLiabilities": "472000000", "otherNonCurrentLiabilities": "5000000", "totalNonCurrentLiabilities": "2275000000", "cashAndShortTermInvestments": "53000000", "commonStockSharesOutstanding": "169261023", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77000000", "profitLoss": "None", "dividendPayout": "159000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "281000000", "capitalExpenditures": "1097000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1231000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 393000000, "cost_of_revenue": 209000000, "gross_profit": 184000000, "ebit": -191000000, "ebitda": -9000000, "pretax_income": -223000000, "tax_provision": -26000000, "net_income": -77000000, "net_income_to_common": -77000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 443000000, "total_current_assets": 887000000, "total_assets": 13688000000, "short_term_debt": 380000000, "long_term_debt": 1098000000, "total_debt": 1478000000, "total_liabilities": 2747000000, "total_equity": 4620000000, "shares_outstanding": 148882000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 281000000, "capital_expenditure": 2357000000, "free_cash_flow": 2638000000, "dividends_paid": 69000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196717, "ticker_id": 8839, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-191000000", "ebitda": "-9000000", "netIncome": "-77000000", "grossProfit": "184000000", "depreciation": "None", "totalRevenue": "393000000", "costOfRevenue": "209000000", "interestIncome": "None", "incomeBeforeTax": "-223000000", "interestExpense": "32000000", "operatingIncome": "174000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-26000000", "reportedCurrency": "USD", "netInterestIncome": "-15000000", "nonInterestIncome": "None", "operatingExpenses": "10000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "209000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182000000", "sellingGeneralAndAdministrative": "1000000", "netIncomeFromContinuingOperations": "84000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13688000000", "longTermDebt": "1098000000", "shortTermDebt": "380000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-76000000", "totalLiabilities": "2747000000", "otherCurrentAssets": "58000000", "totalCurrentAssets": "887000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "386000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12801000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2621000000", "totalShareholderEquity": "4620000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92000000", "totalCurrentLiabilities": "472000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2275000000", "cashAndShortTermInvestments": "443000000", "commonStockSharesOutstanding": "148882000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "443000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77000000", "profitLoss": "None", "dividendPayout": "69000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "281000000", "capitalExpenditures": "2357000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1231000000", "cashflowFromInvestment": "-1097000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 393000000, "cost_of_revenue": 209000000, "gross_profit": 184000000, "research_and_development": null, "selling_general_admin": 1000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -191000000, "depreciation_amortisation": 182000000, "ebitda": -9000000, "interest_expense": 32000000, "interest_income": null, "other_non_operating": null, "pretax_income": -223000000, "tax_provision": -26000000, "effective_tax_rate": null, "net_income": -77000000, "net_income_continuing_ops": 84000000, "net_income_to_common": -77000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 443000000, "short_term_investments": null, "net_receivables": 386000000, "inventory": null, "other_current_assets": null, "total_current_assets": 887000000, "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": 12801000000, "total_assets": 13688000000, "short_term_debt": 380000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 472000000, "long_term_debt": 1098000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2275000000, "total_liabilities": 2747000000, "total_debt": 1478000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -76000000, "total_equity": 4620000000, "shares_outstanding": 148882000, "operating_cash_flow": 281000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2357000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1097000000, "dividends_paid": 69000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1231000000, "free_cash_flow": 2638000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-191000000", "ebitda": "-9000000", "netIncome": "-77000000", "grossProfit": "184000000", "depreciation": "None", "totalRevenue": "393000000", "costOfRevenue": "209000000", "interestIncome": "None", "incomeBeforeTax": "-223000000", "interestExpense": "32000000", "operatingIncome": "174000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-26000000", "reportedCurrency": "USD", "netInterestIncome": "-15000000", "nonInterestIncome": "None", "operatingExpenses": "10000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "209000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182000000", "sellingGeneralAndAdministrative": "1000000", "netIncomeFromContinuingOperations": "84000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13688000000", "longTermDebt": "1098000000", "shortTermDebt": "380000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-76000000", "totalLiabilities": "2747000000", "otherCurrentAssets": "58000000", "totalCurrentAssets": "887000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "386000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12801000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2621000000", "totalShareholderEquity": "4620000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92000000", "totalCurrentLiabilities": "472000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2275000000", "cashAndShortTermInvestments": "443000000", "commonStockSharesOutstanding": "148882000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "443000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77000000", "profitLoss": "None", "dividendPayout": "69000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "281000000", "capitalExpenditures": "2357000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1231000000", "cashflowFromInvestment": "-1097000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 245000000, "cost_of_revenue": 84000000, "gross_profit": 161000000, "ebit": 187000000, "ebitda": 271000000, "pretax_income": 174000000, "tax_provision": 21000000, "net_income": 75000000, "net_income_to_common": 75000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 560000000, "total_current_assets": 792000000, "total_assets": 6238000000, "short_term_debt": null, "long_term_debt": 822000000, "total_debt": 822000000, "total_liabilities": 915000000, "total_equity": 2674000000, "shares_outstanding": 121030000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201000000, "capital_expenditure": 486000000, "free_cash_flow": 687000000, "dividends_paid": 85000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196718, "ticker_id": 8839, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187000000", "ebitda": "271000000", "netIncome": "75000000", "grossProfit": "161000000", "depreciation": "None", "totalRevenue": "245000000", "costOfRevenue": "84000000", "interestIncome": "None", "incomeBeforeTax": "174000000", "interestExpense": "13000000", "operatingIncome": "155000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "6000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84000000", "sellingGeneralAndAdministrative": "6000000", "netIncomeFromContinuingOperations": "153000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6238000000", "longTermDebt": "822000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "108000000", "totalLiabilities": "915000000", "otherCurrentAssets": "43000000", "totalCurrentAssets": "792000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5446000000", "currentAccountsPayable": "2000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "822000000", "totalShareholderEquity": "2674000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65000000", "totalCurrentLiabilities": "91000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "824000000", "cashAndShortTermInvestments": "560000000", "commonStockSharesOutstanding": "121030000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "560000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153000000", "profitLoss": "None", "dividendPayout": "85000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "201000000", "capitalExpenditures": "486000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "818000000", "cashflowFromInvestment": "-486000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 245000000, "cost_of_revenue": 84000000, "gross_profit": 161000000, "research_and_development": null, "selling_general_admin": 6000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187000000, "depreciation_amortisation": 84000000, "ebitda": 271000000, "interest_expense": 13000000, "interest_income": null, "other_non_operating": null, "pretax_income": 174000000, "tax_provision": 21000000, "effective_tax_rate": null, "net_income": 75000000, "net_income_continuing_ops": 153000000, "net_income_to_common": 75000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 560000000, "short_term_investments": null, "net_receivables": 189000000, "inventory": null, "other_current_assets": null, "total_current_assets": 792000000, "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": 5446000000, "total_assets": 6238000000, "short_term_debt": null, "accounts_payable": 2000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91000000, "long_term_debt": 822000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 824000000, "total_liabilities": 915000000, "total_debt": 822000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 108000000, "total_equity": 2674000000, "shares_outstanding": 121030000, "operating_cash_flow": 201000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 486000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -486000000, "dividends_paid": 85000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 818000000, "free_cash_flow": 687000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "187000000", "ebitda": "271000000", "netIncome": "75000000", "grossProfit": "161000000", "depreciation": "None", "totalRevenue": "245000000", "costOfRevenue": "84000000", "interestIncome": "None", "incomeBeforeTax": "174000000", "interestExpense": "13000000", "operatingIncome": "155000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "6000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84000000", "sellingGeneralAndAdministrative": "6000000", "netIncomeFromContinuingOperations": "153000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6238000000", "longTermDebt": "822000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "108000000", "totalLiabilities": "915000000", "otherCurrentAssets": "43000000", "totalCurrentAssets": "792000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5446000000", "currentAccountsPayable": "2000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "822000000", "totalShareholderEquity": "2674000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65000000", "totalCurrentLiabilities": "91000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "824000000", "cashAndShortTermInvestments": "560000000", "commonStockSharesOutstanding": "121030000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "560000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153000000", "profitLoss": "None", "dividendPayout": "85000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "201000000", "capitalExpenditures": "486000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "818000000", "cashflowFromInvestment": "-486000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 228520000, "cost_of_revenue": 80753000, "gross_profit": 147767000, "ebit": 149472000, "ebitda": 214063000, "pretax_income": 130360000, "tax_provision": -142440000, "net_income": 210067000, "net_income_to_common": 210067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26851000, "total_current_assets": 238044000, "total_assets": 5069040000, "short_term_debt": null, "long_term_debt": 1082979000, "total_debt": 1082979000, "total_liabilities": 1161821000, "total_equity": 1687004000, "shares_outstanding": 102977000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 157908000, "capital_expenditure": 425190000, "free_cash_flow": 583098000, "dividends_paid": 317128000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196719, "ticker_id": 8839, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149472000", "ebitda": "214063000", "netIncome": "210067000", "grossProfit": "147767000", "depreciation": "None", "totalRevenue": "228520000", "costOfRevenue": "80753000", "interestIncome": "None", "incomeBeforeTax": "130360000", "interestExpense": "19112000", "operatingIncome": "143350000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-142440000", "reportedCurrency": "USD", "netInterestIncome": "-19112000", "nonInterestIncome": "None", "operatingExpenses": "4417000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64591000", "sellingGeneralAndAdministrative": "4538000", "netIncomeFromContinuingOperations": "272800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5069040000", "longTermDebt": "1082979000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "118444000", "totalLiabilities": "1161821000", "otherCurrentAssets": "28750000", "totalCurrentAssets": "238044000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4830996000", "currentAccountsPayable": "85000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1082979000", "totalShareholderEquity": "1687004000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26762000", "totalCurrentLiabilities": "48694000", "otherNonCurrentLiabilities": "30148000", "totalNonCurrentLiabilities": "1113127000", "cashAndShortTermInvestments": "26851000", "commonStockSharesOutstanding": "102977000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210067000", "profitLoss": "None", "dividendPayout": "317128000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "157908000", "capitalExpenditures": "425190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125489000", "cashflowFromInvestment": "-425195000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "317128000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64591000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 228520000, "cost_of_revenue": 80753000, "gross_profit": 147767000, "research_and_development": null, "selling_general_admin": 4538000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149472000, "depreciation_amortisation": 64591000, "ebitda": 214063000, "interest_expense": 19112000, "interest_income": null, "other_non_operating": null, "pretax_income": 130360000, "tax_provision": -142440000, "effective_tax_rate": null, "net_income": 210067000, "net_income_continuing_ops": 272800000, "net_income_to_common": 210067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26851000, "short_term_investments": null, "net_receivables": 182443000, "inventory": null, "other_current_assets": null, "total_current_assets": 238044000, "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": 4830996000, "total_assets": 5069040000, "short_term_debt": null, "accounts_payable": 85000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48694000, "long_term_debt": 1082979000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1113127000, "total_liabilities": 1161821000, "total_debt": 1082979000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 118444000, "total_equity": 1687004000, "shares_outstanding": 102977000, "operating_cash_flow": 157908000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 425190000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -425195000, "dividends_paid": 317128000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 125489000, "free_cash_flow": 583098000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149472000", "ebitda": "214063000", "netIncome": "210067000", "grossProfit": "147767000", "depreciation": "None", "totalRevenue": "228520000", "costOfRevenue": "80753000", "interestIncome": "None", "incomeBeforeTax": "130360000", "interestExpense": "19112000", "operatingIncome": "143350000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-142440000", "reportedCurrency": "USD", "netInterestIncome": "-19112000", "nonInterestIncome": "None", "operatingExpenses": "4417000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64591000", "sellingGeneralAndAdministrative": "4538000", "netIncomeFromContinuingOperations": "272800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5069040000", "longTermDebt": "1082979000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "118444000", "totalLiabilities": "1161821000", "otherCurrentAssets": "28750000", "totalCurrentAssets": "238044000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4830996000", "currentAccountsPayable": "85000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1082979000", "totalShareholderEquity": "1687004000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26762000", "totalCurrentLiabilities": "48694000", "otherNonCurrentLiabilities": "30148000", "totalNonCurrentLiabilities": "1113127000", "cashAndShortTermInvestments": "26851000", "commonStockSharesOutstanding": "102977000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210067000", "profitLoss": "None", "dividendPayout": "317128000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "157908000", "capitalExpenditures": "425190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125489000", "cashflowFromInvestment": "-425195000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "317128000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64591000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 209408000, "cost_of_revenue": 69641000, "gross_profit": 139767000, "ebit": 142978000, "ebitda": 197799000, "pretax_income": 126239000, "tax_provision": 17194000, "net_income": 48917000, "net_income_to_common": 48917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168649000, "total_current_assets": 320180000, "total_assets": 4206010000, "short_term_debt": null, "long_term_debt": 821505000, "total_debt": 821505000, "total_liabilities": 870502000, "total_equity": 1400958000, "shares_outstanding": 93747000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 202974000, "capital_expenditure": 241877000, "free_cash_flow": 444851000, "dividends_paid": 58649000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196721, "ticker_id": 8839, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142978000", "ebitda": "197799000", "netIncome": "48917000", "grossProfit": "139767000", "depreciation": "None", "totalRevenue": "209408000", "costOfRevenue": "69641000", "interestIncome": "None", "incomeBeforeTax": "126239000", "interestExpense": "16739000", "operatingIncome": "135568000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17194000", "reportedCurrency": "USD", "netInterestIncome": "-16739000", "nonInterestIncome": "None", "operatingExpenses": "4199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54821000", "sellingGeneralAndAdministrative": "4615000", "netIncomeFromContinuingOperations": "109045000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4206010000", "longTermDebt": "821505000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-28691000", "totalLiabilities": "870502000", "otherCurrentAssets": "6677000", "totalCurrentAssets": "320180000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3885830000", "currentAccountsPayable": "26000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "821505000", "totalShareholderEquity": "1400958000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28093000", "totalCurrentLiabilities": "44208000", "otherNonCurrentLiabilities": "4789000", "totalNonCurrentLiabilities": "826294000", "cashAndShortTermInvestments": "168649000", "commonStockSharesOutstanding": "93747000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "168649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109045000", "profitLoss": "None", "dividendPayout": "58649000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "202974000", "capitalExpenditures": "241877000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "175308000", "cashflowFromInvestment": "-244844000", "stockBasedCompensation": "-485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58649000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54528000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209408000, "cost_of_revenue": 69641000, "gross_profit": 139767000, "research_and_development": null, "selling_general_admin": 4615000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142978000, "depreciation_amortisation": 54821000, "ebitda": 197799000, "interest_expense": 16739000, "interest_income": null, "other_non_operating": null, "pretax_income": 126239000, "tax_provision": 17194000, "effective_tax_rate": null, "net_income": 48917000, "net_income_continuing_ops": 109045000, "net_income_to_common": 48917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168649000, "short_term_investments": null, "net_receivables": 144854000, "inventory": null, "other_current_assets": null, "total_current_assets": 320180000, "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": 3885830000, "total_assets": 4206010000, "short_term_debt": null, "accounts_payable": 26000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44208000, "long_term_debt": 821505000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 826294000, "total_liabilities": 870502000, "total_debt": 821505000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28691000, "total_equity": 1400958000, "shares_outstanding": 93747000, "operating_cash_flow": 202974000, "stock_based_compensation": -485000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 241877000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -244844000, "dividends_paid": 58649000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 175308000, "free_cash_flow": 444851000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142978000", "ebitda": "197799000", "netIncome": "48917000", "grossProfit": "139767000", "depreciation": "None", "totalRevenue": "209408000", "costOfRevenue": "69641000", "interestIncome": "None", "incomeBeforeTax": "126239000", "interestExpense": "16739000", "operatingIncome": "135568000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17194000", "reportedCurrency": "USD", "netInterestIncome": "-16739000", "nonInterestIncome": "None", "operatingExpenses": "4199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54821000", "sellingGeneralAndAdministrative": "4615000", "netIncomeFromContinuingOperations": "109045000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4206010000", "longTermDebt": "821505000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-28691000", "totalLiabilities": "870502000", "otherCurrentAssets": "6677000", "totalCurrentAssets": "320180000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3885830000", "currentAccountsPayable": "26000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "821505000", "totalShareholderEquity": "1400958000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28093000", "totalCurrentLiabilities": "44208000", "otherNonCurrentLiabilities": "4789000", "totalNonCurrentLiabilities": "826294000", "cashAndShortTermInvestments": "168649000", "commonStockSharesOutstanding": "93747000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "168649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109045000", "profitLoss": "None", "dividendPayout": "58649000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "202974000", "capitalExpenditures": "241877000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "175308000", "cashflowFromInvestment": "-244844000", "stockBasedCompensation": "-485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58649000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54528000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 216000000, "cost_of_revenue": 64000000, "gross_profit": 152000000, "ebit": 153000000, "ebitda": 201000000, "pretax_income": 135000000, "tax_provision": 12000000, "net_income": 57000000, "net_income_to_common": 57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35211000, "total_current_assets": 205384000, "total_assets": 3900422000, "short_term_debt": null, "long_term_debt": 998021000, "total_debt": 998021000, "total_liabilities": 1027112000, "total_equity": 1089800000, "shares_outstanding": 91424000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 144000000, "capital_expenditure": 8000000, "free_cash_flow": 152000000, "dividends_paid": 114000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196722, "ticker_id": 8839, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "153000000", "ebitda": "201000000", "netIncome": "57000000", "grossProfit": "152000000", "depreciation": "None", "totalRevenue": "216000000", "costOfRevenue": "64000000", "interestIncome": "None", "incomeBeforeTax": "135000000", "interestExpense": "18000000", "operatingIncome": "148000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-18667000", "nonInterestIncome": "None", "operatingExpenses": "4000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48000000", "sellingGeneralAndAdministrative": "4000000", "netIncomeFromContinuingOperations": "122226000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3900422000", "longTermDebt": "998021000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18939000", "totalLiabilities": "1027112000", "otherCurrentAssets": "3468000", "totalCurrentAssets": "205384000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3695038000", "currentAccountsPayable": "19000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "998021000", "totalShareholderEquity": "1089800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16808000", "totalCurrentLiabilities": "29091000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "998021000", "cashAndShortTermInvestments": "35211000", "commonStockSharesOutstanding": "91424000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35211000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123000000", "profitLoss": "None", "dividendPayout": "114000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "144000000", "capitalExpenditures": "8000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210000000", "cashflowFromInvestment": "81000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 216000000, "cost_of_revenue": 64000000, "gross_profit": 152000000, "research_and_development": null, "selling_general_admin": 4000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153000000, "depreciation_amortisation": 48000000, "ebitda": 201000000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": 135000000, "tax_provision": 12000000, "effective_tax_rate": null, "net_income": 57000000, "net_income_continuing_ops": 122226000, "net_income_to_common": 57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35211000, "short_term_investments": null, "net_receivables": 166705000, "inventory": 1, "other_current_assets": null, "total_current_assets": 205384000, "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": 3695038000, "total_assets": 3900422000, "short_term_debt": null, "accounts_payable": 19000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29091000, "long_term_debt": 998021000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 998021000, "total_liabilities": 1027112000, "total_debt": 998021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18939000, "total_equity": 1089800000, "shares_outstanding": 91424000, "operating_cash_flow": 144000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 81000000, "dividends_paid": 114000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -210000000, "free_cash_flow": 152000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "153000000", "ebitda": "201000000", "netIncome": "57000000", "grossProfit": "152000000", "depreciation": "None", "totalRevenue": "216000000", "costOfRevenue": "64000000", "interestIncome": "None", "incomeBeforeTax": "135000000", "interestExpense": "18000000", "operatingIncome": "148000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-18667000", "nonInterestIncome": "None", "operatingExpenses": "4000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48000000", "sellingGeneralAndAdministrative": "4000000", "netIncomeFromContinuingOperations": "122226000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3900422000", "longTermDebt": "998021000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18939000", "totalLiabilities": "1027112000", "otherCurrentAssets": "3468000", "totalCurrentAssets": "205384000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3695038000", "currentAccountsPayable": "19000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "998021000", "totalShareholderEquity": "1089800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16808000", "totalCurrentLiabilities": "29091000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "998021000", "cashAndShortTermInvestments": "35211000", "commonStockSharesOutstanding": "91424000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35211000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123000000", "profitLoss": "None", "dividendPayout": "114000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "144000000", "capitalExpenditures": "8000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210000000", "cashflowFromInvestment": "81000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 205000000, "cost_of_revenue": 61000000, "gross_profit": 144000000, "ebit": 132000000, "ebitda": 179000000, "pretax_income": 112000000, "tax_provision": 13000000, "net_income": 43000000, "net_income_to_common": 43000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20005000, "total_current_assets": 189820000, "total_assets": 4012566000, "short_term_debt": null, "long_term_debt": 1093547000, "total_debt": 1093547000, "total_liabilities": 1148432000, "total_equity": 1079545000, "shares_outstanding": 87629000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 115000000, "capital_expenditure": 21000000, "free_cash_flow": 136000000, "dividends_paid": 111000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196723, "ticker_id": 8839, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132000000", "ebitda": "179000000", "netIncome": "43000000", "grossProfit": "144000000", "depreciation": "None", "totalRevenue": "205000000", "costOfRevenue": "61000000", "interestIncome": "None", "incomeBeforeTax": "112000000", "interestExpense": "20000000", "operatingIncome": "139000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-19588000", "nonInterestIncome": "None", "operatingExpenses": "5000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47000000", "sellingGeneralAndAdministrative": "5000000", "netIncomeFromContinuingOperations": "99575000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4012566000", "longTermDebt": "1093547000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21763000", "totalLiabilities": "1148432000", "otherCurrentAssets": "4697000", "totalCurrentAssets": "189820000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3822746000", "currentAccountsPayable": "17000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1093547000", "totalShareholderEquity": "1079545000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35049000", "totalCurrentLiabilities": "54885000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1093547000", "cashAndShortTermInvestments": "20005000", "commonStockSharesOutstanding": "87629000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99000000", "profitLoss": "None", "dividendPayout": "111000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "115000000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101000000", "cashflowFromInvestment": "-20000000", "stockBasedCompensation": "485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205000000, "cost_of_revenue": 61000000, "gross_profit": 144000000, "research_and_development": null, "selling_general_admin": 5000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132000000, "depreciation_amortisation": 47000000, "ebitda": 179000000, "interest_expense": 20000000, "interest_income": null, "other_non_operating": null, "pretax_income": 112000000, "tax_provision": 13000000, "effective_tax_rate": null, "net_income": 43000000, "net_income_continuing_ops": 99575000, "net_income_to_common": 43000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20005000, "short_term_investments": null, "net_receivables": 165118000, "inventory": null, "other_current_assets": null, "total_current_assets": 189820000, "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": 3822746000, "total_assets": 4012566000, "short_term_debt": null, "accounts_payable": 17000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54885000, "long_term_debt": 1093547000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1093547000, "total_liabilities": 1148432000, "total_debt": 1093547000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21763000, "total_equity": 1079545000, "shares_outstanding": 87629000, "operating_cash_flow": 115000000, "stock_based_compensation": 485000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20000000, "dividends_paid": 111000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101000000, "free_cash_flow": 136000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "132000000", "ebitda": "179000000", "netIncome": "43000000", "grossProfit": "144000000", "depreciation": "None", "totalRevenue": "205000000", "costOfRevenue": "61000000", "interestIncome": "None", "incomeBeforeTax": "112000000", "interestExpense": "20000000", "operatingIncome": "139000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-19588000", "nonInterestIncome": "None", "operatingExpenses": "5000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47000000", "sellingGeneralAndAdministrative": "5000000", "netIncomeFromContinuingOperations": "99575000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4012566000", "longTermDebt": "1093547000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21763000", "totalLiabilities": "1148432000", "otherCurrentAssets": "4697000", "totalCurrentAssets": "189820000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3822746000", "currentAccountsPayable": "17000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1093547000", "totalShareholderEquity": "1079545000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35049000", "totalCurrentLiabilities": "54885000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1093547000", "cashAndShortTermInvestments": "20005000", "commonStockSharesOutstanding": "87629000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99000000", "profitLoss": "None", "dividendPayout": "111000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "115000000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101000000", "cashflowFromInvestment": "-20000000", "stockBasedCompensation": "485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 204577000, "cost_of_revenue": 57394000, "gross_profit": 147183000, "ebit": 148875000, "ebitda": 193662000, "pretax_income": 132148000, "tax_provision": 6217000, "net_income": 56972000, "net_income_to_common": 56972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25869000, "total_current_assets": 143517000, "total_assets": 3974093000, "short_term_debt": null, "long_term_debt": 1083082000, "total_debt": 1083082000, "total_liabilities": 1116539000, "total_equity": 1014292000, "shares_outstanding": 81219000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 145795000, "capital_expenditure": 731616000, "free_cash_flow": 877411000, "dividends_paid": 112643000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196724, "ticker_id": 8839, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148875000", "ebitda": "193662000", "netIncome": "56972000", "grossProfit": "147183000", "depreciation": "None", "totalRevenue": "204577000", "costOfRevenue": "57394000", "interestIncome": "None", "incomeBeforeTax": "132148000", "interestExpense": "16727000", "operatingIncome": "143011000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6217000", "reportedCurrency": "USD", "netInterestIncome": "-16727000", "nonInterestIncome": "None", "operatingExpenses": "4172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44787000", "sellingGeneralAndAdministrative": "3951000", "netIncomeFromContinuingOperations": "125931000" }, "balance": { "goodwill": "None", "inventory": "358000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3974093000", "longTermDebt": "1083082000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16786000", "totalLiabilities": "1116539000", "otherCurrentAssets": "4825000", "totalCurrentAssets": "143517000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3830576000", "currentAccountsPayable": "19000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1083082000", "totalShareholderEquity": "1014292000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18013000", "totalCurrentLiabilities": "33256000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1083283000", "cashAndShortTermInvestments": "25869000", "commonStockSharesOutstanding": "81219000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125931000", "profitLoss": "None", "dividendPayout": "112643000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1130000", "operatingCashflow": "145795000", "capitalExpenditures": "731616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "464876000", "cashflowFromInvestment": "-731616000", "stockBasedCompensation": "-44787000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112643000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44787000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 204577000, "cost_of_revenue": 57394000, "gross_profit": 147183000, "research_and_development": null, "selling_general_admin": 3951000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148875000, "depreciation_amortisation": 44787000, "ebitda": 193662000, "interest_expense": 16727000, "interest_income": null, "other_non_operating": null, "pretax_income": 132148000, "tax_provision": 6217000, "effective_tax_rate": null, "net_income": 56972000, "net_income_continuing_ops": 125931000, "net_income_to_common": 56972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25869000, "short_term_investments": null, "net_receivables": 112823000, "inventory": 358000, "other_current_assets": null, "total_current_assets": 143517000, "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": 3830576000, "total_assets": 3974093000, "short_term_debt": null, "accounts_payable": 19000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33256000, "long_term_debt": 1083082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1083283000, "total_liabilities": 1116539000, "total_debt": 1083082000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16786000, "total_equity": 1014292000, "shares_outstanding": 81219000, "operating_cash_flow": 145795000, "stock_based_compensation": -44787000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 731616000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -731616000, "dividends_paid": 112643000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 464876000, "free_cash_flow": 877411000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148875000", "ebitda": "193662000", "netIncome": "56972000", "grossProfit": "147183000", "depreciation": "None", "totalRevenue": "204577000", "costOfRevenue": "57394000", "interestIncome": "None", "incomeBeforeTax": "132148000", "interestExpense": "16727000", "operatingIncome": "143011000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6217000", "reportedCurrency": "USD", "netInterestIncome": "-16727000", "nonInterestIncome": "None", "operatingExpenses": "4172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44787000", "sellingGeneralAndAdministrative": "3951000", "netIncomeFromContinuingOperations": "125931000" }, "balance": { "goodwill": "None", "inventory": "358000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3974093000", "longTermDebt": "1083082000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16786000", "totalLiabilities": "1116539000", "otherCurrentAssets": "4825000", "totalCurrentAssets": "143517000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3830576000", "currentAccountsPayable": "19000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1083082000", "totalShareholderEquity": "1014292000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18013000", "totalCurrentLiabilities": "33256000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1083283000", "cashAndShortTermInvestments": "25869000", "commonStockSharesOutstanding": "81219000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125931000", "profitLoss": "None", "dividendPayout": "112643000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1130000", "operatingCashflow": "145795000", "capitalExpenditures": "731616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "464876000", "cashflowFromInvestment": "-731616000", "stockBasedCompensation": "-44787000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112643000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44787000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 293047000, "cost_of_revenue": 48566000, "gross_profit": 244481000, "ebit": 240062000, "ebitda": 276342000, "pretax_income": 229092000, "tax_provision": 21879000, "net_income": 78599000, "net_income_to_common": 78599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146814000, "total_current_assets": 262130000, "total_assets": 3143366000, "short_term_debt": null, "long_term_debt": 675681000, "total_debt": 675681000, "total_liabilities": 724791000, "total_equity": 713485000, "shares_outstanding": 70925000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 239728000, "capital_expenditure": 52292000, "free_cash_flow": 292020000, "dividends_paid": 65500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196726, "ticker_id": 8839, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "240062000", "ebitda": "276342000", "netIncome": "78599000", "grossProfit": "244481000", "depreciation": "None", "totalRevenue": "293047000", "costOfRevenue": "48566000", "interestIncome": "None", "incomeBeforeTax": "229092000", "interestExpense": "10970000", "operatingIncome": "242794000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "21879000", "reportedCurrency": "USD", "netInterestIncome": "-11203000", "nonInterestIncome": "None", "operatingExpenses": "1687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36280000", "sellingGeneralAndAdministrative": "1880000", "netIncomeFromContinuingOperations": "207213000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "713485000", "currentDebt": "None", "investments": "None", "totalAssets": "3143366000", "longTermDebt": "675681000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "724791000", "otherCurrentAssets": "4081000", "totalCurrentAssets": "262130000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2881236000", "currentAccountsPayable": "197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "675681000", "totalShareholderEquity": "713485000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21615000", "totalCurrentLiabilities": "47491000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "677300000", "cashAndShortTermInvestments": "146814000", "commonStockSharesOutstanding": "70925000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "146814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207213000", "profitLoss": "None", "dividendPayout": "65500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "26086000", "operatingCashflow": "239728000", "capitalExpenditures": "52292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53701000", "cashflowFromInvestment": "-52292000", "stockBasedCompensation": "-36280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36280000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 293047000, "cost_of_revenue": 48566000, "gross_profit": 244481000, "research_and_development": null, "selling_general_admin": 1880000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 240062000, "depreciation_amortisation": 36280000, "ebitda": 276342000, "interest_expense": 10970000, "interest_income": null, "other_non_operating": null, "pretax_income": 229092000, "tax_provision": 21879000, "effective_tax_rate": null, "net_income": 78599000, "net_income_continuing_ops": 207213000, "net_income_to_common": 78599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146814000, "short_term_investments": null, "net_receivables": 111235000, "inventory": null, "other_current_assets": null, "total_current_assets": 262130000, "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": 2881236000, "total_assets": 3143366000, "short_term_debt": null, "accounts_payable": 197000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47491000, "long_term_debt": 675681000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 677300000, "total_liabilities": 724791000, "total_debt": 675681000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 713485000, "shares_outstanding": 70925000, "operating_cash_flow": 239728000, "stock_based_compensation": -36280000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52292000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52292000, "dividends_paid": 65500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53701000, "free_cash_flow": 292020000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "240062000", "ebitda": "276342000", "netIncome": "78599000", "grossProfit": "244481000", "depreciation": "None", "totalRevenue": "293047000", "costOfRevenue": "48566000", "interestIncome": "None", "incomeBeforeTax": "229092000", "interestExpense": "10970000", "operatingIncome": "242794000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "21879000", "reportedCurrency": "USD", "netInterestIncome": "-11203000", "nonInterestIncome": "None", "operatingExpenses": "1687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36280000", "sellingGeneralAndAdministrative": "1880000", "netIncomeFromContinuingOperations": "207213000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "713485000", "currentDebt": "None", "investments": "None", "totalAssets": "3143366000", "longTermDebt": "675681000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "724791000", "otherCurrentAssets": "4081000", "totalCurrentAssets": "262130000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2881236000", "currentAccountsPayable": "197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "675681000", "totalShareholderEquity": "713485000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21615000", "totalCurrentLiabilities": "47491000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "677300000", "cashAndShortTermInvestments": "146814000", "commonStockSharesOutstanding": "70925000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "146814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207213000", "profitLoss": "None", "dividendPayout": "65500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "26086000", "operatingCashflow": "239728000", "capitalExpenditures": "52292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53701000", "cashflowFromInvestment": "-52292000", "stockBasedCompensation": "-36280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36280000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "income_statement": { "revenue": 160608000, "cost_of_revenue": 46685000, "gross_profit": 113923000, "ebit": 99501000, "ebitda": 133565000, "pretax_income": 88381000, "tax_provision": 8450000, "net_income": 30550000, "net_income_to_common": 30550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13079000, "total_current_assets": 105794000, "total_assets": 2967038000, "short_term_debt": 11722000, "long_term_debt": 649416000, "total_debt": 661138000, "total_liabilities": 680868000, "total_equity": 666902000, "shares_outstanding": 71771000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 145426000, "capital_expenditure": 7874000, "free_cash_flow": 153300000, "dividends_paid": 23556000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196727, "ticker_id": 8839, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:52.231135+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99501000", "ebitda": "133565000", "netIncome": "30550000", "grossProfit": "113923000", "depreciation": "None", "totalRevenue": "160608000", "costOfRevenue": "46685000", "interestIncome": "None", "incomeBeforeTax": "88381000", "interestExpense": "11120000", "operatingIncome": "112094000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8450000", "reportedCurrency": "USD", "netInterestIncome": "-11291000", "nonInterestIncome": "None", "operatingExpenses": "1829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-12422000", "costofGoodsAndServicesSold": "46685000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34064000", "sellingGeneralAndAdministrative": "2008000", "netIncomeFromContinuingOperations": "79931000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "666293000", "currentDebt": "None", "investments": "None", "totalAssets": "2967038000", "longTermDebt": "649416000", "shortTermDebt": "11722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "680868000", "otherCurrentAssets": "7566000", "totalCurrentAssets": "105794000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2861244000", "currentAccountsPayable": "19000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2810878000", "shortLongTermDebtTotal": "661138000", "totalShareholderEquity": "666902000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28060000", "totalCurrentLiabilities": "28079000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "652789000", "cashAndShortTermInvestments": "13079000", "commonStockSharesOutstanding": "71771000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79931000", "profitLoss": "None", "dividendPayout": "23556000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-34213000", "operatingCashflow": "145426000", "capitalExpenditures": "7874000", "changeInReceivables": "34213000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133579000", "cashflowFromInvestment": "-7874000", "stockBasedCompensation": "-34064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23556000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3973000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24509000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34064000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160608000, "cost_of_revenue": 46685000, "gross_profit": 113923000, "research_and_development": null, "selling_general_admin": 2008000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99501000, "depreciation_amortisation": 34064000, "ebitda": 133565000, "interest_expense": 11120000, "interest_income": null, "other_non_operating": null, "pretax_income": 88381000, "tax_provision": 8450000, "effective_tax_rate": null, "net_income": 30550000, "net_income_continuing_ops": 79931000, "net_income_to_common": 30550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13079000, "short_term_investments": null, "net_receivables": 85149000, "inventory": null, "other_current_assets": null, "total_current_assets": 105794000, "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": 2861244000, "total_assets": 2967038000, "short_term_debt": 11722000, "accounts_payable": 19000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28079000, "long_term_debt": 649416000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 652789000, "total_liabilities": 680868000, "total_debt": 661138000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 666902000, "shares_outstanding": 71771000, "operating_cash_flow": 145426000, "stock_based_compensation": -34064000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7874000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7874000, "dividends_paid": 23556000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133579000, "free_cash_flow": 153300000, "net_change_in_cash": 3973000 }, "raw_data": { "income": { "ebit": "99501000", "ebitda": "133565000", "netIncome": "30550000", "grossProfit": "113923000", "depreciation": "None", "totalRevenue": "160608000", "costOfRevenue": "46685000", "interestIncome": "None", "incomeBeforeTax": "88381000", "interestExpense": "11120000", "operatingIncome": "112094000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8450000", "reportedCurrency": "USD", "netInterestIncome": "-11291000", "nonInterestIncome": "None", "operatingExpenses": "1829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-12422000", "costofGoodsAndServicesSold": "46685000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34064000", "sellingGeneralAndAdministrative": "2008000", "netIncomeFromContinuingOperations": "79931000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "666293000", "currentDebt": "None", "investments": "None", "totalAssets": "2967038000", "longTermDebt": "649416000", "shortTermDebt": "11722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "680868000", "otherCurrentAssets": "7566000", "totalCurrentAssets": "105794000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2861244000", "currentAccountsPayable": "19000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2810878000", "shortLongTermDebtTotal": "661138000", "totalShareholderEquity": "666902000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28060000", "totalCurrentLiabilities": "28079000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "652789000", "cashAndShortTermInvestments": "13079000", "commonStockSharesOutstanding": "71771000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79931000", "profitLoss": "None", "dividendPayout": "23556000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-34213000", "operatingCashflow": "145426000", "capitalExpenditures": "7874000", "changeInReceivables": "34213000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133579000", "cashflowFromInvestment": "-7874000", "stockBasedCompensation": "-34064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23556000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3973000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24509000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34064000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }