{ "ticker": { "uuid": "58f7d409-c086-4eea-980c-ec041c3a019d", "symbol": "KIM", "name": "Kimco Realty Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/58f7d409-c086-4eea-980c-ec041c3a019d/", "api_url": "https://sharemaestro.com/factors/api/tickers/58f7d409-c086-4eea-980c-ec041c3a019d/" }, "ticker_metadata": { "id": 2380, "uuid": "58f7d409-c086-4eea-980c-ec041c3a019d", "symbol": "KIM", "name": "Kimco Realty Corporation", "asset_type": "equity", "market_cap": 16468598000, "stock_exchange_id": 3, "industry": "Reit - Retail", "sector": "Real Estate", "description": "Kimco Realty Corporation is a real estate investment trust (REIT) that invests in shopping centers.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "58f7d409-c086-4eea-980c-ec041c3a019d", "symbol": "KIM", "name": "Kimco Realty Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/58f7d409-c086-4eea-980c-ec041c3a019d/", "api_url": "https://sharemaestro.com/factors/api/tickers/58f7d409-c086-4eea-980c-ec041c3a019d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.41, "value": 0.17, "quality": 0.74, "momentum": 0.69, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 24.23, "market_cap": 16301241330, "pe_ratio": 26.4552, "earnings_yield": 0.0378, "ebitda_to_ev": 0.0612, "shareholder_yield": 0.0442, "roe": 0.0593, "piotroski_f_score": 6, "momentum_12_1": 0.146, "volatility_252d": 0.1766 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:34.447667+00:00", "batch_id": "" }, "size": { "price_close": 24.23, "market_cap": 16301241330, "market_cap_usd": 16301241330, "enterprise_value": 25172107330, "shares_outstanding": 672771000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 26.4552, "pb_ratio": 1.5691, "ptbv_ratio": 1.6187, "ps_ratio": 7.5416, "pcf_ratio": 14.3095, "pfcf_ratio": 10.8811, "ev_ebitda": 16.3309, "ev_ebit": 27.2551, "ev_sales": 11.6456, "ev_fcf": 16.8024, "earnings_yield": 0.0378, "fcf_yield": 0.0595, "price_to_sales": 7.5416, "price_to_book": 1.5691, "price_to_cashflow": 14.3095, "ebitda_to_ev": 0.0612, "sales_yield": 0.0859 }, "yield": { "dividend_yield": 0.0442, "buyback_yield": 0, "shareholder_yield": 0.0442, "debt_paydown_yield": null, "total_yield": 0.0442 }, "quality": { "gross_margin": 0.5471, "operating_margin": 0.4273, "net_margin": 0.2851, "ebitda_margin": 0.7131, "fcf_margin": 0.6931, "roe": 0.0593, "roa": 0.0315, "roic": 0.0478, "roc_greenblatt": null, "asset_turnover": 0.1104, "cash_conversion": 2.4313, "accruals_ratio": -0.0267, "sbc_to_revenue": 0.0065, "piotroski_f_score": 6, "altman_z_score": 1.3294, "earnings_stability_5y": 0.1188, "revenue_stability_5y": 0.263, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0604, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8701, "net_debt_to_ebitda": 5.7552, "debt_to_assets": 0.4616, "interest_coverage": 2.2512, "current_ratio": 2.3202, "quick_ratio": 2.3202, "net_debt": 8870866000, "local_beta": 0.0011, "volatility_252d": 0.1766, "volatility_60d": 0.3989, "max_drawdown_12m": -0.1104, "risk_adjusted_momentum": 0.827 }, "growth": { "revenue_growth_1y": 0.0443, "revenue_growth_3y_cagr": 0.074, "revenue_growth_5y_cagr": 0.1513, "eps_growth_1y": 0.1111, "eps_growth_3y_cagr": 0.6675, "eps_growth_5y_cagr": -0.1021, "fcf_growth_1y": 0.081, "book_value_growth_1y": -0.0274, "revenue_growth": 0.0443, "earnings_growth": 0.1111 }, "momentum": { "price_return_1m": 0.043, "price_return_3m": 0.0408, "price_return_6m": 0.2171, "price_return_9m": 0.0904, "price_return_12m": 0.1953, "price_return_12m_ex1m": 0.146, "momentum_6m": 0.2171, "momentum_12m": 0.1953, "momentum_12_1": 0.146, "distance_from_52w_high": 0, "distance_from_52w_low": 0.2256, "relative_strength": 0.0954 }, "raw_ttm": { "revenue_ttm": 2161507999, "gross_profit_ttm": 1182514000, "ebit_ttm": 923573000, "ebitda_ttm": 1541376000, "net_income_ttm": 616182000, "eps_diluted_ttm": 0.9159, "operating_cash_flow_ttm": 1139187999, "capital_expenditure_ttm": 358939999, "fcf_ttm": 1498127998, "dividends_paid_ttm": 719994000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 410264000, "cash_and_equivalents": 169603000, "total_current_assets": 590051000, "total_current_liabilities": 254314000, "net_ppe": null, "total_assets": 19585446000, "total_debt": 9040469000, "total_equity": 10388906000, "net_working_capital": 1021634000, "book_value_per_share": 15.442, "retained_earnings": -546714000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 10070357000, "tangible_book_per_share": 14.9685 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 65, "rank_pb": 40, "rank_ptbv": 35, "rank_ps": 86, "rank_pcf": 62, "rank_ev_ebitda": 68, "rank_ev_ebit": 80, "rank_earnings_yield": 65, "rank_fcf_yield": 62, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 58, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 39, "rank_fcf_margin": 9, "rank_piotroski": 38, "rank_accruals": 61, "rank_sue": 50, "rank_eps_growth_1y": 51, "rank_eps_growth_5y": 88, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 44 }, "composites": { "value_composite": 83, "quality_composite": 26, "momentum_composite": 31, "growth_composite": 90, "yield_composite": 11, "svqf_composite": 83, "vc1_composite": 82, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 59, "quality_value_composite": 0.3547, "os_score": 0.41, "value_percentile": 0.17, "quality_percentile": 0.74, "momentum_percentile": 0.69, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4399, "ticker_id": 2380, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:34.447667+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.23, "market_cap": 16301241330, "market_cap_usd": 16301241330, "enterprise_value": 25172107330, "shares_outstanding": 672771000, "fx_rate_to_usd": null, "pe_ratio": 26.45523779, "pb_ratio": 1.56910086, "ptbv_ratio": 1.6187352, "ps_ratio": 7.54160583, "pcf_ratio": 14.30952691, "pfcf_ratio": 10.88107381, "ev_ebitda": 16.33093245, "ev_ebit": 27.25513558, "ev_sales": 11.64562303, "ev_fcf": 16.80237427, "earnings_yield": 0.0377997, "fcf_yield": 0.0595154, "dividend_yield": 0.04416805, "buyback_yield": 0, "shareholder_yield": 0.04416805, "debt_paydown_yield": null, "total_yield": 0.04416805, "gross_margin": 0.54707824, "operating_margin": 0.42728179, "net_margin": 0.28507042, "ebitda_margin": 0.71310215, "fcf_margin": 0.69309389, "roe": 0.05931154, "roa": 0.03146122, "roic": 0.04778511, "roc_greenblatt": null, "asset_turnover": 0.11036297, "cash_conversion": 2.43130763, "accruals_ratio": -0.02670381, "sbc_to_revenue": 0.00645383, "debt_to_equity": 0.87014398, "net_debt_to_ebitda": 5.75516032, "debt_to_assets": 0.46159117, "interest_coverage": 2.25116754, "current_ratio": 2.32016719, "quick_ratio": 2.32016719, "net_debt": 8870866000, "revenue_growth_1y": 0.04426528, "revenue_growth_3y_cagr": 0.07396716, "revenue_growth_5y_cagr": 0.15132813, "eps_growth_1y": 0.11108667, "eps_growth_3y_cagr": 0.66750334, "eps_growth_5y_cagr": -0.10210559, "fcf_growth_1y": 0.08102367, "book_value_growth_1y": -0.02738263, "piotroski_f_score": 6, "altman_z_score": 1.32942811, "earnings_stability_5y": 0.118784, "revenue_stability_5y": 0.26302, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04301635, "price_return_3m": 0.04080756, "price_return_6m": 0.21711699, "price_return_9m": 0.09038053, "price_return_12m": 0.19531543, "price_return_12m_ex1m": 0.14601792, "distance_from_52w_high": 0, "distance_from_52w_low": 0.22564393, "relative_strength": 0.09535185, "local_beta": 0.0011, "volatility_252d": 0.176554, "volatility_60d": 0.398942, "max_drawdown_12m": -0.11036109, "revenue_ttm": 2161507999, "gross_profit_ttm": 1182514000, "ebit_ttm": 923573000, "ebitda_ttm": 1541376000, "net_income_ttm": 616182000, "eps_diluted_ttm": 0.91588668, "operating_cash_flow_ttm": 1139187999, "capital_expenditure_ttm": 358939999, "fcf_ttm": 1498127998, "dividends_paid_ttm": 719994000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 410264000, "cash_and_equivalents": 169603000, "total_current_assets": 590051000, "total_current_liabilities": 254314000, "net_ppe": null, "total_assets": 19585446000, "total_debt": 9040469000, "total_equity": 10388906000, "net_working_capital": 1021634000, "book_value_per_share": 15.44196465, "retained_earnings": -546714000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 10070357000, "tangible_book_per_share": 14.96847664, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 65, "rank_pb": 40, "rank_ptbv": 35, "rank_ps": 86, "rank_pcf": 62, "rank_ev_ebitda": 68, "rank_ev_ebit": 80, "rank_earnings_yield": 65, "rank_fcf_yield": 62, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 58, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 39, "rank_fcf_margin": 9, "rank_piotroski": 38, "rank_accruals": 61, "rank_sue": 50, "rank_eps_growth_1y": 51, "rank_eps_growth_5y": 88, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 44, "value_composite": 83, "quality_composite": 26, "momentum_composite": 31, "growth_composite": 90, "yield_composite": 11, "svqf_composite": 83, "vc1_composite": 82, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 24.23, "os": 0.41, "value": 0.17, "quality": 0.74, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 26.4552, "earnings_yield": 0.0378, "shareholder_yield": 0.0442, "roe": 0.0593, "momentum_12_1": 0.146, "complete_fields": { "id": 4399, "ticker_id": 2380, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:34.447667+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.23, "market_cap": 16301241330, "market_cap_usd": 16301241330, "enterprise_value": 25172107330, "shares_outstanding": 672771000, "fx_rate_to_usd": null, "pe_ratio": 26.45523779, "pb_ratio": 1.56910086, "ptbv_ratio": 1.6187352, "ps_ratio": 7.54160583, "pcf_ratio": 14.30952691, "pfcf_ratio": 10.88107381, "ev_ebitda": 16.33093245, "ev_ebit": 27.25513558, "ev_sales": 11.64562303, "ev_fcf": 16.80237427, "earnings_yield": 0.0377997, "fcf_yield": 0.0595154, "dividend_yield": 0.04416805, "buyback_yield": 0, "shareholder_yield": 0.04416805, "debt_paydown_yield": null, "total_yield": 0.04416805, "gross_margin": 0.54707824, "operating_margin": 0.42728179, "net_margin": 0.28507042, "ebitda_margin": 0.71310215, "fcf_margin": 0.69309389, "roe": 0.05931154, "roa": 0.03146122, "roic": 0.04778511, "roc_greenblatt": null, "asset_turnover": 0.11036297, "cash_conversion": 2.43130763, "accruals_ratio": -0.02670381, "sbc_to_revenue": 0.00645383, "debt_to_equity": 0.87014398, "net_debt_to_ebitda": 5.75516032, "debt_to_assets": 0.46159117, "interest_coverage": 2.25116754, "current_ratio": 2.32016719, "quick_ratio": 2.32016719, "net_debt": 8870866000, "revenue_growth_1y": 0.04426528, "revenue_growth_3y_cagr": 0.07396716, "revenue_growth_5y_cagr": 0.15132813, "eps_growth_1y": 0.11108667, "eps_growth_3y_cagr": 0.66750334, "eps_growth_5y_cagr": -0.10210559, "fcf_growth_1y": 0.08102367, "book_value_growth_1y": -0.02738263, "piotroski_f_score": 6, "altman_z_score": 1.32942811, "earnings_stability_5y": 0.118784, "revenue_stability_5y": 0.26302, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04301635, "price_return_3m": 0.04080756, "price_return_6m": 0.21711699, "price_return_9m": 0.09038053, "price_return_12m": 0.19531543, "price_return_12m_ex1m": 0.14601792, "distance_from_52w_high": 0, "distance_from_52w_low": 0.22564393, "relative_strength": 0.09535185, "local_beta": 0.0011, "volatility_252d": 0.176554, "volatility_60d": 0.398942, "max_drawdown_12m": -0.11036109, "revenue_ttm": 2161507999, "gross_profit_ttm": 1182514000, "ebit_ttm": 923573000, "ebitda_ttm": 1541376000, "net_income_ttm": 616182000, "eps_diluted_ttm": 0.91588668, "operating_cash_flow_ttm": 1139187999, "capital_expenditure_ttm": 358939999, "fcf_ttm": 1498127998, "dividends_paid_ttm": 719994000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 410264000, "cash_and_equivalents": 169603000, "total_current_assets": 590051000, "total_current_liabilities": 254314000, "net_ppe": null, "total_assets": 19585446000, "total_debt": 9040469000, "total_equity": 10388906000, "net_working_capital": 1021634000, "book_value_per_share": 15.44196465, "retained_earnings": -546714000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 10070357000, "tangible_book_per_share": 14.96847664, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 65, "rank_pb": 40, "rank_ptbv": 35, "rank_ps": 86, "rank_pcf": 62, "rank_ev_ebitda": 68, "rank_ev_ebit": 80, "rank_earnings_yield": 65, "rank_fcf_yield": 62, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 58, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 39, "rank_fcf_margin": 9, "rank_piotroski": 38, "rank_accruals": 61, "rank_sue": 50, "rank_eps_growth_1y": 51, "rank_eps_growth_5y": 88, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 44, "value_composite": 83, "quality_composite": 26, "momentum_composite": 31, "growth_composite": 90, "yield_composite": 11, "svqf_composite": 83, "vc1_composite": 82, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 2140115999, "cost_of_revenue": 970424000, "gross_profit": 1169692000, "ebit": 1003122000, "ebitda": 1622882000, "pretax_income": 595606000, "tax_provision": 2796000, "net_income": 584101000, "net_income_to_common": 584101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212794000, "total_current_assets": 965693000, "total_assets": 19688250000, "short_term_debt": 893748000, "long_term_debt": 8185933000, "total_debt": 9079681000, "total_liabilities": 9120372000, "total_equity": 10391836000, "shares_outstanding": 674146000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1120015000, "capital_expenditure": 347616000, "free_cash_flow": 1467631000, "dividends_paid": 714576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285110, "ticker_id": 2380, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1003122000", "ebitda": "1622882000", "netIncome": "584101000", "grossProfit": "1169692000", "depreciation": "None", "totalRevenue": "2140115999", "costOfRevenue": "970424000", "interestIncome": "330193000", "incomeBeforeTax": "595606000", "interestExpense": "407516000", "operatingIncome": "752572000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2796000", "reportedCurrency": "USD", "netInterestIncome": "-279238000", "nonInterestIncome": "None", "operatingExpenses": "417120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "970424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "619760000", "sellingGeneralAndAdministrative": "170208000", "netIncomeFromContinuingOperations": "592810000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6741000", "currentDebt": "None", "investments": "None", "totalAssets": "19688250000", "longTermDebt": "8185933000", "shortTermDebt": "893748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-528730000", "totalLiabilities": "9120372000", "otherCurrentAssets": "None", "totalCurrentAssets": "965693000", "currentLongTermDebt": "None", "longTermInvestments": "1553987000", "shortTermInvestments": "None", "currentNetReceivables": "752899000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18722557000", "currentAccountsPayable": "291537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16896888000", "shortLongTermDebtTotal": "8640538000", "totalShareholderEquity": "10391836000", "capitalLeaseObligations": "120078000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "893748000", "otherNonCurrentLiabilities": "522854000", "totalNonCurrentLiabilities": "8226624000", "cashAndShortTermInvestments": "212794000", "commonStockSharesOutstanding": "674146000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "212794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "581484000", "profitLoss": "None", "dividendPayout": "714576000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1120015000", "capitalExpenditures": "347616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1220280000", "cashflowFromInvestment": "-376672000", "stockBasedCompensation": "33225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "714576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123809000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "627090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2140115999, "cost_of_revenue": 970424000, "gross_profit": 1169692000, "research_and_development": null, "selling_general_admin": 170208000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1003122000, "depreciation_amortisation": 619760000, "ebitda": 1622882000, "interest_expense": 407516000, "interest_income": null, "other_non_operating": null, "pretax_income": 595606000, "tax_provision": 2796000, "effective_tax_rate": null, "net_income": 584101000, "net_income_continuing_ops": 592810000, "net_income_to_common": 584101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212794000, "short_term_investments": null, "net_receivables": 752899000, "inventory": null, "other_current_assets": null, "total_current_assets": 965693000, "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": 18722557000, "total_assets": 19688250000, "short_term_debt": 893748000, "accounts_payable": 291537000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 893748000, "long_term_debt": 8185933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8226624000, "total_liabilities": 9120372000, "total_debt": 9079681000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -528730000, "total_equity": 10391836000, "shares_outstanding": 674146000, "operating_cash_flow": 1120015000, "stock_based_compensation": 33225000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 347616000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -376672000, "dividends_paid": 714576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1220280000, "free_cash_flow": 1467631000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1003122000", "ebitda": "1622882000", "netIncome": "584101000", "grossProfit": "1169692000", "depreciation": "None", "totalRevenue": "2140115999", "costOfRevenue": "970424000", "interestIncome": "330193000", "incomeBeforeTax": "595606000", "interestExpense": "407516000", "operatingIncome": "752572000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2796000", "reportedCurrency": "USD", "netInterestIncome": "-279238000", "nonInterestIncome": "None", "operatingExpenses": "417120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "970424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "619760000", "sellingGeneralAndAdministrative": "170208000", "netIncomeFromContinuingOperations": "592810000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6741000", "currentDebt": "None", "investments": "None", "totalAssets": "19688250000", "longTermDebt": "8185933000", "shortTermDebt": "893748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-528730000", "totalLiabilities": "9120372000", "otherCurrentAssets": "None", "totalCurrentAssets": "965693000", "currentLongTermDebt": "None", "longTermInvestments": "1553987000", "shortTermInvestments": "None", "currentNetReceivables": "752899000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18722557000", "currentAccountsPayable": "291537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16896888000", "shortLongTermDebtTotal": "8640538000", "totalShareholderEquity": "10391836000", "capitalLeaseObligations": "120078000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "893748000", "otherNonCurrentLiabilities": "522854000", "totalNonCurrentLiabilities": "8226624000", "cashAndShortTermInvestments": "212794000", "commonStockSharesOutstanding": "674146000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "212794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "581484000", "profitLoss": "None", "dividendPayout": "714576000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1120015000", "capitalExpenditures": "347616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1220280000", "cashflowFromInvestment": "-376672000", "stockBasedCompensation": "33225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "714576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123809000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "627090000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 2037014000, "cost_of_revenue": 637653000, "gross_profit": 1399361000, "ebit": 659014000, "ebitda": 1262699000, "pretax_income": 444856000, "tax_provision": 25417000, "net_income": 410785000, "net_income_to_common": 410785000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 688622000, "total_current_assets": 1032490000, "total_assets": 20309896000, "short_term_debt": 853159000, "long_term_debt": 8461176000, "total_debt": 9314335000, "total_liabilities": 9464107000, "total_equity": 10652547000, "shares_outstanding": 672136000, "goodwill_and_intangibles": 403672000 }, "cash_flow": { "operating_cash_flow": 1005621000, "capital_expenditure": 324465000, "free_cash_flow": 1330086000, "dividends_paid": 685899000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285115, "ticker_id": 2380, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "659014000", "ebitda": "1262699000", "netIncome": "410785000", "grossProfit": "1399361000", "depreciation": "None", "totalRevenue": "2037014000", "costOfRevenue": "637653000", "interestIncome": "335485000", "incomeBeforeTax": "444856000", "interestExpense": "307806000", "operatingIncome": "629088000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25417000", "reportedCurrency": "USD", "netInterestIncome": "-307806000", "nonInterestIncome": "None", "operatingExpenses": "770273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "637653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "603685000", "sellingGeneralAndAdministrative": "138140000", "netIncomeFromContinuingOperations": "419439000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6795000", "currentDebt": "None", "investments": "None", "totalAssets": "20309896000", "longTermDebt": "8461176000", "shortTermDebt": "853159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "403672000", "reportedCurrency": "USD", "retainedEarnings": "-398792000", "totalLiabilities": "9464107000", "otherCurrentAssets": "1109000", "totalCurrentAssets": "1032490000", "currentLongTermDebt": "None", "longTermInvestments": "1595022000", "shortTermInvestments": "2290000", "currentNetReceivables": "340469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19277406000", "currentAccountsPayable": "281867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16969774000", "shortLongTermDebtTotal": "8578375000", "totalShareholderEquity": "10652547000", "capitalLeaseObligations": "117199000", "otherCurrentLiabilities": "6409000", "totalCurrentLiabilities": "288276000", "otherNonCurrentLiabilities": "597456000", "totalNonCurrentLiabilities": "9175831000", "cashAndShortTermInvestments": "688622000", "commonStockSharesOutstanding": "672136000", "intangibleAssetsExcludingGoodwill": "403672000", "cashAndCashEquivalentsAtCarryingValue": "688622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "419439000", "profitLoss": "None", "dividendPayout": "685899000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1005621000", "capitalExpenditures": "324465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-781106000", "cashflowFromInvestment": "-318541000", "stockBasedCompensation": "34900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "685899000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26719000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "603685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2037014000, "cost_of_revenue": 637653000, "gross_profit": 1399361000, "research_and_development": null, "selling_general_admin": 138140000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 659014000, "depreciation_amortisation": 603685000, "ebitda": 1262699000, "interest_expense": 307806000, "interest_income": null, "other_non_operating": null, "pretax_income": 444856000, "tax_provision": 25417000, "effective_tax_rate": null, "net_income": 410785000, "net_income_continuing_ops": 419439000, "net_income_to_common": 410785000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 688622000, "short_term_investments": 2290000, "net_receivables": 340469000, "inventory": null, "other_current_assets": null, "total_current_assets": 1032490000, "net_ppe": null, "goodwill": null, "intangible_assets": 403672000, "goodwill_and_intangibles": 403672000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19277406000, "total_assets": 20309896000, "short_term_debt": 853159000, "accounts_payable": 281867000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 288276000, "long_term_debt": 8461176000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9175831000, "total_liabilities": 9464107000, "total_debt": 9314335000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -398792000, "total_equity": 10652547000, "shares_outstanding": 672136000, "operating_cash_flow": 1005621000, "stock_based_compensation": 34900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 324465000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -318541000, "dividends_paid": 685899000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -781106000, "free_cash_flow": 1330086000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "659014000", "ebitda": "1262699000", "netIncome": "410785000", "grossProfit": "1399361000", "depreciation": "None", "totalRevenue": "2037014000", "costOfRevenue": "637653000", "interestIncome": "335485000", "incomeBeforeTax": "444856000", "interestExpense": "307806000", "operatingIncome": "629088000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25417000", "reportedCurrency": "USD", "netInterestIncome": "-307806000", "nonInterestIncome": "None", "operatingExpenses": "770273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "637653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "603685000", "sellingGeneralAndAdministrative": "138140000", "netIncomeFromContinuingOperations": "419439000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6795000", "currentDebt": "None", "investments": "None", "totalAssets": "20309896000", "longTermDebt": "8461176000", "shortTermDebt": "853159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "403672000", "reportedCurrency": "USD", "retainedEarnings": "-398792000", "totalLiabilities": "9464107000", "otherCurrentAssets": "1109000", "totalCurrentAssets": "1032490000", "currentLongTermDebt": "None", "longTermInvestments": "1595022000", "shortTermInvestments": "2290000", "currentNetReceivables": "340469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19277406000", "currentAccountsPayable": "281867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16969774000", "shortLongTermDebtTotal": "8578375000", "totalShareholderEquity": "10652547000", "capitalLeaseObligations": "117199000", "otherCurrentLiabilities": "6409000", "totalCurrentLiabilities": "288276000", "otherNonCurrentLiabilities": "597456000", "totalNonCurrentLiabilities": "9175831000", "cashAndShortTermInvestments": "688622000", "commonStockSharesOutstanding": "672136000", "intangibleAssetsExcludingGoodwill": "403672000", "cashAndCashEquivalentsAtCarryingValue": "688622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "419439000", "profitLoss": "None", "dividendPayout": "685899000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1005621000", "capitalExpenditures": "324465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-781106000", "cashflowFromInvestment": "-318541000", "stockBasedCompensation": "34900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "685899000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26719000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "603685000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 1783400000, "cost_of_revenue": 556718000, "gross_profit": 1226682000, "ebit": 894115000, "ebitda": 1401380000, "pretax_income": 726901000, "tax_provision": 60952000, "net_income": 654273000, "net_income_to_common": 654273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 780518000, "total_current_assets": 1421431000, "total_assets": 18274022000, "short_term_debt": 667500000, "long_term_debt": 7616796000, "total_debt": 8284296000, "total_liabilities": 8548287000, "total_equity": 9525465000, "shares_outstanding": 618199000, "goodwill_and_intangibles": -3980000 }, "cash_flow": { "operating_cash_flow": 1071607000, "capital_expenditure": 264395000, "free_cash_flow": 1336002000, "dividends_paid": 657460000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285120, "ticker_id": 2380, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "894115000", "ebitda": "1401380000", "netIncome": "654273000", "grossProfit": "1226682000", "depreciation": "None", "totalRevenue": "1783400000", "costOfRevenue": "556718000", "interestIncome": "34823000", "incomeBeforeTax": "726901000", "interestExpense": "250201000", "operatingIncome": "638777000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "60952000", "reportedCurrency": "USD", "netInterestIncome": "-250201000", "nonInterestIncome": "None", "operatingExpenses": "587905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "556718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "507265000", "sellingGeneralAndAdministrative": "136807000", "netIncomeFromContinuingOperations": "665949000" }, "balance": { "goodwill": "-305739000", "inventory": "None", "commonStock": "6199000", "currentDebt": "None", "investments": "None", "totalAssets": "18274022000", "longTermDebt": "7616796000", "shortTermDebt": "667500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "301759000", "reportedCurrency": "USD", "retainedEarnings": "-122576000", "totalLiabilities": "8548287000", "otherCurrentAssets": "3239000", "totalCurrentAssets": "1421431000", "currentLongTermDebt": "None", "longTermInvestments": "1231893000", "shortTermInvestments": "330057000", "currentNetReceivables": "307617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16852591000", "currentAccountsPayable": "216237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15249383000", "shortLongTermDebtTotal": "7726781000", "totalShareholderEquity": "9525465000", "capitalLeaseObligations": "109985000", "otherCurrentLiabilities": "5308000", "totalCurrentLiabilities": "221545000", "otherNonCurrentLiabilities": "599961000", "totalNonCurrentLiabilities": "8326742000", "cashAndShortTermInvestments": "780518000", "commonStockSharesOutstanding": "618199000", "intangibleAssetsExcludingGoodwill": "301759000", "cashAndCashEquivalentsAtCarryingValue": "780518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "665949000", "profitLoss": "None", "dividendPayout": "657460000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-18453000", "operatingCashflow": "1071607000", "capitalExpenditures": "264395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300696000", "cashflowFromInvestment": "-136983000", "stockBasedCompensation": "33054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "657460000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1491000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "507265000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1783400000, "cost_of_revenue": 556718000, "gross_profit": 1226682000, "research_and_development": 4500000, "selling_general_admin": 136807000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 894115000, "depreciation_amortisation": 507265000, "ebitda": 1401380000, "interest_expense": 250201000, "interest_income": null, "other_non_operating": null, "pretax_income": 726901000, "tax_provision": 60952000, "effective_tax_rate": null, "net_income": 654273000, "net_income_continuing_ops": 665949000, "net_income_to_common": 654273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 780518000, "short_term_investments": 330057000, "net_receivables": 307617000, "inventory": null, "other_current_assets": null, "total_current_assets": 1421431000, "net_ppe": null, "goodwill": -305739000, "intangible_assets": 301759000, "goodwill_and_intangibles": -3980000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16852591000, "total_assets": 18274022000, "short_term_debt": 667500000, "accounts_payable": 216237000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 221545000, "long_term_debt": 7616796000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8326742000, "total_liabilities": 8548287000, "total_debt": 8284296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -122576000, "total_equity": 9525465000, "shares_outstanding": 618199000, "operating_cash_flow": 1071607000, "stock_based_compensation": 33054000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 264395000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136983000, "dividends_paid": 657460000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -300696000, "free_cash_flow": 1336002000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "894115000", "ebitda": "1401380000", "netIncome": "654273000", "grossProfit": "1226682000", "depreciation": "None", "totalRevenue": "1783400000", "costOfRevenue": "556718000", "interestIncome": "34823000", "incomeBeforeTax": "726901000", "interestExpense": "250201000", "operatingIncome": "638777000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "60952000", "reportedCurrency": "USD", "netInterestIncome": "-250201000", "nonInterestIncome": "None", "operatingExpenses": "587905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "556718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "507265000", "sellingGeneralAndAdministrative": "136807000", "netIncomeFromContinuingOperations": "665949000" }, "balance": { "goodwill": "-305739000", "inventory": "None", "commonStock": "6199000", "currentDebt": "None", "investments": "None", "totalAssets": "18274022000", "longTermDebt": "7616796000", "shortTermDebt": "667500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "301759000", "reportedCurrency": "USD", "retainedEarnings": "-122576000", "totalLiabilities": "8548287000", "otherCurrentAssets": "3239000", "totalCurrentAssets": "1421431000", "currentLongTermDebt": "None", "longTermInvestments": "1231893000", "shortTermInvestments": "330057000", "currentNetReceivables": "307617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16852591000", "currentAccountsPayable": "216237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15249383000", "shortLongTermDebtTotal": "7726781000", "totalShareholderEquity": "9525465000", "capitalLeaseObligations": "109985000", "otherCurrentLiabilities": "5308000", "totalCurrentLiabilities": "221545000", "otherNonCurrentLiabilities": "599961000", "totalNonCurrentLiabilities": "8326742000", "cashAndShortTermInvestments": "780518000", "commonStockSharesOutstanding": "618199000", "intangibleAssetsExcludingGoodwill": "301759000", "cashAndCashEquivalentsAtCarryingValue": "780518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "665949000", "profitLoss": "None", "dividendPayout": "657460000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-18453000", "operatingCashflow": "1071607000", "capitalExpenditures": "264395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300696000", "cashflowFromInvestment": "-136983000", "stockBasedCompensation": "33054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "657460000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1491000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "507265000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 1727684000, "cost_of_revenue": 530907000, "gross_profit": 1196777000, "ebit": 571641000, "ebitda": 1059550000, "pretax_income": 171188000, "tax_provision": 56654000, "net_income": 125976000, "net_income_to_common": 125976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146970000, "total_current_assets": 1051787000, "total_assets": 17826122000, "short_term_debt": 23400000, "long_term_debt": 7157886000, "total_debt": 7181286000, "total_liabilities": 8086280000, "total_equity": 9515508000, "shares_outstanding": 617858000, "goodwill_and_intangibles": 24401000 }, "cash_flow": { "operating_cash_flow": 861114000, "capital_expenditure": 17432000, "free_cash_flow": 878546000, "dividends_paid": 544740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285125, "ticker_id": 2380, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "571641000", "ebitda": "1059550000", "netIncome": "125976000", "grossProfit": "1196777000", "depreciation": "None", "totalRevenue": "1727684000", "costOfRevenue": "530907000", "interestIncome": "542331000", "incomeBeforeTax": "171188000", "interestExpense": "226823000", "operatingIncome": "565464000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "56654000", "reportedCurrency": "USD", "netInterestIncome": "-226823000", "nonInterestIncome": "None", "operatingExpenses": "631313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3500000", "otherNonOperatingIncome": "-167453000", "costofGoodsAndServicesSold": "530907000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "487909000", "sellingGeneralAndAdministrative": "118208000", "netIncomeFromContinuingOperations": "114534000" }, "balance": { "goodwill": "6001000", "inventory": "1", "commonStock": "6185000", "currentDebt": "None", "investments": "None", "totalAssets": "17826122000", "longTermDebt": "7157886000", "shortTermDebt": "23400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "18400000", "reportedCurrency": "USD", "retainedEarnings": "-119548000", "totalLiabilities": "8086280000", "otherCurrentAssets": "2859000", "totalCurrentAssets": "1051787000", "currentLongTermDebt": "None", "longTermInvestments": "1199132000", "shortTermInvestments": "597732000", "currentNetReceivables": "304226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16774335000", "currentAccountsPayable": "207815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15173561000", "shortLongTermDebtTotal": "7271565000", "totalShareholderEquity": "9515508000", "capitalLeaseObligations": "113679000", "otherCurrentLiabilities": "5326000", "totalCurrentLiabilities": "213141000", "otherNonCurrentLiabilities": "809389000", "totalNonCurrentLiabilities": "7873139000", "cashAndShortTermInvestments": "146970000", "commonStockSharesOutstanding": "617858000", "intangibleAssetsExcludingGoodwill": "18400000", "cashAndCashEquivalentsAtCarryingValue": "146970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114534000", "profitLoss": "None", "dividendPayout": "544740000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "9104000", "operatingCashflow": "861114000", "capitalExpenditures": "17432000", "changeInReceivables": "-9104000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-982731000", "cashflowFromInvestment": "-63217000", "stockBasedCompensation": "26639000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "544740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-184834000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "491409000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1727684000, "cost_of_revenue": 530907000, "gross_profit": 1196777000, "research_and_development": 3500000, "selling_general_admin": 118208000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 571641000, "depreciation_amortisation": 487909000, "ebitda": 1059550000, "interest_expense": 226823000, "interest_income": null, "other_non_operating": null, "pretax_income": 171188000, "tax_provision": 56654000, "effective_tax_rate": null, "net_income": 125976000, "net_income_continuing_ops": 114534000, "net_income_to_common": 125976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146970000, "short_term_investments": 597732000, "net_receivables": 304226000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1051787000, "net_ppe": null, "goodwill": 6001000, "intangible_assets": 18400000, "goodwill_and_intangibles": 24401000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16774335000, "total_assets": 17826122000, "short_term_debt": 23400000, "accounts_payable": 207815000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 213141000, "long_term_debt": 7157886000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7873139000, "total_liabilities": 8086280000, "total_debt": 7181286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -119548000, "total_equity": 9515508000, "shares_outstanding": 617858000, "operating_cash_flow": 861114000, "stock_based_compensation": 26639000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17432000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63217000, "dividends_paid": 544740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -982731000, "free_cash_flow": 878546000, "net_change_in_cash": -184834000 }, "raw_data": { "income": { "ebit": "571641000", "ebitda": "1059550000", "netIncome": "125976000", "grossProfit": "1196777000", "depreciation": "None", "totalRevenue": "1727684000", "costOfRevenue": "530907000", "interestIncome": "542331000", "incomeBeforeTax": "171188000", "interestExpense": "226823000", "operatingIncome": "565464000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "56654000", "reportedCurrency": "USD", "netInterestIncome": "-226823000", "nonInterestIncome": "None", "operatingExpenses": "631313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3500000", "otherNonOperatingIncome": "-167453000", "costofGoodsAndServicesSold": "530907000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "487909000", "sellingGeneralAndAdministrative": "118208000", "netIncomeFromContinuingOperations": "114534000" }, "balance": { "goodwill": "6001000", "inventory": "1", "commonStock": "6185000", "currentDebt": "None", "investments": "None", "totalAssets": "17826122000", "longTermDebt": "7157886000", "shortTermDebt": "23400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "18400000", "reportedCurrency": "USD", "retainedEarnings": "-119548000", "totalLiabilities": "8086280000", "otherCurrentAssets": "2859000", "totalCurrentAssets": "1051787000", "currentLongTermDebt": "None", "longTermInvestments": "1199132000", "shortTermInvestments": "597732000", "currentNetReceivables": "304226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16774335000", "currentAccountsPayable": "207815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15173561000", "shortLongTermDebtTotal": "7271565000", "totalShareholderEquity": "9515508000", "capitalLeaseObligations": "113679000", "otherCurrentLiabilities": "5326000", "totalCurrentLiabilities": "213141000", "otherNonCurrentLiabilities": "809389000", "totalNonCurrentLiabilities": "7873139000", "cashAndShortTermInvestments": "146970000", "commonStockSharesOutstanding": "617858000", "intangibleAssetsExcludingGoodwill": "18400000", "cashAndCashEquivalentsAtCarryingValue": "146970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114534000", "profitLoss": "None", "dividendPayout": "544740000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "9104000", "operatingCashflow": "861114000", "capitalExpenditures": "17432000", "changeInReceivables": "-9104000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-982731000", "cashflowFromInvestment": "-63217000", "stockBasedCompensation": "26639000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "544740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-184834000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "491409000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 1364585000, "cost_of_revenue": 417911000, "gross_profit": 946674000, "ebit": 949259000, "ebitda": 1344579000, "pretax_income": 853076000, "tax_provision": 3380000, "net_income": 844059000, "net_income_to_common": 844059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 334663000, "total_current_assets": 1801079000, "total_assets": 18459199000, "short_term_debt": 923900000, "long_term_debt": 7475702000, "total_debt": 8399602000, "total_liabilities": 8335537000, "total_equity": 10123662000, "shares_outstanding": 511385000, "goodwill_and_intangibles": 24539000 }, "cash_flow": { "operating_cash_flow": 618875000, "capital_expenditure": 216811000, "free_cash_flow": 835686000, "dividends_paid": 382132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285130, "ticker_id": 2380, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "949259000", "ebitda": "1344579000", "netIncome": "844059000", "grossProfit": "946674000", "depreciation": "None", "totalRevenue": "1364585000", "costOfRevenue": "417911000", "interestIncome": "301030000", "incomeBeforeTax": "853076000", "interestExpense": "204133000", "operatingIncome": "424286000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3380000", "reportedCurrency": "USD", "netInterestIncome": "-204133000", "nonInterestIncome": "None", "operatingExpenses": "522388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3100000", "otherNonOperatingIncome": "632923000", "costofGoodsAndServicesSold": "417911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "395320000", "sellingGeneralAndAdministrative": "104121000", "netIncomeFromContinuingOperations": "849696000" }, "balance": { "goodwill": "6139000", "inventory": "589340000", "commonStock": "6167000", "currentDebt": "None", "investments": "None", "totalAssets": "18459199000", "longTermDebt": "7475702000", "shortTermDebt": "923900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "18400000", "reportedCurrency": "USD", "retainedEarnings": "299115000", "totalLiabilities": "8335537000", "otherCurrentAssets": "-589340000", "totalCurrentAssets": "1801079000", "currentLongTermDebt": "None", "longTermInvestments": "1006899000", "shortTermInvestments": "1211739000", "currentNetReceivables": "254677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16658120000", "currentAccountsPayable": "220308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15189030000", "shortLongTermDebtTotal": "8399602000", "totalShareholderEquity": "10123662000", "capitalLeaseObligations": "123779000", "otherCurrentLiabilities": "-214942000", "totalCurrentLiabilities": "5366000", "otherNonCurrentLiabilities": "730690000", "totalNonCurrentLiabilities": "8330171000", "cashAndShortTermInvestments": "334663000", "commonStockSharesOutstanding": "511385000", "intangibleAssetsExcludingGoodwill": "18400000", "cashAndCashEquivalentsAtCarryingValue": "334663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "849696000", "profitLoss": "None", "dividendPayout": "382132000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "18079000", "operatingCashflow": "618875000", "capitalExpenditures": "216811000", "changeInReceivables": "-18079000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101141000", "cashflowFromInvestment": "-476259000", "stockBasedCompensation": "23150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "382132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "41475000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "395320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1364585000, "cost_of_revenue": 417911000, "gross_profit": 946674000, "research_and_development": 3100000, "selling_general_admin": 104121000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 949259000, "depreciation_amortisation": 395320000, "ebitda": 1344579000, "interest_expense": 204133000, "interest_income": null, "other_non_operating": null, "pretax_income": 853076000, "tax_provision": 3380000, "effective_tax_rate": null, "net_income": 844059000, "net_income_continuing_ops": 849696000, "net_income_to_common": 844059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 334663000, "short_term_investments": 1211739000, "net_receivables": 254677000, "inventory": 589340000, "other_current_assets": null, "total_current_assets": 1801079000, "net_ppe": null, "goodwill": 6139000, "intangible_assets": 18400000, "goodwill_and_intangibles": 24539000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16658120000, "total_assets": 18459199000, "short_term_debt": 923900000, "accounts_payable": 220308000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5366000, "long_term_debt": 7475702000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8330171000, "total_liabilities": 8335537000, "total_debt": 8399602000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 299115000, "total_equity": 10123662000, "shares_outstanding": 511385000, "operating_cash_flow": 618875000, "stock_based_compensation": 23150000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 216811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -476259000, "dividends_paid": 382132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101141000, "free_cash_flow": 835686000, "net_change_in_cash": 41475000 }, "raw_data": { "income": { "ebit": "949259000", "ebitda": "1344579000", "netIncome": "844059000", "grossProfit": "946674000", "depreciation": "None", "totalRevenue": "1364585000", "costOfRevenue": "417911000", "interestIncome": "301030000", "incomeBeforeTax": "853076000", "interestExpense": "204133000", "operatingIncome": "424286000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3380000", "reportedCurrency": "USD", "netInterestIncome": "-204133000", "nonInterestIncome": "None", "operatingExpenses": "522388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3100000", "otherNonOperatingIncome": "632923000", "costofGoodsAndServicesSold": "417911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "395320000", "sellingGeneralAndAdministrative": "104121000", "netIncomeFromContinuingOperations": "849696000" }, "balance": { "goodwill": "6139000", "inventory": "589340000", "commonStock": "6167000", "currentDebt": "None", "investments": "None", "totalAssets": "18459199000", "longTermDebt": "7475702000", "shortTermDebt": "923900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "18400000", "reportedCurrency": "USD", "retainedEarnings": "299115000", "totalLiabilities": "8335537000", "otherCurrentAssets": "-589340000", "totalCurrentAssets": "1801079000", "currentLongTermDebt": "None", "longTermInvestments": "1006899000", "shortTermInvestments": "1211739000", "currentNetReceivables": "254677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16658120000", "currentAccountsPayable": "220308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15189030000", "shortLongTermDebtTotal": "8399602000", "totalShareholderEquity": "10123662000", "capitalLeaseObligations": "123779000", "otherCurrentLiabilities": "-214942000", "totalCurrentLiabilities": "5366000", "otherNonCurrentLiabilities": "730690000", "totalNonCurrentLiabilities": "8330171000", "cashAndShortTermInvestments": "334663000", "commonStockSharesOutstanding": "511385000", "intangibleAssetsExcludingGoodwill": "18400000", "cashAndCashEquivalentsAtCarryingValue": "334663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "849696000", "profitLoss": "None", "dividendPayout": "382132000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "18079000", "operatingCashflow": "618875000", "capitalExpenditures": "216811000", "changeInReceivables": "-18079000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101141000", "cashflowFromInvestment": "-476259000", "stockBasedCompensation": "23150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "382132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "41475000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "395320000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 1057893000, "cost_of_revenue": 342969000, "gross_profit": 714924000, "ebit": 332752000, "ebitda": 595992000, "pretax_income": 1003855000, "tax_provision": 978000, "net_income": 1000833000, "net_income_to_common": 1000833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293188000, "total_current_assets": 1219390000, "total_assets": 11614498000, "short_term_debt": 144900000, "long_term_debt": 5355480000, "total_debt": 5500380000, "total_liabilities": 5928460000, "total_equity": 5686038000, "shares_outstanding": 431633000, "goodwill_and_intangibles": 32115000 }, "cash_flow": { "operating_cash_flow": 589913000, "capital_expenditure": 227218000, "free_cash_flow": 817131000, "dividends_paid": 379874000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285135, "ticker_id": 2380, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "332752000", "ebitda": "595992000", "netIncome": "1000833000", "grossProfit": "714924000", "depreciation": "None", "totalRevenue": "1057893000", "costOfRevenue": "342969000", "interestIncome": "598681000", "incomeBeforeTax": "1003855000", "interestExpense": "186904000", "operatingIncome": "332612000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "978000", "reportedCurrency": "USD", "netInterestIncome": "-186904000", "nonInterestIncome": "None", "operatingExpenses": "382312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3200000", "otherNonOperatingIncome": "667315000", "costofGoodsAndServicesSold": "342969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "263240000", "sellingGeneralAndAdministrative": "91264000", "netIncomeFromContinuingOperations": "926896000" }, "balance": { "goodwill": "13015000", "inventory": "512436000", "commonStock": "4325000", "currentDebt": "None", "investments": "None", "totalAssets": "11614498000", "longTermDebt": "5355480000", "shortTermDebt": "144900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "19100000", "reportedCurrency": "USD", "retainedEarnings": "-162812000", "totalLiabilities": "5928460000", "otherCurrentAssets": "-512436000", "totalCurrentAssets": "1219390000", "currentLongTermDebt": "None", "longTermInvestments": "707840000", "shortTermInvestments": "706954000", "currentNetReceivables": "219248000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10395108000", "currentAccountsPayable": "146457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9351713000", "shortLongTermDebtTotal": "5500380000", "totalShareholderEquity": "5686038000", "capitalLeaseObligations": "96619000", "otherCurrentLiabilities": "-141091000", "totalCurrentLiabilities": "5366000", "otherNonCurrentLiabilities": "421157000", "totalNonCurrentLiabilities": "5923094000", "cashAndShortTermInvestments": "293188000", "commonStockSharesOutstanding": "431633000", "intangibleAssetsExcludingGoodwill": "19100000", "cashAndCashEquivalentsAtCarryingValue": "293188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1002877000", "profitLoss": "None", "dividendPayout": "379874000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "559000", "operatingCashflow": "589913000", "capitalExpenditures": "227218000", "changeInReceivables": "-559000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-387399000", "cashflowFromInvestment": "-33273000", "stockBasedCompensation": "23685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "379874000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "169241000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1490000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288955000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1057893000, "cost_of_revenue": 342969000, "gross_profit": 714924000, "research_and_development": 3200000, "selling_general_admin": 91264000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 332752000, "depreciation_amortisation": 263240000, "ebitda": 595992000, "interest_expense": 186904000, "interest_income": null, "other_non_operating": null, "pretax_income": 1003855000, "tax_provision": 978000, "effective_tax_rate": null, "net_income": 1000833000, "net_income_continuing_ops": 926896000, "net_income_to_common": 1000833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293188000, "short_term_investments": 706954000, "net_receivables": 219248000, "inventory": 512436000, "other_current_assets": null, "total_current_assets": 1219390000, "net_ppe": null, "goodwill": 13015000, "intangible_assets": 19100000, "goodwill_and_intangibles": 32115000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10395108000, "total_assets": 11614498000, "short_term_debt": 144900000, "accounts_payable": 146457000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5366000, "long_term_debt": 5355480000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5923094000, "total_liabilities": 5928460000, "total_debt": 5500380000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -162812000, "total_equity": 5686038000, "shares_outstanding": 431633000, "operating_cash_flow": 589913000, "stock_based_compensation": 23685000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 227218000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33273000, "dividends_paid": 379874000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -387399000, "free_cash_flow": 817131000, "net_change_in_cash": 169241000 }, "raw_data": { "income": { "ebit": "332752000", "ebitda": "595992000", "netIncome": "1000833000", "grossProfit": "714924000", "depreciation": "None", "totalRevenue": "1057893000", "costOfRevenue": "342969000", "interestIncome": "598681000", "incomeBeforeTax": "1003855000", "interestExpense": "186904000", "operatingIncome": "332612000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "978000", "reportedCurrency": "USD", "netInterestIncome": "-186904000", "nonInterestIncome": "None", "operatingExpenses": "382312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3200000", "otherNonOperatingIncome": "667315000", "costofGoodsAndServicesSold": "342969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "263240000", "sellingGeneralAndAdministrative": "91264000", "netIncomeFromContinuingOperations": "926896000" }, "balance": { "goodwill": "13015000", "inventory": "512436000", "commonStock": "4325000", "currentDebt": "None", "investments": "None", "totalAssets": "11614498000", "longTermDebt": "5355480000", "shortTermDebt": "144900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "19100000", "reportedCurrency": "USD", "retainedEarnings": "-162812000", "totalLiabilities": "5928460000", "otherCurrentAssets": "-512436000", "totalCurrentAssets": "1219390000", "currentLongTermDebt": "None", "longTermInvestments": "707840000", "shortTermInvestments": "706954000", "currentNetReceivables": "219248000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10395108000", "currentAccountsPayable": "146457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9351713000", "shortLongTermDebtTotal": "5500380000", "totalShareholderEquity": "5686038000", "capitalLeaseObligations": "96619000", "otherCurrentLiabilities": "-141091000", "totalCurrentLiabilities": "5366000", "otherNonCurrentLiabilities": "421157000", "totalNonCurrentLiabilities": "5923094000", "cashAndShortTermInvestments": "293188000", "commonStockSharesOutstanding": "431633000", "intangibleAssetsExcludingGoodwill": "19100000", "cashAndCashEquivalentsAtCarryingValue": "293188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1002877000", "profitLoss": "None", "dividendPayout": "379874000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "559000", "operatingCashflow": "589913000", "capitalExpenditures": "227218000", "changeInReceivables": "-559000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-387399000", "cashflowFromInvestment": "-33273000", "stockBasedCompensation": "23685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "379874000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "169241000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1490000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288955000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 1158884000, "cost_of_revenue": 336951000, "gross_profit": 821933000, "ebit": 489401000, "ebitda": 767280000, "pretax_income": 410244000, "tax_provision": -3317000, "net_income": 410605000, "net_income_to_common": 410605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123947000, "total_current_assets": 342636000, "total_assets": 10997867000, "short_term_debt": 169300000, "long_term_debt": 5315767000, "total_debt": 5485067000, "total_liabilities": 6051017000, "total_equity": 4946850000, "shares_outstanding": 421799000, "goodwill_and_intangibles": 27584000 }, "cash_flow": { "operating_cash_flow": 583628000, "capital_expenditure": 128195000, "free_cash_flow": 711823000, "dividends_paid": 531565000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285140, "ticker_id": 2380, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "489401000", "ebitda": "767280000", "netIncome": "410605000", "grossProfit": "821933000", "depreciation": "None", "totalRevenue": "1158884000", "costOfRevenue": "336951000", "interestIncome": "177395000", "incomeBeforeTax": "410244000", "interestExpense": "177395000", "operatingIncome": "477587000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3317000", "reportedCurrency": "USD", "netInterestIncome": "-177395000", "nonInterestIncome": "None", "operatingExpenses": "344346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1700000", "otherNonOperatingIncome": "11814000", "costofGoodsAndServicesSold": "336951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277879000", "sellingGeneralAndAdministrative": "96942000", "netIncomeFromContinuingOperations": "308689000" }, "balance": { "goodwill": "13084000", "inventory": "None", "commonStock": "4318000", "currentDebt": "None", "investments": "None", "totalAssets": "10997867000", "longTermDebt": "5315767000", "shortTermDebt": "169300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "14500000", "reportedCurrency": "USD", "retainedEarnings": "-904679000", "totalLiabilities": "6051017000", "otherCurrentAssets": "-342636000", "totalCurrentAssets": "342636000", "currentLongTermDebt": "None", "longTermInvestments": "578100000", "shortTermInvestments": "9353000", "currentNetReceivables": "218689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10655231000", "currentAccountsPayable": "170082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9209053000", "shortLongTermDebtTotal": "5485067000", "totalShareholderEquity": "4946850000", "capitalLeaseObligations": "92711000", "otherCurrentLiabilities": "-43808000", "totalCurrentLiabilities": "126274000", "otherNonCurrentLiabilities": "438894000", "totalNonCurrentLiabilities": "5924743000", "cashAndShortTermInvestments": "123947000", "commonStockSharesOutstanding": "421799000", "intangibleAssetsExcludingGoodwill": "14500000", "cashAndCashEquivalentsAtCarryingValue": "123947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413561000", "profitLoss": "None", "dividendPayout": "531565000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3611000", "operatingCashflow": "583628000", "capitalExpenditures": "128195000", "changeInReceivables": "34160000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-482841000", "cashflowFromInvestment": "-120421000", "stockBasedCompensation": "20200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "531565000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19634000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-575000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1158884000, "cost_of_revenue": 336951000, "gross_profit": 821933000, "research_and_development": 1700000, "selling_general_admin": 96942000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 489401000, "depreciation_amortisation": 277879000, "ebitda": 767280000, "interest_expense": 177395000, "interest_income": null, "other_non_operating": null, "pretax_income": 410244000, "tax_provision": -3317000, "effective_tax_rate": null, "net_income": 410605000, "net_income_continuing_ops": 308689000, "net_income_to_common": 410605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123947000, "short_term_investments": 9353000, "net_receivables": 218689000, "inventory": null, "other_current_assets": null, "total_current_assets": 342636000, "net_ppe": null, "goodwill": 13084000, "intangible_assets": 14500000, "goodwill_and_intangibles": 27584000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10655231000, "total_assets": 10997867000, "short_term_debt": 169300000, "accounts_payable": 170082000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126274000, "long_term_debt": 5315767000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5924743000, "total_liabilities": 6051017000, "total_debt": 5485067000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -904679000, "total_equity": 4946850000, "shares_outstanding": 421799000, "operating_cash_flow": 583628000, "stock_based_compensation": 20200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128195000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120421000, "dividends_paid": 531565000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -482841000, "free_cash_flow": 711823000, "net_change_in_cash": -19634000 }, "raw_data": { "income": { "ebit": "489401000", "ebitda": "767280000", "netIncome": "410605000", "grossProfit": "821933000", "depreciation": "None", "totalRevenue": "1158884000", "costOfRevenue": "336951000", "interestIncome": "177395000", "incomeBeforeTax": "410244000", "interestExpense": "177395000", "operatingIncome": "477587000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3317000", "reportedCurrency": "USD", "netInterestIncome": "-177395000", "nonInterestIncome": "None", "operatingExpenses": "344346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1700000", "otherNonOperatingIncome": "11814000", "costofGoodsAndServicesSold": "336951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277879000", "sellingGeneralAndAdministrative": "96942000", "netIncomeFromContinuingOperations": "308689000" }, "balance": { "goodwill": "13084000", "inventory": "None", "commonStock": "4318000", "currentDebt": "None", "investments": "None", "totalAssets": "10997867000", "longTermDebt": "5315767000", "shortTermDebt": "169300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "14500000", "reportedCurrency": "USD", "retainedEarnings": "-904679000", "totalLiabilities": "6051017000", "otherCurrentAssets": "-342636000", "totalCurrentAssets": "342636000", "currentLongTermDebt": "None", "longTermInvestments": "578100000", "shortTermInvestments": "9353000", "currentNetReceivables": "218689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10655231000", "currentAccountsPayable": "170082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9209053000", "shortLongTermDebtTotal": "5485067000", "totalShareholderEquity": "4946850000", "capitalLeaseObligations": "92711000", "otherCurrentLiabilities": "-43808000", "totalCurrentLiabilities": "126274000", "otherNonCurrentLiabilities": "438894000", "totalNonCurrentLiabilities": "5924743000", "cashAndShortTermInvestments": "123947000", "commonStockSharesOutstanding": "421799000", "intangibleAssetsExcludingGoodwill": "14500000", "cashAndCashEquivalentsAtCarryingValue": "123947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413561000", "profitLoss": "None", "dividendPayout": "531565000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3611000", "operatingCashflow": "583628000", "capitalExpenditures": "128195000", "changeInReceivables": "34160000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-482841000", "cashflowFromInvestment": "-120421000", "stockBasedCompensation": "20200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "531565000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19634000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-575000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277879000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 1164762000, "cost_of_revenue": 328559000, "gross_profit": 836203000, "ebit": 582685000, "ebitda": 893065000, "pretax_income": 500063000, "tax_provision": 1600000, "net_income": 497795000, "net_income_to_common": 497795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143581000, "total_current_assets": 328109000, "total_assets": 10999100000, "short_term_debt": 0, "long_term_debt": 4873872000, "total_debt": 4873872000, "total_liabilities": 5564365000, "total_equity": 5333804000, "shares_outstanding": 421379000, "goodwill_and_intangibles": 183872000 }, "cash_flow": { "operating_cash_flow": 637936000, "capital_expenditure": 230224000, "free_cash_flow": 868160000, "dividends_paid": 529756000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285145, "ticker_id": 2380, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "582685000", "ebitda": "893065000", "netIncome": "497795000", "grossProfit": "836203000", "depreciation": "None", "totalRevenue": "1164762000", "costOfRevenue": "328559000", "interestIncome": "183339000", "incomeBeforeTax": "500063000", "interestExpense": "183339000", "operatingIncome": "582406000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-183339000", "nonInterestIncome": "None", "operatingExpenses": "253797000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5300000", "otherNonOperatingIncome": "13041000", "costofGoodsAndServicesSold": "328559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310380000", "sellingGeneralAndAdministrative": "87797000", "netIncomeFromContinuingOperations": "498463000" }, "balance": { "goodwill": "None", "inventory": "328109000", "commonStock": "4214000", "currentDebt": "None", "investments": "None", "totalAssets": "10999100000", "longTermDebt": "4873872000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "183872000", "reportedCurrency": "USD", "retainedEarnings": "-787707000", "totalLiabilities": "5564365000", "otherCurrentAssets": "-328109000", "totalCurrentAssets": "328109000", "currentLongTermDebt": "None", "longTermInvestments": "570922000", "shortTermInvestments": "10302000", "currentNetReceivables": "184528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10670991000", "currentAccountsPayable": "174903000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9273599000", "shortLongTermDebtTotal": "4873872000", "totalShareholderEquity": "5333804000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "130262000", "totalCurrentLiabilities": "305165000", "otherNonCurrentLiabilities": "385328000", "totalNonCurrentLiabilities": "5259200000", "cashAndShortTermInvestments": "143581000", "commonStockSharesOutstanding": "421379000", "intangibleAssetsExcludingGoodwill": "183872000", "cashAndCashEquivalentsAtCarryingValue": "143581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "498463000", "profitLoss": "None", "dividendPayout": "529756000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-13592000", "operatingCashflow": "637936000", "capitalExpenditures": "230224000", "changeInReceivables": "5229000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-986513000", "cashflowFromInvestment": "253645000", "stockBasedCompensation": "18221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "529756000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94932000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "310380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1164762000, "cost_of_revenue": 328559000, "gross_profit": 836203000, "research_and_development": 5300000, "selling_general_admin": 87797000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 582685000, "depreciation_amortisation": 310380000, "ebitda": 893065000, "interest_expense": 183339000, "interest_income": null, "other_non_operating": null, "pretax_income": 500063000, "tax_provision": 1600000, "effective_tax_rate": null, "net_income": 497795000, "net_income_continuing_ops": 498463000, "net_income_to_common": 497795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143581000, "short_term_investments": 10302000, "net_receivables": 184528000, "inventory": 328109000, "other_current_assets": null, "total_current_assets": 328109000, "net_ppe": null, "goodwill": null, "intangible_assets": 183872000, "goodwill_and_intangibles": 183872000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10670991000, "total_assets": 10999100000, "short_term_debt": 0, "accounts_payable": 174903000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305165000, "long_term_debt": 4873872000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5259200000, "total_liabilities": 5564365000, "total_debt": 4873872000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -787707000, "total_equity": 5333804000, "shares_outstanding": 421379000, "operating_cash_flow": 637936000, "stock_based_compensation": 18221000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 230224000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 253645000, "dividends_paid": 529756000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -986513000, "free_cash_flow": 868160000, "net_change_in_cash": -94932000 }, "raw_data": { "income": { "ebit": "582685000", "ebitda": "893065000", "netIncome": "497795000", "grossProfit": "836203000", "depreciation": "None", "totalRevenue": "1164762000", "costOfRevenue": "328559000", "interestIncome": "183339000", "incomeBeforeTax": "500063000", "interestExpense": "183339000", "operatingIncome": "582406000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-183339000", "nonInterestIncome": "None", "operatingExpenses": "253797000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5300000", "otherNonOperatingIncome": "13041000", "costofGoodsAndServicesSold": "328559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310380000", "sellingGeneralAndAdministrative": "87797000", "netIncomeFromContinuingOperations": "498463000" }, "balance": { "goodwill": "None", "inventory": "328109000", "commonStock": "4214000", "currentDebt": "None", "investments": "None", "totalAssets": "10999100000", "longTermDebt": "4873872000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "183872000", "reportedCurrency": "USD", "retainedEarnings": "-787707000", "totalLiabilities": "5564365000", "otherCurrentAssets": "-328109000", "totalCurrentAssets": "328109000", "currentLongTermDebt": "None", "longTermInvestments": "570922000", "shortTermInvestments": "10302000", "currentNetReceivables": "184528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10670991000", "currentAccountsPayable": "174903000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9273599000", "shortLongTermDebtTotal": "4873872000", "totalShareholderEquity": "5333804000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "130262000", "totalCurrentLiabilities": "305165000", "otherNonCurrentLiabilities": "385328000", "totalNonCurrentLiabilities": "5259200000", "cashAndShortTermInvestments": "143581000", "commonStockSharesOutstanding": "421379000", "intangibleAssetsExcludingGoodwill": "183872000", "cashAndCashEquivalentsAtCarryingValue": "143581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "498463000", "profitLoss": "None", "dividendPayout": "529756000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-13592000", "operatingCashflow": "637936000", "capitalExpenditures": "230224000", "changeInReceivables": "5229000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-986513000", "cashflowFromInvestment": "253645000", "stockBasedCompensation": "18221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "529756000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94932000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "310380000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 558016000, "cost_of_revenue": 172218000, "gross_profit": 385798000, "ebit": 207772000, "ebitda": 364268000, "pretax_income": 135503000, "tax_provision": -239000, "net_income": 164898000, "net_income_to_common": 164898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169603000, "total_current_assets": 590051000, "total_assets": 19585446000, "short_term_debt": 855500000, "long_term_debt": 8184969000, "total_debt": 9040469000, "total_liabilities": 9039844000, "total_equity": 10388906000, "shares_outstanding": 672771000, "goodwill_and_intangibles": 318549000 }, "cash_flow": { "operating_cash_flow": 242986000, "capital_expenditure": 63441000, "free_cash_flow": 306427000, "dividends_paid": 182882000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285108, "ticker_id": 2380, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "207772000", "ebitda": "364268000", "netIncome": "164898000", "grossProfit": "385798000", "depreciation": "None", "totalRevenue": "558016000", "costOfRevenue": "172218000", "interestIncome": "None", "incomeBeforeTax": "135503000", "interestExpense": "83125000", "operatingIncome": "207772000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-239000", "reportedCurrency": "USD", "netInterestIncome": "-70650000", "nonInterestIncome": "None", "operatingExpenses": "178026000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156496000", "sellingGeneralAndAdministrative": "37187000", "netIncomeFromContinuingOperations": "166347000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6744000", "currentDebt": "None", "investments": "None", "totalAssets": "19585446000", "longTermDebt": "8184969000", "shortTermDebt": "855500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "318549000", "reportedCurrency": "USD", "retainedEarnings": "-546714000", "totalLiabilities": "9039844000", "otherCurrentAssets": "None", "totalCurrentAssets": "590051000", "currentLongTermDebt": "None", "longTermInvestments": "1545688000", "shortTermInvestments": "None", "currentNetReceivables": "420448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "446181000", "currentAccountsPayable": "254314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8305308000", "totalShareholderEquity": "10388906000", "capitalLeaseObligations": "120339000", "otherCurrentLiabilities": "-254314000", "totalCurrentLiabilities": "254314000", "otherNonCurrentLiabilities": "480222000", "totalNonCurrentLiabilities": "8785530000", "cashAndShortTermInvestments": "169603000", "commonStockSharesOutstanding": "672771000", "intangibleAssetsExcludingGoodwill": "318549000", "cashAndCashEquivalentsAtCarryingValue": "169603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157362000", "profitLoss": "None", "dividendPayout": "182882000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "242986000", "capitalExpenditures": "63441000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237671000", "cashflowFromInvestment": "-48506000", "stockBasedCompensation": "12728000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182882000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-462000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 558016000, "cost_of_revenue": 172218000, "gross_profit": 385798000, "research_and_development": null, "selling_general_admin": 37187000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207772000, "depreciation_amortisation": 156496000, "ebitda": 364268000, "interest_expense": 83125000, "interest_income": null, "other_non_operating": null, "pretax_income": 135503000, "tax_provision": -239000, "effective_tax_rate": null, "net_income": 164898000, "net_income_continuing_ops": 166347000, "net_income_to_common": 164898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169603000, "short_term_investments": null, "net_receivables": 420448000, "inventory": null, "other_current_assets": null, "total_current_assets": 590051000, "net_ppe": null, "goodwill": null, "intangible_assets": 318549000, "goodwill_and_intangibles": 318549000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 446181000, "total_assets": 19585446000, "short_term_debt": 855500000, "accounts_payable": 254314000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 254314000, "long_term_debt": 8184969000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8785530000, "total_liabilities": 9039844000, "total_debt": 9040469000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -546714000, "total_equity": 10388906000, "shares_outstanding": 672771000, "operating_cash_flow": 242986000, "stock_based_compensation": 12728000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63441000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48506000, "dividends_paid": 182882000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -237671000, "free_cash_flow": 306427000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "207772000", "ebitda": "364268000", "netIncome": "164898000", "grossProfit": "385798000", "depreciation": "None", "totalRevenue": "558016000", "costOfRevenue": "172218000", "interestIncome": "None", "incomeBeforeTax": "135503000", "interestExpense": "83125000", "operatingIncome": "207772000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-239000", "reportedCurrency": "USD", "netInterestIncome": "-70650000", "nonInterestIncome": "None", "operatingExpenses": "178026000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156496000", "sellingGeneralAndAdministrative": "37187000", "netIncomeFromContinuingOperations": "166347000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6744000", "currentDebt": "None", "investments": "None", "totalAssets": "19585446000", "longTermDebt": "8184969000", "shortTermDebt": "855500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "318549000", "reportedCurrency": "USD", "retainedEarnings": "-546714000", "totalLiabilities": "9039844000", "otherCurrentAssets": "None", "totalCurrentAssets": "590051000", "currentLongTermDebt": "None", "longTermInvestments": "1545688000", "shortTermInvestments": "None", "currentNetReceivables": "420448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "446181000", "currentAccountsPayable": "254314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8305308000", "totalShareholderEquity": "10388906000", "capitalLeaseObligations": "120339000", "otherCurrentLiabilities": "-254314000", "totalCurrentLiabilities": "254314000", "otherNonCurrentLiabilities": "480222000", "totalNonCurrentLiabilities": "8785530000", "cashAndShortTermInvestments": "169603000", "commonStockSharesOutstanding": "672771000", "intangibleAssetsExcludingGoodwill": "318549000", "cashAndCashEquivalentsAtCarryingValue": "169603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157362000", "profitLoss": "None", "dividendPayout": "182882000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "242986000", "capitalExpenditures": "63441000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237671000", "cashflowFromInvestment": "-48506000", "stockBasedCompensation": "12728000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182882000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-462000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156496000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 542456000, "cost_of_revenue": 480924000, "gross_profit": 61532000, "ebit": 238755000, "ebitda": 392800000, "pretax_income": 154401000, "tax_provision": 1091000, "net_income": 151163000, "net_income_to_common": 151163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212794000, "total_current_assets": 965693000, "total_assets": 19688250000, "short_term_debt": 893748000, "long_term_debt": 8185933000, "total_debt": 9079681000, "total_liabilities": 9120372000, "total_equity": 10391836000, "shares_outstanding": 674146000, "goodwill_and_intangibles": 334527000 }, "cash_flow": { "operating_cash_flow": 258370999, "capital_expenditure": 115649999, "free_cash_flow": 374020998, "dividends_paid": 183428000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285109, "ticker_id": 2380, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238755000", "ebitda": "392800000", "netIncome": "151163000", "grossProfit": "61532000", "depreciation": "None", "totalRevenue": "542456000", "costOfRevenue": "480924000", "interestIncome": "84383000", "incomeBeforeTax": "154401000", "interestExpense": "84354000", "operatingIncome": "179047000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1091000", "reportedCurrency": "USD", "netInterestIncome": "-69102000", "nonInterestIncome": "None", "operatingExpenses": "-117515000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "480924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154045000", "sellingGeneralAndAdministrative": "36530000", "netIncomeFromContinuingOperations": "153310000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6741000", "currentDebt": "None", "investments": "None", "totalAssets": "19688250000", "longTermDebt": "8185933000", "shortTermDebt": "893748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "334527000", "reportedCurrency": "USD", "retainedEarnings": "-528730000", "totalLiabilities": "9120372000", "otherCurrentAssets": "None", "totalCurrentAssets": "965693000", "currentLongTermDebt": "None", "longTermInvestments": "1553987000", "shortTermInvestments": "None", "currentNetReceivables": "752899000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18722557000", "currentAccountsPayable": "291537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16896888000", "shortLongTermDebtTotal": "8640538000", "totalShareholderEquity": "10391836000", "capitalLeaseObligations": "120078000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "893748000", "otherNonCurrentLiabilities": "522854000", "totalNonCurrentLiabilities": "8226624000", "cashAndShortTermInvestments": "212794000", "commonStockSharesOutstanding": "674146000", "intangibleAssetsExcludingGoodwill": "334527000", "cashAndCashEquivalentsAtCarryingValue": "212794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150505000", "profitLoss": "None", "dividendPayout": "183428000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "258370999", "capitalExpenditures": "115649999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317375000", "cashflowFromInvestment": "111317000", "stockBasedCompensation": "7947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "183428000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61485000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154045000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 542456000, "cost_of_revenue": 480924000, "gross_profit": 61532000, "research_and_development": null, "selling_general_admin": 36530000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238755000, "depreciation_amortisation": 154045000, "ebitda": 392800000, "interest_expense": 84354000, "interest_income": null, "other_non_operating": null, "pretax_income": 154401000, "tax_provision": 1091000, "effective_tax_rate": null, "net_income": 151163000, "net_income_continuing_ops": 153310000, "net_income_to_common": 151163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212794000, "short_term_investments": null, "net_receivables": 752899000, "inventory": null, "other_current_assets": null, "total_current_assets": 965693000, "net_ppe": null, "goodwill": null, "intangible_assets": 334527000, "goodwill_and_intangibles": 334527000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18722557000, "total_assets": 19688250000, "short_term_debt": 893748000, "accounts_payable": 291537000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 893748000, "long_term_debt": 8185933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8226624000, "total_liabilities": 9120372000, "total_debt": 9079681000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -528730000, "total_equity": 10391836000, "shares_outstanding": 674146000, "operating_cash_flow": 258370999, "stock_based_compensation": 7947000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115649999, "acquisitions": null, "other_investing": null, "investing_cash_flow": 111317000, "dividends_paid": 183428000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -317375000, "free_cash_flow": 374020998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238755000", "ebitda": "392800000", "netIncome": "151163000", "grossProfit": "61532000", "depreciation": "None", "totalRevenue": "542456000", "costOfRevenue": "480924000", "interestIncome": "84383000", "incomeBeforeTax": "154401000", "interestExpense": "84354000", "operatingIncome": "179047000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1091000", "reportedCurrency": "USD", "netInterestIncome": "-69102000", "nonInterestIncome": "None", "operatingExpenses": "-117515000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "480924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154045000", "sellingGeneralAndAdministrative": "36530000", "netIncomeFromContinuingOperations": "153310000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6741000", "currentDebt": "None", "investments": "None", "totalAssets": "19688250000", "longTermDebt": "8185933000", "shortTermDebt": "893748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "334527000", "reportedCurrency": "USD", "retainedEarnings": "-528730000", "totalLiabilities": "9120372000", "otherCurrentAssets": "None", "totalCurrentAssets": "965693000", "currentLongTermDebt": "None", "longTermInvestments": "1553987000", "shortTermInvestments": "None", "currentNetReceivables": "752899000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18722557000", "currentAccountsPayable": "291537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16896888000", "shortLongTermDebtTotal": "8640538000", "totalShareholderEquity": "10391836000", "capitalLeaseObligations": "120078000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "893748000", "otherNonCurrentLiabilities": "522854000", "totalNonCurrentLiabilities": "8226624000", "cashAndShortTermInvestments": "212794000", "commonStockSharesOutstanding": "674146000", "intangibleAssetsExcludingGoodwill": "334527000", "cashAndCashEquivalentsAtCarryingValue": "212794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150505000", "profitLoss": "None", "dividendPayout": "183428000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "258370999", "capitalExpenditures": "115649999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317375000", "cashflowFromInvestment": "111317000", "stockBasedCompensation": "7947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "183428000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61485000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154045000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 535861000, "cost_of_revenue": 163982000, "gross_profit": 371879000, "ebit": 302511000, "ebitda": 460780000, "pretax_income": 140930000, "tax_provision": 875000, "net_income": 137135000, "net_income_to_common": 137135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159339000, "total_current_assets": 1135437000, "total_assets": 19880039000, "short_term_debt": 36641000, "long_term_debt": 8188199000, "total_debt": 8224840000, "total_liabilities": 9195037000, "total_equity": 10486208000, "shares_outstanding": 675423000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 332428000, "capital_expenditure": 93756000, "free_cash_flow": 426184000, "dividends_paid": 176837000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285111, "ticker_id": 2380, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "302511000", "ebitda": "460780000", "netIncome": "137135000", "grossProfit": "371879000", "depreciation": "None", "totalRevenue": "535861000", "costOfRevenue": "163982000", "interestIncome": "84218000", "incomeBeforeTax": "140930000", "interestExpense": "161581000", "operatingIncome": "187229000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "875000", "reportedCurrency": "USD", "netInterestIncome": "-71886000", "nonInterestIncome": "None", "operatingExpenses": "184650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158269000", "sellingGeneralAndAdministrative": "66839000", "netIncomeFromContinuingOperations": "140055000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6772000", "currentDebt": "None", "investments": "None", "totalAssets": "19880039000", "longTermDebt": "8188199000", "shortTermDebt": "36641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-496466000", "totalLiabilities": "9195037000", "otherCurrentAssets": "1142000", "totalCurrentAssets": "1135437000", "currentLongTermDebt": "36641000", "longTermInvestments": "1563692000", "shortTermInvestments": "None", "currentNetReceivables": "974956000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18744602000", "currentAccountsPayable": "316485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16879256000", "shortLongTermDebtTotal": "8346105000", "totalShareholderEquity": "10486208000", "capitalLeaseObligations": "121265000", "otherCurrentLiabilities": "6364000", "totalCurrentLiabilities": "359490000", "otherNonCurrentLiabilities": "526083000", "totalNonCurrentLiabilities": "8835547000", "cashAndShortTermInvestments": "159339000", "commonStockSharesOutstanding": "675423000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "159339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-298688000", "profitLoss": "None", "dividendPayout": "176837000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "332428000", "capitalExpenditures": "93756000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142762000", "cashflowFromInvestment": "-257011000", "stockBasedCompensation": "-18349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176837000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "119014000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-787821000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 535861000, "cost_of_revenue": 163982000, "gross_profit": 371879000, "research_and_development": null, "selling_general_admin": 66839000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 302511000, "depreciation_amortisation": 158269000, "ebitda": 460780000, "interest_expense": 161581000, "interest_income": null, "other_non_operating": null, "pretax_income": 140930000, "tax_provision": 875000, "effective_tax_rate": null, "net_income": 137135000, "net_income_continuing_ops": 140055000, "net_income_to_common": 137135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159339000, "short_term_investments": null, "net_receivables": 974956000, "inventory": null, "other_current_assets": null, "total_current_assets": 1135437000, "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": 18744602000, "total_assets": 19880039000, "short_term_debt": 36641000, "accounts_payable": 316485000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 359490000, "long_term_debt": 8188199000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8835547000, "total_liabilities": 9195037000, "total_debt": 8224840000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -496466000, "total_equity": 10486208000, "shares_outstanding": 675423000, "operating_cash_flow": 332428000, "stock_based_compensation": -18349000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93756000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -257011000, "dividends_paid": 176837000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -142762000, "free_cash_flow": 426184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "302511000", "ebitda": "460780000", "netIncome": "137135000", "grossProfit": "371879000", "depreciation": "None", "totalRevenue": "535861000", "costOfRevenue": "163982000", "interestIncome": "84218000", "incomeBeforeTax": "140930000", "interestExpense": "161581000", "operatingIncome": "187229000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "875000", "reportedCurrency": "USD", "netInterestIncome": "-71886000", "nonInterestIncome": "None", "operatingExpenses": "184650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158269000", "sellingGeneralAndAdministrative": "66839000", "netIncomeFromContinuingOperations": "140055000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6772000", "currentDebt": "None", "investments": "None", "totalAssets": "19880039000", "longTermDebt": "8188199000", "shortTermDebt": "36641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-496466000", "totalLiabilities": "9195037000", "otherCurrentAssets": "1142000", "totalCurrentAssets": "1135437000", "currentLongTermDebt": "36641000", "longTermInvestments": "1563692000", "shortTermInvestments": "None", "currentNetReceivables": "974956000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18744602000", "currentAccountsPayable": "316485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16879256000", "shortLongTermDebtTotal": "8346105000", "totalShareholderEquity": "10486208000", "capitalLeaseObligations": "121265000", "otherCurrentLiabilities": "6364000", "totalCurrentLiabilities": "359490000", "otherNonCurrentLiabilities": "526083000", "totalNonCurrentLiabilities": "8835547000", "cashAndShortTermInvestments": "159339000", "commonStockSharesOutstanding": "675423000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "159339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-298688000", "profitLoss": "None", "dividendPayout": "176837000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "332428000", "capitalExpenditures": "93756000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142762000", "cashflowFromInvestment": "-257011000", "stockBasedCompensation": "-18349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176837000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "119014000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-787821000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 525174999, "cost_of_revenue": 161870000, "gross_profit": 363305000, "ebit": 174535000, "ebitda": 323528000, "pretax_income": 165308000, "tax_provision": 366000, "net_income": 162986000, "net_income_to_common": 162986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226553000, "total_current_assets": 1008168000, "total_assets": 19796555000, "short_term_debt": 0, "long_term_debt": 8158718000, "total_debt": 8158718000, "total_liabilities": 9078579000, "total_equity": 10520675000, "shares_outstanding": 677299000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 305403000, "capital_expenditure": 86093000, "free_cash_flow": 391496000, "dividends_paid": 176847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285112, "ticker_id": 2380, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174535000", "ebitda": "323528000", "netIncome": "162986000", "grossProfit": "363305000", "depreciation": "None", "totalRevenue": "525174999", "costOfRevenue": "161870000", "interestIncome": "81206000", "incomeBeforeTax": "165308000", "interestExpense": "81204000", "operatingIncome": "205812000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "366000", "reportedCurrency": "USD", "netInterestIncome": "-69142000", "nonInterestIncome": "None", "operatingExpenses": "157493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148993000", "sellingGeneralAndAdministrative": "32447000", "netIncomeFromContinuingOperations": "164942000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6772000", "currentDebt": "None", "investments": "None", "totalAssets": "19796555000", "longTermDebt": "8158718000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-457405000", "totalLiabilities": "9078579000", "otherCurrentAssets": "1273000", "totalCurrentAssets": "1008168000", "currentLongTermDebt": "None", "longTermInvestments": "1576700000", "shortTermInvestments": "None", "currentNetReceivables": "780342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18788387000", "currentAccountsPayable": "257321000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16882229000", "shortLongTermDebtTotal": "8281104000", "totalShareholderEquity": "10520675000", "capitalLeaseObligations": "122386000", "otherCurrentLiabilities": "6364000", "totalCurrentLiabilities": "263685000", "otherNonCurrentLiabilities": "533790000", "totalNonCurrentLiabilities": "8814894000", "cashAndShortTermInvestments": "226553000", "commonStockSharesOutstanding": "677299000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "226553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164942000", "profitLoss": "None", "dividendPayout": "176847000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "305403000", "capitalExpenditures": "86093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108559000", "cashflowFromInvestment": "-101521000", "stockBasedCompensation": "11624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176847000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59507000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 525174999, "cost_of_revenue": 161870000, "gross_profit": 363305000, "research_and_development": null, "selling_general_admin": 32447000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174535000, "depreciation_amortisation": 148993000, "ebitda": 323528000, "interest_expense": 81204000, "interest_income": null, "other_non_operating": null, "pretax_income": 165308000, "tax_provision": 366000, "effective_tax_rate": null, "net_income": 162986000, "net_income_continuing_ops": 164942000, "net_income_to_common": 162986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 226553000, "short_term_investments": null, "net_receivables": 780342000, "inventory": null, "other_current_assets": null, "total_current_assets": 1008168000, "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": 18788387000, "total_assets": 19796555000, "short_term_debt": 0, "accounts_payable": 257321000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 263685000, "long_term_debt": 8158718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8814894000, "total_liabilities": 9078579000, "total_debt": 8158718000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -457405000, "total_equity": 10520675000, "shares_outstanding": 677299000, "operating_cash_flow": 305403000, "stock_based_compensation": 11624000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86093000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101521000, "dividends_paid": 176847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108559000, "free_cash_flow": 391496000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174535000", "ebitda": "323528000", "netIncome": "162986000", "grossProfit": "363305000", "depreciation": "None", "totalRevenue": "525174999", "costOfRevenue": "161870000", "interestIncome": "81206000", "incomeBeforeTax": "165308000", "interestExpense": "81204000", "operatingIncome": "205812000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "366000", "reportedCurrency": "USD", "netInterestIncome": "-69142000", "nonInterestIncome": "None", "operatingExpenses": "157493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148993000", "sellingGeneralAndAdministrative": "32447000", "netIncomeFromContinuingOperations": "164942000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6772000", "currentDebt": "None", "investments": "None", "totalAssets": "19796555000", "longTermDebt": "8158718000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-457405000", "totalLiabilities": "9078579000", "otherCurrentAssets": "1273000", "totalCurrentAssets": "1008168000", "currentLongTermDebt": "None", "longTermInvestments": "1576700000", "shortTermInvestments": "None", "currentNetReceivables": "780342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18788387000", "currentAccountsPayable": "257321000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16882229000", "shortLongTermDebtTotal": "8281104000", "totalShareholderEquity": "10520675000", "capitalLeaseObligations": "122386000", "otherCurrentLiabilities": "6364000", "totalCurrentLiabilities": "263685000", "otherNonCurrentLiabilities": "533790000", "totalNonCurrentLiabilities": "8814894000", "cashAndShortTermInvestments": "226553000", "commonStockSharesOutstanding": "677299000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "226553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164942000", "profitLoss": "None", "dividendPayout": "176847000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "305403000", "capitalExpenditures": "86093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108559000", "cashflowFromInvestment": "-101521000", "stockBasedCompensation": "11624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176847000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59507000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156323000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 536624000, "cost_of_revenue": 163648000, "gross_profit": 372976000, "ebit": 191960000, "ebitda": 350413000, "pretax_income": 134967000, "tax_provision": 464000, "net_income": 132817000, "net_income_to_common": 132817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131271000, "total_current_assets": 893663000, "total_assets": 19731252000, "short_term_debt": 241500000, "long_term_debt": 8024131000, "total_debt": 8265631000, "total_liabilities": 8950651000, "total_equity": 10588276000, "shares_outstanding": 677299000, "goodwill_and_intangibles": 403672000 }, "cash_flow": { "operating_cash_flow": 223813000, "capital_expenditure": 52117000, "free_cash_flow": 275930000, "dividends_paid": 177464000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285113, "ticker_id": 2380, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "191960000", "ebitda": "350413000", "netIncome": "132817000", "grossProfit": "372976000", "depreciation": "None", "totalRevenue": "536624000", "costOfRevenue": "163648000", "interestIncome": "80386000", "incomeBeforeTax": "134967000", "interestExpense": "80377000", "operatingIncome": "180484000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "464000", "reportedCurrency": "USD", "netInterestIncome": "-69108000", "nonInterestIncome": "None", "operatingExpenses": "192492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163648000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158453000", "sellingGeneralAndAdministrative": "34392000", "netIncomeFromContinuingOperations": "134503000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6795000", "currentDebt": "None", "investments": "None", "totalAssets": "19731252000", "longTermDebt": "8024131000", "shortTermDebt": "241500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "403672000", "reportedCurrency": "USD", "retainedEarnings": "-443533000", "totalLiabilities": "8950651000", "otherCurrentAssets": "421923000", "totalCurrentAssets": "893663000", "currentLongTermDebt": "None", "longTermInvestments": "1584141000", "shortTermInvestments": "None", "currentNetReceivables": "340469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18837589000", "currentAccountsPayable": "257542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16962046000", "shortLongTermDebtTotal": "8140244000", "totalShareholderEquity": "10588276000", "capitalLeaseObligations": "116113000", "otherCurrentLiabilities": "6373000", "totalCurrentLiabilities": "263915000", "otherNonCurrentLiabilities": "546492000", "totalNonCurrentLiabilities": "8686736000", "cashAndShortTermInvestments": "131271000", "commonStockSharesOutstanding": "677299000", "intangibleAssetsExcludingGoodwill": "403672000", "cashAndCashEquivalentsAtCarryingValue": "131271000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134503000", "profitLoss": "None", "dividendPayout": "177464000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "223813000", "capitalExpenditures": "52117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-650487000", "cashflowFromInvestment": "-130554000", "stockBasedCompensation": "6725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177464000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2817000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 536624000, "cost_of_revenue": 163648000, "gross_profit": 372976000, "research_and_development": null, "selling_general_admin": 34392000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 191960000, "depreciation_amortisation": 158453000, "ebitda": 350413000, "interest_expense": 80377000, "interest_income": null, "other_non_operating": null, "pretax_income": 134967000, "tax_provision": 464000, "effective_tax_rate": null, "net_income": 132817000, "net_income_continuing_ops": 134503000, "net_income_to_common": 132817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131271000, "short_term_investments": null, "net_receivables": 340469000, "inventory": null, "other_current_assets": null, "total_current_assets": 893663000, "net_ppe": null, "goodwill": null, "intangible_assets": 403672000, "goodwill_and_intangibles": 403672000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18837589000, "total_assets": 19731252000, "short_term_debt": 241500000, "accounts_payable": 257542000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 263915000, "long_term_debt": 8024131000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8686736000, "total_liabilities": 8950651000, "total_debt": 8265631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -443533000, "total_equity": 10588276000, "shares_outstanding": 677299000, "operating_cash_flow": 223813000, "stock_based_compensation": 6725000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52117000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130554000, "dividends_paid": 177464000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -650487000, "free_cash_flow": 275930000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "191960000", "ebitda": "350413000", "netIncome": "132817000", "grossProfit": "372976000", "depreciation": "None", "totalRevenue": "536624000", "costOfRevenue": "163648000", "interestIncome": "80386000", "incomeBeforeTax": "134967000", "interestExpense": "80377000", "operatingIncome": "180484000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "464000", "reportedCurrency": "USD", "netInterestIncome": "-69108000", "nonInterestIncome": "None", "operatingExpenses": "192492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163648000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158453000", "sellingGeneralAndAdministrative": "34392000", "netIncomeFromContinuingOperations": "134503000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6795000", "currentDebt": "None", "investments": "None", "totalAssets": "19731252000", "longTermDebt": "8024131000", "shortTermDebt": "241500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "403672000", "reportedCurrency": "USD", "retainedEarnings": "-443533000", "totalLiabilities": "8950651000", "otherCurrentAssets": "421923000", "totalCurrentAssets": "893663000", "currentLongTermDebt": "None", "longTermInvestments": "1584141000", "shortTermInvestments": "None", "currentNetReceivables": "340469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18837589000", "currentAccountsPayable": "257542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16962046000", "shortLongTermDebtTotal": "8140244000", "totalShareholderEquity": "10588276000", "capitalLeaseObligations": "116113000", "otherCurrentLiabilities": "6373000", "totalCurrentLiabilities": "263915000", "otherNonCurrentLiabilities": "546492000", "totalNonCurrentLiabilities": "8686736000", "cashAndShortTermInvestments": "131271000", "commonStockSharesOutstanding": "677299000", "intangibleAssetsExcludingGoodwill": "403672000", "cashAndCashEquivalentsAtCarryingValue": "131271000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134503000", "profitLoss": "None", "dividendPayout": "177464000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "223813000", "capitalExpenditures": "52117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-650487000", "cashflowFromInvestment": "-130554000", "stockBasedCompensation": "6725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177464000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2817000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158453000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 525397000, "cost_of_revenue": 168104000, "gross_profit": 357293000, "ebit": 183978000, "ebitda": 340108000, "pretax_income": 121061000, "tax_provision": -46938000, "net_income": 166038000, "net_income_to_common": 166038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 688622000, "total_current_assets": 1032490000, "total_assets": 20309896000, "short_term_debt": 0, "long_term_debt": 8461176000, "total_debt": 8461176000, "total_liabilities": 9464107000, "total_equity": 10652547000, "shares_outstanding": 674531000, "goodwill_and_intangibles": 403672000 }, "cash_flow": { "operating_cash_flow": 239541000, "capital_expenditure": 111024000, "free_cash_flow": 350565000, "dividends_paid": 178073000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285114, "ticker_id": 2380, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "183978000", "ebitda": "340108000", "netIncome": "166038000", "grossProfit": "357293000", "depreciation": "None", "totalRevenue": "525397000", "costOfRevenue": "168104000", "interestIncome": "83750000", "incomeBeforeTax": "121061000", "interestExpense": "83684000", "operatingIncome": "166392000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-46938000", "reportedCurrency": "USD", "netInterestIncome": "-83684000", "nonInterestIncome": "None", "operatingExpenses": "190901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156130000", "sellingGeneralAndAdministrative": "34902000", "netIncomeFromContinuingOperations": "167999000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6795000", "currentDebt": "None", "investments": "None", "totalAssets": "20309896000", "longTermDebt": "8461176000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "403672000", "reportedCurrency": "USD", "retainedEarnings": "-398792000", "totalLiabilities": "9464107000", "otherCurrentAssets": "1109000", "totalCurrentAssets": "1032490000", "currentLongTermDebt": "None", "longTermInvestments": "1595022000", "shortTermInvestments": "2290000", "currentNetReceivables": "340469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19277406000", "currentAccountsPayable": "281867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16969774000", "shortLongTermDebtTotal": "8578375000", "totalShareholderEquity": "10652547000", "capitalLeaseObligations": "117199000", "otherCurrentLiabilities": "6409000", "totalCurrentLiabilities": "288276000", "otherNonCurrentLiabilities": "597456000", "totalNonCurrentLiabilities": "9175831000", "cashAndShortTermInvestments": "688622000", "commonStockSharesOutstanding": "674531000", "intangibleAssetsExcludingGoodwill": "403672000", "cashAndCashEquivalentsAtCarryingValue": "688622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167999000", "profitLoss": "None", "dividendPayout": "178073000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "239541000", "capitalExpenditures": "111024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113168000", "cashflowFromInvestment": "-226686000", "stockBasedCompensation": "8516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178073000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26714000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 525397000, "cost_of_revenue": 168104000, "gross_profit": 357293000, "research_and_development": null, "selling_general_admin": 34902000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 183978000, "depreciation_amortisation": 156130000, "ebitda": 340108000, "interest_expense": 83684000, "interest_income": null, "other_non_operating": null, "pretax_income": 121061000, "tax_provision": -46938000, "effective_tax_rate": null, "net_income": 166038000, "net_income_continuing_ops": 167999000, "net_income_to_common": 166038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 688622000, "short_term_investments": 2290000, "net_receivables": 340469000, "inventory": null, "other_current_assets": null, "total_current_assets": 1032490000, "net_ppe": null, "goodwill": null, "intangible_assets": 403672000, "goodwill_and_intangibles": 403672000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19277406000, "total_assets": 20309896000, "short_term_debt": 0, "accounts_payable": 281867000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 288276000, "long_term_debt": 8461176000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9175831000, "total_liabilities": 9464107000, "total_debt": 8461176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -398792000, "total_equity": 10652547000, "shares_outstanding": 674531000, "operating_cash_flow": 239541000, "stock_based_compensation": 8516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111024000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226686000, "dividends_paid": 178073000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113168000, "free_cash_flow": 350565000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "183978000", "ebitda": "340108000", "netIncome": "166038000", "grossProfit": "357293000", "depreciation": "None", "totalRevenue": "525397000", "costOfRevenue": "168104000", "interestIncome": "83750000", "incomeBeforeTax": "121061000", "interestExpense": "83684000", "operatingIncome": "166392000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-46938000", "reportedCurrency": "USD", "netInterestIncome": "-83684000", "nonInterestIncome": "None", "operatingExpenses": "190901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156130000", "sellingGeneralAndAdministrative": "34902000", "netIncomeFromContinuingOperations": "167999000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6795000", "currentDebt": "None", "investments": "None", "totalAssets": "20309896000", "longTermDebt": "8461176000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "403672000", "reportedCurrency": "USD", "retainedEarnings": "-398792000", "totalLiabilities": "9464107000", "otherCurrentAssets": "1109000", "totalCurrentAssets": "1032490000", "currentLongTermDebt": "None", "longTermInvestments": "1595022000", "shortTermInvestments": "2290000", "currentNetReceivables": "340469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19277406000", "currentAccountsPayable": "281867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16969774000", "shortLongTermDebtTotal": "8578375000", "totalShareholderEquity": "10652547000", "capitalLeaseObligations": "117199000", "otherCurrentLiabilities": "6409000", "totalCurrentLiabilities": "288276000", "otherNonCurrentLiabilities": "597456000", "totalNonCurrentLiabilities": "9175831000", "cashAndShortTermInvestments": "688622000", "commonStockSharesOutstanding": "674531000", "intangibleAssetsExcludingGoodwill": "403672000", "cashAndCashEquivalentsAtCarryingValue": "688622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167999000", "profitLoss": "None", "dividendPayout": "178073000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "239541000", "capitalExpenditures": "111024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113168000", "cashflowFromInvestment": "-226686000", "stockBasedCompensation": "8516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178073000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26714000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156130000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 507632000, "cost_of_revenue": 157979000, "gross_profit": 349653000, "ebit": 193573000, "ebitda": 338261000, "pretax_income": 138554000, "tax_provision": 128000, "net_income": 135983000, "net_income_to_common": 135983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 788951000, "total_current_assets": 1112760000, "total_assets": 20128996000, "short_term_debt": 14230000, "long_term_debt": 8302215000, "total_debt": 8316445000, "total_liabilities": 9386245000, "total_equity": 10523213000, "shares_outstanding": 671577000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 295930000, "capital_expenditure": 84847000, "free_cash_flow": 380777000, "dividends_paid": 169741000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285116, "ticker_id": 2380, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193573000", "ebitda": "338261000", "netIncome": "135983000", "grossProfit": "349653000", "depreciation": "None", "totalRevenue": "507632000", "costOfRevenue": "157979000", "interestIncome": "76137000", "incomeBeforeTax": "138554000", "interestExpense": "76216000", "operatingIncome": "171291000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "128000", "reportedCurrency": "USD", "netInterestIncome": "-76216000", "nonInterestIncome": "None", "operatingExpenses": "178362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144688000", "sellingGeneralAndAdministrative": "33850000", "netIncomeFromContinuingOperations": "138426000" }, "balance": { "goodwill": "None", "inventory": "1110405000", "commonStock": "6741000", "currentDebt": "None", "investments": "None", "totalAssets": "20128996000", "longTermDebt": "8302215000", "shortTermDebt": "14230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-387067000", "totalLiabilities": "9386245000", "otherCurrentAssets": "1093000", "totalCurrentAssets": "1112760000", "currentLongTermDebt": "None", "longTermInvestments": "1598724000", "shortTermInvestments": "2355000", "currentNetReceivables": "320361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19016236000", "currentAccountsPayable": "309272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16679663000", "shortLongTermDebtTotal": "8423632000", "totalShareholderEquity": "10523213000", "capitalLeaseObligations": "121417000", "otherCurrentLiabilities": "-7508000", "totalCurrentLiabilities": "315994000", "otherNonCurrentLiabilities": "646619000", "totalNonCurrentLiabilities": "9070251000", "cashAndShortTermInvestments": "788951000", "commonStockSharesOutstanding": "671577000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "788951000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138426000", "profitLoss": "None", "dividendPayout": "169741000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "295930000", "capitalExpenditures": "84847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "447882000", "cashflowFromInvestment": "-81323000", "stockBasedCompensation": "8091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169741000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26714000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144688000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 507632000, "cost_of_revenue": 157979000, "gross_profit": 349653000, "research_and_development": null, "selling_general_admin": 33850000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193573000, "depreciation_amortisation": 144688000, "ebitda": 338261000, "interest_expense": 76216000, "interest_income": null, "other_non_operating": null, "pretax_income": 138554000, "tax_provision": 128000, "effective_tax_rate": null, "net_income": 135983000, "net_income_continuing_ops": 138426000, "net_income_to_common": 135983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 788951000, "short_term_investments": 2355000, "net_receivables": 320361000, "inventory": 1110405000, "other_current_assets": null, "total_current_assets": 1112760000, "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": 19016236000, "total_assets": 20128996000, "short_term_debt": 14230000, "accounts_payable": 309272000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315994000, "long_term_debt": 8302215000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9070251000, "total_liabilities": 9386245000, "total_debt": 8316445000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -387067000, "total_equity": 10523213000, "shares_outstanding": 671577000, "operating_cash_flow": 295930000, "stock_based_compensation": 8091000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84847000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81323000, "dividends_paid": 169741000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 447882000, "free_cash_flow": 380777000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193573000", "ebitda": "338261000", "netIncome": "135983000", "grossProfit": "349653000", "depreciation": "None", "totalRevenue": "507632000", "costOfRevenue": "157979000", "interestIncome": "76137000", "incomeBeforeTax": "138554000", "interestExpense": "76216000", "operatingIncome": "171291000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "128000", "reportedCurrency": "USD", "netInterestIncome": "-76216000", "nonInterestIncome": "None", "operatingExpenses": "178362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144688000", "sellingGeneralAndAdministrative": "33850000", "netIncomeFromContinuingOperations": "138426000" }, "balance": { "goodwill": "None", "inventory": "1110405000", "commonStock": "6741000", "currentDebt": "None", "investments": "None", "totalAssets": "20128996000", "longTermDebt": "8302215000", "shortTermDebt": "14230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-387067000", "totalLiabilities": "9386245000", "otherCurrentAssets": "1093000", "totalCurrentAssets": "1112760000", "currentLongTermDebt": "None", "longTermInvestments": "1598724000", "shortTermInvestments": "2355000", "currentNetReceivables": "320361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19016236000", "currentAccountsPayable": "309272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16679663000", "shortLongTermDebtTotal": "8423632000", "totalShareholderEquity": "10523213000", "capitalLeaseObligations": "121417000", "otherCurrentLiabilities": "-7508000", "totalCurrentLiabilities": "315994000", "otherNonCurrentLiabilities": "646619000", "totalNonCurrentLiabilities": "9070251000", "cashAndShortTermInvestments": "788951000", "commonStockSharesOutstanding": "671577000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "788951000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138426000", "profitLoss": "None", "dividendPayout": "169741000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "295930000", "capitalExpenditures": "84847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "447882000", "cashflowFromInvestment": "-81323000", "stockBasedCompensation": "8091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169741000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26714000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144688000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 500231000, "cost_of_revenue": 158157000, "gross_profit": 342074000, "ebit": 166365000, "ebitda": 314513000, "pretax_income": 122269000, "tax_provision": 217000, "net_income": 119738000, "net_income_to_common": 119738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126365000, "total_current_assets": 435957000, "total_assets": 19504177000, "short_term_debt": null, "long_term_debt": 7674709000, "total_debt": 7674709000, "total_liabilities": 8707560000, "total_equity": 10578772000, "shares_outstanding": 671384000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 294059000, "capital_expenditure": 84511000, "free_cash_flow": 378570000, "dividends_paid": 169747000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285117, "ticker_id": 2380, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166365000", "ebitda": "314513000", "netIncome": "119738000", "grossProfit": "342074000", "depreciation": "None", "totalRevenue": "500231000", "costOfRevenue": "158157000", "interestIncome": "None", "incomeBeforeTax": "122269000", "interestExpense": "73341000", "operatingIncome": "160710000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "217000", "reportedCurrency": "USD", "netInterestIncome": "-73341000", "nonInterestIncome": "None", "operatingExpenses": "181364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148148000", "sellingGeneralAndAdministrative": "33090000", "netIncomeFromContinuingOperations": "122052000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6741000", "currentDebt": "None", "investments": "None", "totalAssets": "19504177000", "longTermDebt": "7674709000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-353310000", "totalLiabilities": "8707560000", "otherCurrentAssets": "1190000", "totalCurrentAssets": "435957000", "currentLongTermDebt": "None", "longTermInvestments": "1606723000", "shortTermInvestments": "1612000", "currentNetReceivables": "306790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19068220000", "currentAccountsPayable": "251737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7795865000", "totalShareholderEquity": "10578772000", "capitalLeaseObligations": "121156000", "otherCurrentLiabilities": "6722000", "totalCurrentLiabilities": "258459000", "otherNonCurrentLiabilities": "653236000", "totalNonCurrentLiabilities": "8449101000", "cashAndShortTermInvestments": "126365000", "commonStockSharesOutstanding": "671384000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "126365000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122052000", "profitLoss": "None", "dividendPayout": "169747000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "294059000", "capitalExpenditures": "84511000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91309000", "cashflowFromInvestment": "-211962000", "stockBasedCompensation": "8249000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169747000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 500231000, "cost_of_revenue": 158157000, "gross_profit": 342074000, "research_and_development": null, "selling_general_admin": 33090000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166365000, "depreciation_amortisation": 148148000, "ebitda": 314513000, "interest_expense": 73341000, "interest_income": null, "other_non_operating": null, "pretax_income": 122269000, "tax_provision": 217000, "effective_tax_rate": null, "net_income": 119738000, "net_income_continuing_ops": 122052000, "net_income_to_common": 119738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126365000, "short_term_investments": 1612000, "net_receivables": 306790000, "inventory": null, "other_current_assets": null, "total_current_assets": 435957000, "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": 19068220000, "total_assets": 19504177000, "short_term_debt": null, "accounts_payable": 251737000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 258459000, "long_term_debt": 7674709000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8449101000, "total_liabilities": 8707560000, "total_debt": 7674709000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -353310000, "total_equity": 10578772000, "shares_outstanding": 671384000, "operating_cash_flow": 294059000, "stock_based_compensation": 8249000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84511000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -211962000, "dividends_paid": 169747000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91309000, "free_cash_flow": 378570000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "166365000", "ebitda": "314513000", "netIncome": "119738000", "grossProfit": "342074000", "depreciation": "None", "totalRevenue": "500231000", "costOfRevenue": "158157000", "interestIncome": "None", "incomeBeforeTax": "122269000", "interestExpense": "73341000", "operatingIncome": "160710000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "217000", "reportedCurrency": "USD", "netInterestIncome": "-73341000", "nonInterestIncome": "None", "operatingExpenses": "181364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148148000", "sellingGeneralAndAdministrative": "33090000", "netIncomeFromContinuingOperations": "122052000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6741000", "currentDebt": "None", "investments": "None", "totalAssets": "19504177000", "longTermDebt": "7674709000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-353310000", "totalLiabilities": "8707560000", "otherCurrentAssets": "1190000", "totalCurrentAssets": "435957000", "currentLongTermDebt": "None", "longTermInvestments": "1606723000", "shortTermInvestments": "1612000", "currentNetReceivables": "306790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19068220000", "currentAccountsPayable": "251737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7795865000", "totalShareholderEquity": "10578772000", "capitalLeaseObligations": "121156000", "otherCurrentLiabilities": "6722000", "totalCurrentLiabilities": "258459000", "otherNonCurrentLiabilities": "653236000", "totalNonCurrentLiabilities": "8449101000", "cashAndShortTermInvestments": "126365000", "commonStockSharesOutstanding": "671384000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "126365000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122052000", "profitLoss": "None", "dividendPayout": "169747000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "294059000", "capitalExpenditures": "84511000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91309000", "cashflowFromInvestment": "-211962000", "stockBasedCompensation": "8249000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169747000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148148000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 503754000, "cost_of_revenue": 153413000, "gross_profit": 350341000, "ebit": 115098000, "ebitda": 269817000, "pretax_income": 62972000, "tax_provision": 72010000, "net_income": -10974000, "net_income_to_common": -10974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133405000, "total_current_assets": 449379000, "total_assets": 19466379000, "short_term_debt": 11800000, "long_term_debt": 7593946000, "total_debt": 7605746000, "total_liabilities": 8628084000, "total_equity": 10620039000, "shares_outstanding": 670118000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 176091000, "capital_expenditure": 44082999, "free_cash_flow": 220173999, "dividends_paid": 169747000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285118, "ticker_id": 2380, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115098000", "ebitda": "269817000", "netIncome": "-10974000", "grossProfit": "350341000", "depreciation": "None", "totalRevenue": "503754000", "costOfRevenue": "153413000", "interestIncome": "None", "incomeBeforeTax": "62972000", "interestExpense": "74565000", "operatingIncome": "130695000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "72010000", "reportedCurrency": "USD", "netInterestIncome": "-74565000", "nonInterestIncome": "None", "operatingExpenses": "219646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154719000", "sellingGeneralAndAdministrative": "36298000", "netIncomeFromContinuingOperations": "-10572000" }, "balance": { "goodwill": "None", "inventory": "-6459000", "commonStock": "6741000", "currentDebt": "None", "investments": "None", "totalAssets": "19466379000", "longTermDebt": "7593946000", "shortTermDebt": "11800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-303302000", "totalLiabilities": "8628084000", "otherCurrentAssets": "4962000", "totalCurrentAssets": "449379000", "currentLongTermDebt": "None", "longTermInvestments": "1673022000", "shortTermInvestments": "2737000", "currentNetReceivables": "308275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19017000000", "currentAccountsPayable": "239725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7716254000", "totalShareholderEquity": "10620039000", "capitalLeaseObligations": "122308000", "otherCurrentLiabilities": "-5078000", "totalCurrentLiabilities": "246447000", "otherNonCurrentLiabilities": "665383000", "totalNonCurrentLiabilities": "8381637000", "cashAndShortTermInvestments": "133405000", "commonStockSharesOutstanding": "670118000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "133405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9038000", "profitLoss": "None", "dividendPayout": "169747000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176091000", "capitalExpenditures": "44082999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1024511000", "cashflowFromInvestment": "201430000", "stockBasedCompensation": "10044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169747000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154719000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 503754000, "cost_of_revenue": 153413000, "gross_profit": 350341000, "research_and_development": null, "selling_general_admin": 36298000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115098000, "depreciation_amortisation": 154719000, "ebitda": 269817000, "interest_expense": 74565000, "interest_income": null, "other_non_operating": null, "pretax_income": 62972000, "tax_provision": 72010000, "effective_tax_rate": null, "net_income": -10974000, "net_income_continuing_ops": -10572000, "net_income_to_common": -10974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133405000, "short_term_investments": 2737000, "net_receivables": 308275000, "inventory": -6459000, "other_current_assets": null, "total_current_assets": 449379000, "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": 19017000000, "total_assets": 19466379000, "short_term_debt": 11800000, "accounts_payable": 239725000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246447000, "long_term_debt": 7593946000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8381637000, "total_liabilities": 8628084000, "total_debt": 7605746000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -303302000, "total_equity": 10620039000, "shares_outstanding": 670118000, "operating_cash_flow": 176091000, "stock_based_compensation": 10044000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44082999, "acquisitions": null, "other_investing": null, "investing_cash_flow": 201430000, "dividends_paid": 169747000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1024511000, "free_cash_flow": 220173999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115098000", "ebitda": "269817000", "netIncome": "-10974000", "grossProfit": "350341000", "depreciation": "None", "totalRevenue": "503754000", "costOfRevenue": "153413000", "interestIncome": "None", "incomeBeforeTax": "62972000", "interestExpense": "74565000", "operatingIncome": "130695000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "72010000", "reportedCurrency": "USD", "netInterestIncome": "-74565000", "nonInterestIncome": "None", "operatingExpenses": "219646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154719000", "sellingGeneralAndAdministrative": "36298000", "netIncomeFromContinuingOperations": "-10572000" }, "balance": { "goodwill": "None", "inventory": "-6459000", "commonStock": "6741000", "currentDebt": "None", "investments": "None", "totalAssets": "19466379000", "longTermDebt": "7593946000", "shortTermDebt": "11800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-303302000", "totalLiabilities": "8628084000", "otherCurrentAssets": "4962000", "totalCurrentAssets": "449379000", "currentLongTermDebt": "None", "longTermInvestments": "1673022000", "shortTermInvestments": "2737000", "currentNetReceivables": "308275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19017000000", "currentAccountsPayable": "239725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7716254000", "totalShareholderEquity": "10620039000", "capitalLeaseObligations": "122308000", "otherCurrentLiabilities": "-5078000", "totalCurrentLiabilities": "246447000", "otherNonCurrentLiabilities": "665383000", "totalNonCurrentLiabilities": "8381637000", "cashAndShortTermInvestments": "133405000", "commonStockSharesOutstanding": "670118000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "133405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9038000", "profitLoss": "None", "dividendPayout": "169747000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176091000", "capitalExpenditures": "44082999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1024511000", "cashflowFromInvestment": "201430000", "stockBasedCompensation": "10044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169747000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154719000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 451603000, "cost_of_revenue": 144700000, "gross_profit": 306903000, "ebit": 158081000, "ebitda": 274579000, "pretax_income": 141938000, "tax_provision": -175000, "net_income": 139645000, "net_income_to_common": 139645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 780518000, "total_current_assets": 1421431000, "total_assets": 18274022000, "short_term_debt": 691932000, "long_term_debt": 7616796000, "total_debt": 8308728000, "total_liabilities": 8548287000, "total_equity": 9525465000, "shares_outstanding": 618092000, "goodwill_and_intangibles": -3980000 }, "cash_flow": { "operating_cash_flow": 190198000, "capital_expenditure": 264395000, "free_cash_flow": 454593000, "dividends_paid": 210843000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285119, "ticker_id": 2380, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158081000", "ebitda": "274579000", "netIncome": "139645000", "grossProfit": "306903000", "depreciation": "None", "totalRevenue": "451603000", "costOfRevenue": "144700000", "interestIncome": "None", "incomeBeforeTax": "141938000", "interestExpense": "67797000", "operatingIncome": "168578000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-175000", "reportedCurrency": "USD", "netInterestIncome": "-67797000", "nonInterestIncome": "None", "operatingExpenses": "138325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116498000", "sellingGeneralAndAdministrative": "35627000", "netIncomeFromContinuingOperations": "142113000" }, "balance": { "goodwill": "-305739000", "inventory": "None", "commonStock": "6199000", "currentDebt": "None", "investments": "None", "totalAssets": "18274022000", "longTermDebt": "7616796000", "shortTermDebt": "691932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "301759000", "reportedCurrency": "USD", "retainedEarnings": "-122576000", "totalLiabilities": "8548287000", "otherCurrentAssets": "3239000", "totalCurrentAssets": "1421431000", "currentLongTermDebt": "None", "longTermInvestments": "1231893000", "shortTermInvestments": "330057000", "currentNetReceivables": "307617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16852591000", "currentAccountsPayable": "216237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7726781000", "totalShareholderEquity": "9525465000", "capitalLeaseObligations": "109985000", "otherCurrentLiabilities": "5308000", "totalCurrentLiabilities": "221545000", "otherNonCurrentLiabilities": "599961000", "totalNonCurrentLiabilities": "8326742000", "cashAndShortTermInvestments": "780518000", "commonStockSharesOutstanding": "618092000", "intangibleAssetsExcludingGoodwill": "301759000", "cashAndCashEquivalentsAtCarryingValue": "780518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139645000", "profitLoss": "None", "dividendPayout": "210843000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "57017000", "operatingCashflow": "190198000", "capitalExpenditures": "264395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "230319000", "cashflowFromInvestment": "-61022000", "stockBasedCompensation": "7720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210843000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14631000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124282000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 451603000, "cost_of_revenue": 144700000, "gross_profit": 306903000, "research_and_development": 4500000, "selling_general_admin": 35627000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158081000, "depreciation_amortisation": 116498000, "ebitda": 274579000, "interest_expense": 67797000, "interest_income": null, "other_non_operating": null, "pretax_income": 141938000, "tax_provision": -175000, "effective_tax_rate": null, "net_income": 139645000, "net_income_continuing_ops": 142113000, "net_income_to_common": 139645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 780518000, "short_term_investments": 330057000, "net_receivables": 307617000, "inventory": null, "other_current_assets": null, "total_current_assets": 1421431000, "net_ppe": null, "goodwill": -305739000, "intangible_assets": 301759000, "goodwill_and_intangibles": -3980000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16852591000, "total_assets": 18274022000, "short_term_debt": 691932000, "accounts_payable": 216237000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 221545000, "long_term_debt": 7616796000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8326742000, "total_liabilities": 8548287000, "total_debt": 8308728000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -122576000, "total_equity": 9525465000, "shares_outstanding": 618092000, "operating_cash_flow": 190198000, "stock_based_compensation": 7720000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 264395000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61022000, "dividends_paid": 210843000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 230319000, "free_cash_flow": 454593000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158081000", "ebitda": "274579000", "netIncome": "139645000", "grossProfit": "306903000", "depreciation": "None", "totalRevenue": "451603000", "costOfRevenue": "144700000", "interestIncome": "None", "incomeBeforeTax": "141938000", "interestExpense": "67797000", "operatingIncome": "168578000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-175000", "reportedCurrency": "USD", "netInterestIncome": "-67797000", "nonInterestIncome": "None", "operatingExpenses": "138325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116498000", "sellingGeneralAndAdministrative": "35627000", "netIncomeFromContinuingOperations": "142113000" }, "balance": { "goodwill": "-305739000", "inventory": "None", "commonStock": "6199000", "currentDebt": "None", "investments": "None", "totalAssets": "18274022000", "longTermDebt": "7616796000", "shortTermDebt": "691932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "301759000", "reportedCurrency": "USD", "retainedEarnings": "-122576000", "totalLiabilities": "8548287000", "otherCurrentAssets": "3239000", "totalCurrentAssets": "1421431000", "currentLongTermDebt": "None", "longTermInvestments": "1231893000", "shortTermInvestments": "330057000", "currentNetReceivables": "307617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16852591000", "currentAccountsPayable": "216237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7726781000", "totalShareholderEquity": "9525465000", "capitalLeaseObligations": "109985000", "otherCurrentLiabilities": "5308000", "totalCurrentLiabilities": "221545000", "otherNonCurrentLiabilities": "599961000", "totalNonCurrentLiabilities": "8326742000", "cashAndShortTermInvestments": "780518000", "commonStockSharesOutstanding": "618092000", "intangibleAssetsExcludingGoodwill": "301759000", "cashAndCashEquivalentsAtCarryingValue": "780518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139645000", "profitLoss": "None", "dividendPayout": "210843000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "57017000", "operatingCashflow": "190198000", "capitalExpenditures": "264395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "230319000", "cashflowFromInvestment": "-61022000", "stockBasedCompensation": "7720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210843000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14631000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124282000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 446065000, "cost_of_revenue": 138418000, "gross_profit": 307647000, "ebit": 162128000, "ebitda": 289565000, "pretax_income": 120061000, "tax_provision": -729000, "net_income": 118239000, "net_income_to_common": 118239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 421083000, "total_current_assets": 1039896000, "total_assets": 17951361000, "short_term_debt": null, "long_term_debt": 7129010000, "total_debt": 7129010000, "total_liabilities": 8136080000, "total_equity": 9590117000, "shares_outstanding": 617271000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 281130000, "capital_expenditure": 234645000, "free_cash_flow": 515775000, "dividends_paid": 148869000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285121, "ticker_id": 2380, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "162128000", "ebitda": "289565000", "netIncome": "118239000", "grossProfit": "307647000", "depreciation": "None", "totalRevenue": "446065000", "costOfRevenue": "138418000", "interestIncome": "47199000", "incomeBeforeTax": "120061000", "interestExpense": "60424000", "operatingIncome": "140526000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-729000", "reportedCurrency": "USD", "netInterestIncome": "-60424000", "nonInterestIncome": "None", "operatingExpenses": "167121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127437000", "sellingGeneralAndAdministrative": "33697000", "netIncomeFromContinuingOperations": "120790000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "6199000", "currentDebt": "None", "investments": "None", "totalAssets": "17951361000", "longTermDebt": "7129010000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-51377000", "totalLiabilities": "8136080000", "otherCurrentAssets": "3179000", "totalCurrentAssets": "1039896000", "currentLongTermDebt": "None", "longTermInvestments": "1238184000", "shortTermInvestments": "327135000", "currentNetReceivables": "288499000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16911465000", "currentAccountsPayable": "261693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15256207000", "shortLongTermDebtTotal": "7238834000", "totalShareholderEquity": "9590117000", "capitalLeaseObligations": "109824000", "otherCurrentLiabilities": "5308000", "totalCurrentLiabilities": "267001000", "otherNonCurrentLiabilities": "630245000", "totalNonCurrentLiabilities": "7869079000", "cashAndShortTermInvestments": "421083000", "commonStockSharesOutstanding": "617271000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "421083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120790000", "profitLoss": "None", "dividendPayout": "148869000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-58454000", "operatingCashflow": "281130000", "capitalExpenditures": "234645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154461000", "cashflowFromInvestment": "-238884000", "stockBasedCompensation": "7877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148869000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 446065000, "cost_of_revenue": 138418000, "gross_profit": 307647000, "research_and_development": null, "selling_general_admin": 33697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 162128000, "depreciation_amortisation": 127437000, "ebitda": 289565000, "interest_expense": 60424000, "interest_income": null, "other_non_operating": null, "pretax_income": 120061000, "tax_provision": -729000, "effective_tax_rate": null, "net_income": 118239000, "net_income_continuing_ops": 120790000, "net_income_to_common": 118239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 421083000, "short_term_investments": 327135000, "net_receivables": 288499000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1039896000, "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": 16911465000, "total_assets": 17951361000, "short_term_debt": null, "accounts_payable": 261693000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 267001000, "long_term_debt": 7129010000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7869079000, "total_liabilities": 8136080000, "total_debt": 7129010000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51377000, "total_equity": 9590117000, "shares_outstanding": 617271000, "operating_cash_flow": 281130000, "stock_based_compensation": 7877000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 234645000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -238884000, "dividends_paid": 148869000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -154461000, "free_cash_flow": 515775000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "162128000", "ebitda": "289565000", "netIncome": "118239000", "grossProfit": "307647000", "depreciation": "None", "totalRevenue": "446065000", "costOfRevenue": "138418000", "interestIncome": "47199000", "incomeBeforeTax": "120061000", "interestExpense": "60424000", "operatingIncome": "140526000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-729000", "reportedCurrency": "USD", "netInterestIncome": "-60424000", "nonInterestIncome": "None", "operatingExpenses": "167121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127437000", "sellingGeneralAndAdministrative": "33697000", "netIncomeFromContinuingOperations": "120790000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "6199000", "currentDebt": "None", "investments": "None", "totalAssets": "17951361000", "longTermDebt": "7129010000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-51377000", "totalLiabilities": "8136080000", "otherCurrentAssets": "3179000", "totalCurrentAssets": "1039896000", "currentLongTermDebt": "None", "longTermInvestments": "1238184000", "shortTermInvestments": "327135000", "currentNetReceivables": "288499000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16911465000", "currentAccountsPayable": "261693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15256207000", "shortLongTermDebtTotal": "7238834000", "totalShareholderEquity": "9590117000", "capitalLeaseObligations": "109824000", "otherCurrentLiabilities": "5308000", "totalCurrentLiabilities": "267001000", "otherNonCurrentLiabilities": "630245000", "totalNonCurrentLiabilities": "7869079000", "cashAndShortTermInvestments": "421083000", "commonStockSharesOutstanding": "617271000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "421083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120790000", "profitLoss": "None", "dividendPayout": "148869000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-58454000", "operatingCashflow": "281130000", "capitalExpenditures": "234645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154461000", "cashflowFromInvestment": "-238884000", "stockBasedCompensation": "7877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148869000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127437000", "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": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "income_statement": { "revenue": 442840000, "cost_of_revenue": 136839000, "gross_profit": 306001000, "ebit": 179324000, "ebitda": 308569000, "pretax_income": 140297000, "tax_provision": 31027000, "net_income": 106626000, "net_income_to_common": 106626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 533380000, "total_current_assets": 1145911000, "total_assets": 17927718000, "short_term_debt": 0, "long_term_debt": 7134689000, "total_debt": 7134689000, "total_liabilities": 8079377000, "total_equity": 9623098000, "shares_outstanding": 617257000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 255046000, "capital_expenditure": 12202000, "free_cash_flow": 267248000, "dividends_paid": 148866000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285122, "ticker_id": 2380, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:45.437388+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "179324000", "ebitda": "308569000", "netIncome": "106626000", "grossProfit": "306001000", "depreciation": "None", "totalRevenue": "442840000", "costOfRevenue": "136839000", "interestIncome": "46113000", "incomeBeforeTax": "140297000", "interestExpense": "60674000", "operatingIncome": "157192000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "31027000", "reportedCurrency": "USD", "netInterestIncome": "-60674000", "nonInterestIncome": "None", "operatingExpenses": "148809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "43779000", "costofGoodsAndServicesSold": "136839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129245000", "sellingGeneralAndAdministrative": "32734000", "netIncomeFromContinuingOperations": "109270000" }, "balance": { "goodwill": "None", "inventory": "831085000", "commonStock": "6199000", "currentDebt": "None", "investments": "None", "totalAssets": "17927718000", "longTermDebt": "7134689000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-20748000", "totalLiabilities": "8079377000", "otherCurrentAssets": "3097000", "totalCurrentAssets": "1145911000", "currentLongTermDebt": "None", "longTermInvestments": "1234891000", "shortTermInvestments": "314826000", "currentNetReceivables": "294608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16781807000", "currentAccountsPayable": "207545000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15150273000", "shortLongTermDebtTotal": "7245818000", "totalShareholderEquity": "9623098000", "capitalLeaseObligations": "111129000", "otherCurrentLiabilities": "5308000", "totalCurrentLiabilities": "212853000", "otherNonCurrentLiabilities": "620706000", "totalNonCurrentLiabilities": "7866524000", "cashAndShortTermInvestments": "533380000", "commonStockSharesOutstanding": "617257000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "533380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109270000", "profitLoss": "None", "dividendPayout": "148866000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-44552000", "operatingCashflow": "255046000", "capitalExpenditures": "12202000", "changeInReceivables": "12718000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167110000", "cashflowFromInvestment": "119364000", "stockBasedCompensation": "8124000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148866000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "207300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 442840000, "cost_of_revenue": 136839000, "gross_profit": 306001000, "research_and_development": null, "selling_general_admin": 32734000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 179324000, "depreciation_amortisation": 129245000, "ebitda": 308569000, "interest_expense": 60674000, "interest_income": null, "other_non_operating": null, "pretax_income": 140297000, "tax_provision": 31027000, "effective_tax_rate": null, "net_income": 106626000, "net_income_continuing_ops": 109270000, "net_income_to_common": 106626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 533380000, "short_term_investments": 314826000, "net_receivables": 294608000, "inventory": 831085000, "other_current_assets": null, "total_current_assets": 1145911000, "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": 16781807000, "total_assets": 17927718000, "short_term_debt": 0, "accounts_payable": 207545000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 212853000, "long_term_debt": 7134689000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7866524000, "total_liabilities": 8079377000, "total_debt": 7134689000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20748000, "total_equity": 9623098000, "shares_outstanding": 617257000, "operating_cash_flow": 255046000, "stock_based_compensation": 8124000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12202000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 119364000, "dividends_paid": 148866000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -167110000, "free_cash_flow": 267248000, "net_change_in_cash": 207300000 }, "raw_data": { "income": { "ebit": "179324000", "ebitda": "308569000", "netIncome": "106626000", "grossProfit": "306001000", "depreciation": "None", "totalRevenue": "442840000", "costOfRevenue": "136839000", "interestIncome": "46113000", "incomeBeforeTax": "140297000", "interestExpense": "60674000", "operatingIncome": "157192000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "31027000", "reportedCurrency": "USD", "netInterestIncome": "-60674000", "nonInterestIncome": "None", "operatingExpenses": "148809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "43779000", "costofGoodsAndServicesSold": "136839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129245000", "sellingGeneralAndAdministrative": "32734000", "netIncomeFromContinuingOperations": "109270000" }, "balance": { "goodwill": "None", "inventory": "831085000", "commonStock": "6199000", "currentDebt": "None", "investments": "None", "totalAssets": "17927718000", "longTermDebt": "7134689000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-20748000", "totalLiabilities": "8079377000", "otherCurrentAssets": "3097000", "totalCurrentAssets": "1145911000", "currentLongTermDebt": "None", "longTermInvestments": "1234891000", "shortTermInvestments": "314826000", "currentNetReceivables": "294608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16781807000", "currentAccountsPayable": "207545000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15150273000", "shortLongTermDebtTotal": "7245818000", "totalShareholderEquity": "9623098000", "capitalLeaseObligations": "111129000", "otherCurrentLiabilities": "5308000", "totalCurrentLiabilities": "212853000", "otherNonCurrentLiabilities": "620706000", "totalNonCurrentLiabilities": "7866524000", "cashAndShortTermInvestments": "533380000", "commonStockSharesOutstanding": "617257000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "533380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109270000", "profitLoss": "None", "dividendPayout": "148866000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-44552000", "operatingCashflow": "255046000", "capitalExpenditures": "12202000", "changeInReceivables": "12718000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167110000", "cashflowFromInvestment": "119364000", "stockBasedCompensation": "8124000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148866000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "207300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }