{ "ticker": { "uuid": "5aba3959-f9fd-4ee3-9e39-5aad69f90cba", "symbol": "PR", "name": "Permian Resources Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/5aba3959-f9fd-4ee3-9e39-5aad69f90cba/", "api_url": "https://sharemaestro.com/factors/api/tickers/5aba3959-f9fd-4ee3-9e39-5aad69f90cba/" }, "ticker_metadata": { "id": 3199, "uuid": "5aba3959-f9fd-4ee3-9e39-5aad69f90cba", "symbol": "PR", "name": "Permian Resources Corporation", "asset_type": "equity", "market_cap": 16567339000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Permian Resources Corporation, an independent oil and natural gas company, focuses on the development of crude oil and related liquid-rich natural gas reserves in the United States. The company is headquartered in Midland, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "5aba3959-f9fd-4ee3-9e39-5aad69f90cba", "symbol": "PR", "name": "Permian Resources Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/5aba3959-f9fd-4ee3-9e39-5aad69f90cba/", "api_url": "https://sharemaestro.com/factors/api/tickers/5aba3959-f9fd-4ee3-9e39-5aad69f90cba/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.93, "value": 0.8, "quality": 0.74, "momentum": 0.84, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 19.17, "market_cap": 15872031540, "pe_ratio": 24.4375, "earnings_yield": 0.0409, "ebitda_to_ev": 0.1714, "shareholder_yield": 0.03, "roe": 0.0573, "piotroski_f_score": 4, "momentum_12_1": 0.5101, "volatility_252d": 0.3033 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:14.024821+00:00", "batch_id": "" }, "size": { "price_close": 19.17, "market_cap": 15872031540, "market_cap_usd": 15872031540, "enterprise_value": 19330376540, "shares_outstanding": 827962000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 24.4375, "pb_ratio": 1.401, "ptbv_ratio": 1.401, "ps_ratio": 3.1263, "pcf_ratio": 4.5032, "pfcf_ratio": 2.3654, "ev_ebitda": 5.8347, "ev_ebit": 15.7358, "ev_sales": 3.8075, "ev_fcf": 2.8808, "earnings_yield": 0.0409, "fcf_yield": 0.3471, "price_to_sales": 3.1263, "price_to_book": 1.401, "price_to_cashflow": 4.5032, "ebitda_to_ev": 0.1714, "sales_yield": 0.2626 }, "yield": { "dividend_yield": 0.03, "buyback_yield": 0, "shareholder_yield": 0.03, "debt_paydown_yield": null, "total_yield": 0.03 }, "quality": { "gross_margin": 0.359, "operating_margin": 0.242, "net_margin": 0.1279, "ebitda_margin": 0.6526, "fcf_margin": 1.3217, "roe": 0.0573, "roa": 0.0361, "roic": 0.0659, "roc_greenblatt": null, "asset_turnover": 0.2821, "cash_conversion": 10.3311, "accruals_ratio": -0.1598, "sbc_to_revenue": 0.0137, "piotroski_f_score": 4, "altman_z_score": 2.0093, "earnings_stability_5y": 0.5541, "revenue_stability_5y": 0.7431, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1013, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5884, "net_debt_to_ebitda": 1.0439, "debt_to_assets": 0.2017, "interest_coverage": 4.4752, "current_ratio": 0.6551, "quick_ratio": 0.6551, "net_debt": 3458345000, "local_beta": 0.0001, "volatility_252d": 0.3033, "volatility_60d": 0.7099, "max_drawdown_12m": -0.1652, "risk_adjusted_momentum": 1.6817 }, "growth": { "revenue_growth_1y": -0.0112, "revenue_growth_3y_cagr": 0.3345, "revenue_growth_5y_cagr": 0.5423, "eps_growth_1y": -0.4437, "eps_growth_3y_cagr": 0.22, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0013, "book_value_growth_1y": 0.0532, "revenue_growth": -0.0112, "earnings_growth": -0.4437 }, "momentum": { "price_return_1m": -0.0279, "price_return_3m": 0.0253, "price_return_6m": 0.3089, "price_return_9m": 0.4228, "price_return_12m": 0.468, "price_return_12m_ex1m": 0.5101, "momentum_6m": 0.3089, "momentum_12m": 0.468, "momentum_12_1": 0.5101, "distance_from_52w_high": -0.1326, "distance_from_52w_low": 0.6008, "relative_strength": 0.368 }, "raw_ttm": { "revenue_ttm": 5076906000, "gross_profit_ttm": 1822784000, "ebit_ttm": 1228434999, "ebitda_ttm": 3313026999, "net_income_ttm": 649496000, "eps_diluted_ttm": 0.7845, "operating_cash_flow_ttm": 3524585000, "capital_expenditure_ttm": 3185397000, "fcf_ttm": 6709982000, "dividends_paid_ttm": 476559000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 274496999, "cash_and_equivalents": 170780000, "total_current_assets": 1184226000, "total_current_liabilities": 1807836000, "net_ppe": null, "total_assets": 17994450000, "total_debt": 3629125000, "total_equity": 11328817000, "net_working_capital": -711635000, "book_value_per_share": 13.6828, "retained_earnings": 1475148000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.6828 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 62, "rank_pb": 35, "rank_ptbv": 29, "rank_ps": 65, "rank_pcf": 15, "rank_ev_ebitda": 15, "rank_ev_ebit": 59, "rank_earnings_yield": 62, "rank_fcf_yield": 7, "rank_dividend_yield": 25, "rank_shareholder_yield": 26, "rank_total_yield": 26, "rank_roe": 59, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 62, "rank_fcf_margin": 3, "rank_piotroski": 81, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 24 }, "composites": { "value_composite": 20, "quality_composite": 26, "momentum_composite": 16, "growth_composite": 94, "yield_composite": 18, "svqf_composite": 81, "vc1_composite": 21, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 7, "quality_value_composite": 0.7694, "os_score": 0.93, "value_percentile": 0.8, "quality_percentile": 0.74, "momentum_percentile": 0.84, "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": 27, "small_cap_core_rank": 22, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4754, "ticker_id": 3199, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:14.024821+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.17, "market_cap": 15872031540, "market_cap_usd": 15872031540, "enterprise_value": 19330376540, "shares_outstanding": 827962000, "fx_rate_to_usd": null, "pe_ratio": 24.43745849, "pb_ratio": 1.40103168, "ptbv_ratio": 1.40103168, "ps_ratio": 3.12631976, "pcf_ratio": 4.50323415, "pfcf_ratio": 2.36543579, "ev_ebitda": 5.83465711, "ev_ebit": 15.73577483, "ev_sales": 3.80751122, "ev_fcf": 2.88083881, "earnings_yield": 0.04092079, "fcf_yield": 0.34712112, "dividend_yield": 0.03002508, "buyback_yield": 0, "shareholder_yield": 0.03002508, "debt_paydown_yield": null, "total_yield": 0.03002508, "gross_margin": 0.35903442, "operating_margin": 0.24196528, "net_margin": 0.12793146, "ebitda_margin": 0.65256812, "fcf_margin": 1.32166757, "roe": 0.05733132, "roa": 0.03609424, "roic": 0.06592853, "roc_greenblatt": null, "asset_turnover": 0.28213733, "cash_conversion": 10.33105978, "accruals_ratio": -0.15977643, "sbc_to_revenue": 0.0137178, "debt_to_equity": 0.58837856, "net_debt_to_ebitda": 1.04386261, "debt_to_assets": 0.20168024, "interest_coverage": 4.47522196, "current_ratio": 0.65505168, "quick_ratio": 0.65505168, "net_debt": 3458345000, "revenue_growth_1y": -0.01115659, "revenue_growth_3y_cagr": 0.33450446, "revenue_growth_5y_cagr": 0.5422886, "eps_growth_1y": -0.44365029, "eps_growth_3y_cagr": 0.21997612, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0012757, "book_value_growth_1y": 0.05319826, "piotroski_f_score": 4, "altman_z_score": 2.00930653, "earnings_stability_5y": 0.554115, "revenue_stability_5y": 0.743144, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02789047, "price_return_3m": 0.02532011, "price_return_6m": 0.30892555, "price_return_9m": 0.42276121, "price_return_12m": 0.46798686, "price_return_12m_ex1m": 0.51010437, "distance_from_52w_high": -0.13257919, "distance_from_52w_low": 0.60075487, "relative_strength": 0.36802328, "local_beta": 0.0001, "volatility_252d": 0.303328, "volatility_60d": 0.709899, "max_drawdown_12m": -0.16524818, "revenue_ttm": 5076906000, "gross_profit_ttm": 1822784000, "ebit_ttm": 1228434999, "ebitda_ttm": 3313026999, "net_income_ttm": 649496000, "eps_diluted_ttm": 0.78445146, "operating_cash_flow_ttm": 3524585000, "capital_expenditure_ttm": 3185397000, "fcf_ttm": 6709982000, "dividends_paid_ttm": 476559000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 274496999, "cash_and_equivalents": 170780000, "total_current_assets": 1184226000, "total_current_liabilities": 1807836000, "net_ppe": null, "total_assets": 17994450000, "total_debt": 3629125000, "total_equity": 11328817000, "net_working_capital": -711635000, "book_value_per_share": 13.68277409, "retained_earnings": 1475148000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.68277409, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 62, "rank_pb": 35, "rank_ptbv": 29, "rank_ps": 65, "rank_pcf": 15, "rank_ev_ebitda": 15, "rank_ev_ebit": 59, "rank_earnings_yield": 62, "rank_fcf_yield": 7, "rank_dividend_yield": 25, "rank_shareholder_yield": 26, "rank_total_yield": 26, "rank_roe": 59, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 62, "rank_fcf_margin": 3, "rank_piotroski": 81, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 24, "value_composite": 20, "quality_composite": 26, "momentum_composite": 16, "growth_composite": 94, "yield_composite": 18, "svqf_composite": 81, "vc1_composite": 21, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 22, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 19.17, "os": 0.93, "value": 0.8, "quality": 0.74, "momentum": 0.84, "confidence": 1, "coverage": 1, "pe_ratio": 24.4375, "earnings_yield": 0.0409, "shareholder_yield": 0.03, "roe": 0.0573, "momentum_12_1": 0.5101, "complete_fields": { "id": 4754, "ticker_id": 3199, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:14.024821+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.17, "market_cap": 15872031540, "market_cap_usd": 15872031540, "enterprise_value": 19330376540, "shares_outstanding": 827962000, "fx_rate_to_usd": null, "pe_ratio": 24.43745849, "pb_ratio": 1.40103168, "ptbv_ratio": 1.40103168, "ps_ratio": 3.12631976, "pcf_ratio": 4.50323415, "pfcf_ratio": 2.36543579, "ev_ebitda": 5.83465711, "ev_ebit": 15.73577483, "ev_sales": 3.80751122, "ev_fcf": 2.88083881, "earnings_yield": 0.04092079, "fcf_yield": 0.34712112, "dividend_yield": 0.03002508, "buyback_yield": 0, "shareholder_yield": 0.03002508, "debt_paydown_yield": null, "total_yield": 0.03002508, "gross_margin": 0.35903442, "operating_margin": 0.24196528, "net_margin": 0.12793146, "ebitda_margin": 0.65256812, "fcf_margin": 1.32166757, "roe": 0.05733132, "roa": 0.03609424, "roic": 0.06592853, "roc_greenblatt": null, "asset_turnover": 0.28213733, "cash_conversion": 10.33105978, "accruals_ratio": -0.15977643, "sbc_to_revenue": 0.0137178, "debt_to_equity": 0.58837856, "net_debt_to_ebitda": 1.04386261, "debt_to_assets": 0.20168024, "interest_coverage": 4.47522196, "current_ratio": 0.65505168, "quick_ratio": 0.65505168, "net_debt": 3458345000, "revenue_growth_1y": -0.01115659, "revenue_growth_3y_cagr": 0.33450446, "revenue_growth_5y_cagr": 0.5422886, "eps_growth_1y": -0.44365029, "eps_growth_3y_cagr": 0.21997612, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0012757, "book_value_growth_1y": 0.05319826, "piotroski_f_score": 4, "altman_z_score": 2.00930653, "earnings_stability_5y": 0.554115, "revenue_stability_5y": 0.743144, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02789047, "price_return_3m": 0.02532011, "price_return_6m": 0.30892555, "price_return_9m": 0.42276121, "price_return_12m": 0.46798686, "price_return_12m_ex1m": 0.51010437, "distance_from_52w_high": -0.13257919, "distance_from_52w_low": 0.60075487, "relative_strength": 0.36802328, "local_beta": 0.0001, "volatility_252d": 0.303328, "volatility_60d": 0.709899, "max_drawdown_12m": -0.16524818, "revenue_ttm": 5076906000, "gross_profit_ttm": 1822784000, "ebit_ttm": 1228434999, "ebitda_ttm": 3313026999, "net_income_ttm": 649496000, "eps_diluted_ttm": 0.78445146, "operating_cash_flow_ttm": 3524585000, "capital_expenditure_ttm": 3185397000, "fcf_ttm": 6709982000, "dividends_paid_ttm": 476559000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 274496999, "cash_and_equivalents": 170780000, "total_current_assets": 1184226000, "total_current_liabilities": 1807836000, "net_ppe": null, "total_assets": 17994450000, "total_debt": 3629125000, "total_equity": 11328817000, "net_working_capital": -711635000, "book_value_per_share": 13.68277409, "retained_earnings": 1475148000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.68277409, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 62, "rank_pb": 35, "rank_ptbv": 29, "rank_ps": 65, "rank_pcf": 15, "rank_ev_ebitda": 15, "rank_ev_ebit": 59, "rank_earnings_yield": 62, "rank_fcf_yield": 7, "rank_dividend_yield": 25, "rank_shareholder_yield": 26, "rank_total_yield": 26, "rank_roe": 59, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 62, "rank_fcf_margin": 3, "rank_piotroski": 81, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 24, "value_composite": 20, "quality_composite": 26, "momentum_composite": 16, "growth_composite": 94, "yield_composite": 18, "svqf_composite": 81, "vc1_composite": 21, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 22, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 5065211000, "cost_of_revenue": 3408026000, "gross_profit": 1657185000, "ebit": 1666177000, "ebitda": 3698684000, "pretax_income": 1383115000, "tax_provision": 284179000, "net_income": 935174000, "net_income_to_common": 935174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153690000, "total_current_assets": 1312143000, "total_assets": 18238029000, "short_term_debt": 80287000, "long_term_debt": 3545598000, "total_debt": 3625885000, "total_liabilities": 6704146000, "total_equity": 10278282000, "shares_outstanding": 730975000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3607541000, "capital_expenditure": 3050155000, "free_cash_flow": 6657696000, "dividends_paid": 447714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317482, "ticker_id": 3199, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1666177000", "ebitda": "3698684000", "netIncome": "935174000", "grossProfit": "1657185000", "depreciation": "None", "totalRevenue": "5065211000", "costOfRevenue": "3408026000", "interestIncome": "162662000", "incomeBeforeTax": "1383115000", "interestExpense": "283062000", "operatingIncome": "1470714000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "284179000", "reportedCurrency": "USD", "netInterestIncome": "-283062000", "nonInterestIncome": "None", "operatingExpenses": "186471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3408026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2032507000", "sellingGeneralAndAdministrative": "186471000", "netIncomeFromContinuingOperations": "1098936000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "18238029000", "longTermDebt": "3545598000", "shortTermDebt": "80287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1567500000", "totalLiabilities": "6704146000", "otherCurrentAssets": "317800000", "totalCurrentAssets": "1312143000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "840653000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16925885999", "currentAccountsPayable": "70528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16454079000", "shortLongTermDebtTotal": "3696509000", "totalShareholderEquity": "10278282000", "capitalLeaseObligations": "134598000", "otherCurrentLiabilities": "1527017000", "totalCurrentLiabilities": "1677832000", "otherNonCurrentLiabilities": "39460000", "totalNonCurrentLiabilities": "5026313999", "cashAndShortTermInvestments": "153690000", "commonStockSharesOutstanding": "730975000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "153690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1098936000", "profitLoss": "None", "dividendPayout": "447714000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3607541000", "capitalExpenditures": "3050155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1059740000", "cashflowFromInvestment": "-2873454000", "stockBasedCompensation": "70371000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "447714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2032507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5065211000, "cost_of_revenue": 3408026000, "gross_profit": 1657185000, "research_and_development": null, "selling_general_admin": 186471000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1666177000, "depreciation_amortisation": 2032507000, "ebitda": 3698684000, "interest_expense": 283062000, "interest_income": null, "other_non_operating": null, "pretax_income": 1383115000, "tax_provision": 284179000, "effective_tax_rate": null, "net_income": 935174000, "net_income_continuing_ops": 1098936000, "net_income_to_common": 935174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153690000, "short_term_investments": null, "net_receivables": 840653000, "inventory": null, "other_current_assets": null, "total_current_assets": 1312143000, "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": 16925885999, "total_assets": 18238029000, "short_term_debt": 80287000, "accounts_payable": 70528000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1677832000, "long_term_debt": 3545598000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5026313999, "total_liabilities": 6704146000, "total_debt": 3625885000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1567500000, "total_equity": 10278282000, "shares_outstanding": 730975000, "operating_cash_flow": 3607541000, "stock_based_compensation": 70371000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3050155000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2873454000, "dividends_paid": 447714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1059740000, "free_cash_flow": 6657696000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1666177000", "ebitda": "3698684000", "netIncome": "935174000", "grossProfit": "1657185000", "depreciation": "None", "totalRevenue": "5065211000", "costOfRevenue": "3408026000", "interestIncome": "162662000", "incomeBeforeTax": "1383115000", "interestExpense": "283062000", "operatingIncome": "1470714000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "284179000", "reportedCurrency": "USD", "netInterestIncome": "-283062000", "nonInterestIncome": "None", "operatingExpenses": "186471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3408026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2032507000", "sellingGeneralAndAdministrative": "186471000", "netIncomeFromContinuingOperations": "1098936000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "18238029000", "longTermDebt": "3545598000", "shortTermDebt": "80287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1567500000", "totalLiabilities": "6704146000", "otherCurrentAssets": "317800000", "totalCurrentAssets": "1312143000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "840653000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16925885999", "currentAccountsPayable": "70528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16454079000", "shortLongTermDebtTotal": "3696509000", "totalShareholderEquity": "10278282000", "capitalLeaseObligations": "134598000", "otherCurrentLiabilities": "1527017000", "totalCurrentLiabilities": "1677832000", "otherNonCurrentLiabilities": "39460000", "totalNonCurrentLiabilities": "5026313999", "cashAndShortTermInvestments": "153690000", "commonStockSharesOutstanding": "730975000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "153690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1098936000", "profitLoss": "None", "dividendPayout": "447714000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3607541000", "capitalExpenditures": "3050155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1059740000", "cashflowFromInvestment": "-2873454000", "stockBasedCompensation": "70371000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "447714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2032507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 5000734000, "cost_of_revenue": 2645447000, "gross_profit": 2355287000, "ebit": 1840459000, "ebitda": 3617132000, "pretax_income": 1550851000, "tax_provision": 300342000, "net_income": 984701000, "net_income_to_common": 984701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479343000, "total_current_assets": 1121594000, "total_assets": 16897900000, "short_term_debt": 57216000, "long_term_debt": 4184233000, "total_debt": 4241449000, "total_liabilities": 6379381000, "total_equity": 9138528000, "shares_outstanding": 684492000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3411968000, "capital_expenditure": 3120640000, "free_cash_flow": 6532608000, "dividends_paid": 466915000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317487, "ticker_id": 3199, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1840459000", "ebitda": "3617132000", "netIncome": "984701000", "grossProfit": "2355287000", "depreciation": "None", "totalRevenue": "5000734000", "costOfRevenue": "2645447000", "interestIncome": "209770000", "incomeBeforeTax": "1550851000", "interestExpense": "304756000", "operatingIncome": "1744534000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "300342000", "reportedCurrency": "USD", "netInterestIncome": "-296171000", "nonInterestIncome": "None", "operatingExpenses": "610753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2645447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1776673000", "sellingGeneralAndAdministrative": "174630000", "netIncomeFromContinuingOperations": "1250509000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "16897900000", "longTermDebt": "4184233000", "shortTermDebt": "57216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1081895000", "totalLiabilities": "6379381000", "otherCurrentAssets": "111799000", "totalCurrentAssets": "1121594000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "530452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15776306000", "currentAccountsPayable": "45965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15608214000", "shortLongTermDebtTotal": "4305737000", "totalShareholderEquity": "9138528000", "capitalLeaseObligations": "121504000", "otherCurrentLiabilities": "1224156000", "totalCurrentLiabilities": "1327337000", "otherNonCurrentLiabilities": "52701000", "totalNonCurrentLiabilities": "5052044000", "cashAndShortTermInvestments": "479343000", "commonStockSharesOutstanding": "684492000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "479343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1250509000", "profitLoss": "None", "dividendPayout": "466915000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3411968000", "capitalExpenditures": "3120640000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97706000", "cashflowFromInvestment": "-3104195000", "stockBasedCompensation": "60399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "466915000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1776673000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5000734000, "cost_of_revenue": 2645447000, "gross_profit": 2355287000, "research_and_development": null, "selling_general_admin": 174630000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1840459000, "depreciation_amortisation": 1776673000, "ebitda": 3617132000, "interest_expense": 304756000, "interest_income": null, "other_non_operating": null, "pretax_income": 1550851000, "tax_provision": 300342000, "effective_tax_rate": null, "net_income": 984701000, "net_income_continuing_ops": 1250509000, "net_income_to_common": 984701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 479343000, "short_term_investments": null, "net_receivables": 530452000, "inventory": null, "other_current_assets": null, "total_current_assets": 1121594000, "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": 15776306000, "total_assets": 16897900000, "short_term_debt": 57216000, "accounts_payable": 45965000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1327337000, "long_term_debt": 4184233000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5052044000, "total_liabilities": 6379381000, "total_debt": 4241449000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1081895000, "total_equity": 9138528000, "shares_outstanding": 684492000, "operating_cash_flow": 3411968000, "stock_based_compensation": 60399000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3120640000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3104195000, "dividends_paid": 466915000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 97706000, "free_cash_flow": 6532608000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1840459000", "ebitda": "3617132000", "netIncome": "984701000", "grossProfit": "2355287000", "depreciation": "None", "totalRevenue": "5000734000", "costOfRevenue": "2645447000", "interestIncome": "209770000", "incomeBeforeTax": "1550851000", "interestExpense": "304756000", "operatingIncome": "1744534000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "300342000", "reportedCurrency": "USD", "netInterestIncome": "-296171000", "nonInterestIncome": "None", "operatingExpenses": "610753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2645447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1776673000", "sellingGeneralAndAdministrative": "174630000", "netIncomeFromContinuingOperations": "1250509000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "16897900000", "longTermDebt": "4184233000", "shortTermDebt": "57216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1081895000", "totalLiabilities": "6379381000", "otherCurrentAssets": "111799000", "totalCurrentAssets": "1121594000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "530452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15776306000", "currentAccountsPayable": "45965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15608214000", "shortLongTermDebtTotal": "4305737000", "totalShareholderEquity": "9138528000", "capitalLeaseObligations": "121504000", "otherCurrentLiabilities": "1224156000", "totalCurrentLiabilities": "1327337000", "otherNonCurrentLiabilities": "52701000", "totalNonCurrentLiabilities": "5052044000", "cashAndShortTermInvestments": "479343000", "commonStockSharesOutstanding": "684492000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "479343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1250509000", "profitLoss": "None", "dividendPayout": "466915000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3411968000", "capitalExpenditures": "3120640000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97706000", "cashflowFromInvestment": "-3104195000", "stockBasedCompensation": "60399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "466915000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1776673000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 3120893000, "cost_of_revenue": 1470630000, "gross_profit": 1650263000, "ebit": 1196779000, "ebitda": 2204355000, "pretax_income": 1035648000, "tax_provision": 155945000, "net_income": 476306000, "net_income_to_common": 476306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73290000, "total_current_assets": 650392000, "total_assets": 14965578000, "short_term_debt": 33006000, "long_term_debt": 3848781000, "total_debt": 3881787000, "total_liabilities": 5735830000, "total_equity": 6336097000, "shares_outstanding": 389096000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2213499000, "capital_expenditure": 1793670000, "free_cash_flow": 4007169000, "dividends_paid": 141947000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317492, "ticker_id": 3199, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1196779000", "ebitda": "2204355000", "netIncome": "476306000", "grossProfit": "1650263000", "depreciation": "None", "totalRevenue": "3120893000", "costOfRevenue": "1470630000", "interestIncome": "63193000", "incomeBeforeTax": "1035648000", "interestExpense": "177209000", "operatingIncome": "1096508000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "155945000", "reportedCurrency": "USD", "netInterestIncome": "-153543000", "nonInterestIncome": "None", "operatingExpenses": "553755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1470630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1007576000", "sellingGeneralAndAdministrative": "161855000", "netIncomeFromContinuingOperations": "665792000" }, "balance": { "goodwill": "None", "inventory": "-25451000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "14965578000", "longTermDebt": "3848781000", "shortTermDebt": "33006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "569139000", "totalLiabilities": "5735830000", "otherCurrentAssets": "96042000", "totalCurrentAssets": "650392000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "481060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14315186000", "currentAccountsPayable": "94533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14154304000", "shortLongTermDebtTotal": "3910089000", "totalShareholderEquity": "6336097000", "capitalLeaseObligations": "61308000", "otherCurrentLiabilities": "1114014000", "totalCurrentLiabilities": "1241553000", "otherNonCurrentLiabilities": "73150000", "totalNonCurrentLiabilities": "4494277000", "cashAndShortTermInvestments": "73290000", "commonStockSharesOutstanding": "389096000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "73290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "879703000", "profitLoss": "None", "dividendPayout": "141947000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2213499000", "capitalExpenditures": "1793670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-631188000", "cashflowFromInvestment": "-1578379000", "stockBasedCompensation": "78418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141947000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162420000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1007576000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3120893000, "cost_of_revenue": 1470630000, "gross_profit": 1650263000, "research_and_development": null, "selling_general_admin": 161855000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1196779000, "depreciation_amortisation": 1007576000, "ebitda": 2204355000, "interest_expense": 177209000, "interest_income": null, "other_non_operating": null, "pretax_income": 1035648000, "tax_provision": 155945000, "effective_tax_rate": null, "net_income": 476306000, "net_income_continuing_ops": 665792000, "net_income_to_common": 476306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73290000, "short_term_investments": null, "net_receivables": 481060000, "inventory": -25451000, "other_current_assets": null, "total_current_assets": 650392000, "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": 14315186000, "total_assets": 14965578000, "short_term_debt": 33006000, "accounts_payable": 94533000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1241553000, "long_term_debt": 3848781000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4494277000, "total_liabilities": 5735830000, "total_debt": 3881787000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 569139000, "total_equity": 6336097000, "shares_outstanding": 389096000, "operating_cash_flow": 2213499000, "stock_based_compensation": 78418000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1793670000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1578379000, "dividends_paid": 141947000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -631188000, "free_cash_flow": 4007169000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1196779000", "ebitda": "2204355000", "netIncome": "476306000", "grossProfit": "1650263000", "depreciation": "None", "totalRevenue": "3120893000", "costOfRevenue": "1470630000", "interestIncome": "63193000", "incomeBeforeTax": "1035648000", "interestExpense": "177209000", "operatingIncome": "1096508000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "155945000", "reportedCurrency": "USD", "netInterestIncome": "-153543000", "nonInterestIncome": "None", "operatingExpenses": "553755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1470630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1007576000", "sellingGeneralAndAdministrative": "161855000", "netIncomeFromContinuingOperations": "665792000" }, "balance": { "goodwill": "None", "inventory": "-25451000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "14965578000", "longTermDebt": "3848781000", "shortTermDebt": "33006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "569139000", "totalLiabilities": "5735830000", "otherCurrentAssets": "96042000", "totalCurrentAssets": "650392000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "481060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14315186000", "currentAccountsPayable": "94533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14154304000", "shortLongTermDebtTotal": "3910089000", "totalShareholderEquity": "6336097000", "capitalLeaseObligations": "61308000", "otherCurrentLiabilities": "1114014000", "totalCurrentLiabilities": "1241553000", "otherNonCurrentLiabilities": "73150000", "totalNonCurrentLiabilities": "4494277000", "cashAndShortTermInvestments": "73290000", "commonStockSharesOutstanding": "389096000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "73290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "879703000", "profitLoss": "None", "dividendPayout": "141947000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2213499000", "capitalExpenditures": "1793670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-631188000", "cashflowFromInvestment": "-1578379000", "stockBasedCompensation": "78418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141947000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162420000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1007576000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 2131265000, "cost_of_revenue": 714460000, "gross_profit": 1416805000, "ebit": 965777000, "ebitda": 1410455000, "pretax_income": 870132000, "tax_provision": 120292000, "net_income": 515037000, "net_income_to_common": 515037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59545000, "total_current_assets": 463790000, "total_assets": 8492592000, "short_term_debt": 29759000, "long_term_debt": 2140798000, "total_debt": 2170557000, "total_liabilities": 2836296000, "total_equity": 2935748000, "shares_outstanding": 322816000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1371671000, "capital_expenditure": 783998000, "free_cash_flow": 2155669000, "dividends_paid": 14426000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317497, "ticker_id": 3199, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "965777000", "ebitda": "1410455000", "netIncome": "515037000", "grossProfit": "1416805000", "depreciation": "None", "totalRevenue": "2131265000", "costOfRevenue": "714460000", "interestIncome": "138013000", "incomeBeforeTax": "870132000", "interestExpense": "95645000", "operatingIncome": "1007536000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "120292000", "reportedCurrency": "USD", "netInterestIncome": "-95645000", "nonInterestIncome": "None", "operatingExpenses": "409269000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-41759000", "costofGoodsAndServicesSold": "714460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "444678000", "sellingGeneralAndAdministrative": "159554000", "netIncomeFromContinuingOperations": "749840000" }, "balance": { "goodwill": "None", "inventory": "100797000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "8492592000", "longTermDebt": "2140798000", "shortTermDebt": "29759000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "237226000", "totalLiabilities": "2836296000", "otherCurrentAssets": "121399000", "totalCurrentAssets": "463790000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "282846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8028802000", "currentAccountsPayable": "51443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7954191000", "shortLongTermDebtTotal": "2211898000", "totalShareholderEquity": "2935748000", "capitalLeaseObligations": "71100000", "otherCurrentLiabilities": "524367000", "totalCurrentLiabilities": "605569000", "otherNonCurrentLiabilities": "3211000", "totalNonCurrentLiabilities": "2230727000", "cashAndShortTermInvestments": "59545000", "commonStockSharesOutstanding": "322816000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "749840000", "profitLoss": "None", "dividendPayout": "14426000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1371671000", "capitalExpenditures": "783998000", "changeInReceivables": "-66824000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106625000", "cashflowFromInvestment": "-1205049000", "stockBasedCompensation": "92306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14426000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "59997000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "444678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2131265000, "cost_of_revenue": 714460000, "gross_profit": 1416805000, "research_and_development": null, "selling_general_admin": 159554000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 965777000, "depreciation_amortisation": 444678000, "ebitda": 1410455000, "interest_expense": 95645000, "interest_income": null, "other_non_operating": null, "pretax_income": 870132000, "tax_provision": 120292000, "effective_tax_rate": null, "net_income": 515037000, "net_income_continuing_ops": 749840000, "net_income_to_common": 515037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59545000, "short_term_investments": null, "net_receivables": 282846000, "inventory": 100797000, "other_current_assets": null, "total_current_assets": 463790000, "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": 8028802000, "total_assets": 8492592000, "short_term_debt": 29759000, "accounts_payable": 51443000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 605569000, "long_term_debt": 2140798000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2230727000, "total_liabilities": 2836296000, "total_debt": 2170557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 237226000, "total_equity": 2935748000, "shares_outstanding": 322816000, "operating_cash_flow": 1371671000, "stock_based_compensation": 92306000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 783998000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1205049000, "dividends_paid": 14426000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106625000, "free_cash_flow": 2155669000, "net_change_in_cash": 59997000 }, "raw_data": { "income": { "ebit": "965777000", "ebitda": "1410455000", "netIncome": "515037000", "grossProfit": "1416805000", "depreciation": "None", "totalRevenue": "2131265000", "costOfRevenue": "714460000", "interestIncome": "138013000", "incomeBeforeTax": "870132000", "interestExpense": "95645000", "operatingIncome": "1007536000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "120292000", "reportedCurrency": "USD", "netInterestIncome": "-95645000", "nonInterestIncome": "None", "operatingExpenses": "409269000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-41759000", "costofGoodsAndServicesSold": "714460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "444678000", "sellingGeneralAndAdministrative": "159554000", "netIncomeFromContinuingOperations": "749840000" }, "balance": { "goodwill": "None", "inventory": "100797000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "8492592000", "longTermDebt": "2140798000", "shortTermDebt": "29759000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "237226000", "totalLiabilities": "2836296000", "otherCurrentAssets": "121399000", "totalCurrentAssets": "463790000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "282846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8028802000", "currentAccountsPayable": "51443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7954191000", "shortLongTermDebtTotal": "2211898000", "totalShareholderEquity": "2935748000", "capitalLeaseObligations": "71100000", "otherCurrentLiabilities": "524367000", "totalCurrentLiabilities": "605569000", "otherNonCurrentLiabilities": "3211000", "totalNonCurrentLiabilities": "2230727000", "cashAndShortTermInvestments": "59545000", "commonStockSharesOutstanding": "322816000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "749840000", "profitLoss": "None", "dividendPayout": "14426000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1371671000", "capitalExpenditures": "783998000", "changeInReceivables": "-66824000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106625000", "cashflowFromInvestment": "-1205049000", "stockBasedCompensation": "92306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14426000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "59997000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "444678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 1029892000, "cost_of_revenue": 481437000, "gross_profit": 548455000, "ebit": 200032000, "ebitda": 489154000, "pretax_income": 138744000, "tax_provision": 569000, "net_income": 138175000, "net_income_to_common": 138175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9380000, "total_current_assets": 86535000, "total_assets": 3804594000, "short_term_debt": 1413000, "long_term_debt": 825565000, "total_debt": 826978000, "total_liabilities": 1053874000, "total_equity": 2750720000, "shares_outstanding": 300380435, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 525619000, "capital_expenditure": 327051000, "free_cash_flow": 852670000, "dividends_paid": 132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317502, "ticker_id": 3199, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200032000", "ebitda": "489154000", "netIncome": "138175000", "grossProfit": "548455000", "depreciation": "None", "totalRevenue": "1029892000", "costOfRevenue": "481437000", "interestIncome": "210113000", "incomeBeforeTax": "138744000", "interestExpense": "61288000", "operatingIncome": "370618000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "569000", "reportedCurrency": "USD", "netInterestIncome": "-61288000", "nonInterestIncome": "None", "operatingExpenses": "177837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-170586000", "costofGoodsAndServicesSold": "481437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "289122000", "sellingGeneralAndAdministrative": "110454000", "netIncomeFromContinuingOperations": "138175000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "3804594000", "longTermDebt": "825565000", "shortTermDebt": "1413000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-262326000", "totalLiabilities": "1053874000", "otherCurrentAssets": "5860000", "totalCurrentAssets": "86535000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3718059000", "currentAccountsPayable": "9736000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3702205000", "shortLongTermDebtTotal": "842980000", "totalShareholderEquity": "2750720000", "capitalLeaseObligations": "17415000", "otherCurrentLiabilities": "156750000", "totalCurrentLiabilities": "167899000", "otherNonCurrentLiabilities": "24579000", "totalNonCurrentLiabilities": "885975000", "cashAndShortTermInvestments": "9380000", "commonStockSharesOutstanding": "300380435", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138175000", "profitLoss": "None", "dividendPayout": "132000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "525619000", "capitalExpenditures": "327051000", "changeInReceivables": "-21475000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-297547000", "cashflowFromInvestment": "-226476000", "stockBasedCompensation": "58114000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1596000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14497000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "289122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1029892000, "cost_of_revenue": 481437000, "gross_profit": 548455000, "research_and_development": null, "selling_general_admin": 110454000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200032000, "depreciation_amortisation": 289122000, "ebitda": 489154000, "interest_expense": 61288000, "interest_income": null, "other_non_operating": null, "pretax_income": 138744000, "tax_provision": 569000, "effective_tax_rate": null, "net_income": 138175000, "net_income_continuing_ops": 138175000, "net_income_to_common": 138175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9380000, "short_term_investments": null, "net_receivables": 71295000, "inventory": 1, "other_current_assets": null, "total_current_assets": 86535000, "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": 3718059000, "total_assets": 3804594000, "short_term_debt": 1413000, "accounts_payable": 9736000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167899000, "long_term_debt": 825565000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 885975000, "total_liabilities": 1053874000, "total_debt": 826978000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -262326000, "total_equity": 2750720000, "shares_outstanding": 300380435, "operating_cash_flow": 525619000, "stock_based_compensation": 58114000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 327051000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226476000, "dividends_paid": 132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -297547000, "free_cash_flow": 852670000, "net_change_in_cash": 1596000 }, "raw_data": { "income": { "ebit": "200032000", "ebitda": "489154000", "netIncome": "138175000", "grossProfit": "548455000", "depreciation": "None", "totalRevenue": "1029892000", "costOfRevenue": "481437000", "interestIncome": "210113000", "incomeBeforeTax": "138744000", "interestExpense": "61288000", "operatingIncome": "370618000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "569000", "reportedCurrency": "USD", "netInterestIncome": "-61288000", "nonInterestIncome": "None", "operatingExpenses": "177837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-170586000", "costofGoodsAndServicesSold": "481437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "289122000", "sellingGeneralAndAdministrative": "110454000", "netIncomeFromContinuingOperations": "138175000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "3804594000", "longTermDebt": "825565000", "shortTermDebt": "1413000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-262326000", "totalLiabilities": "1053874000", "otherCurrentAssets": "5860000", "totalCurrentAssets": "86535000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3718059000", "currentAccountsPayable": "9736000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3702205000", "shortLongTermDebtTotal": "842980000", "totalShareholderEquity": "2750720000", "capitalLeaseObligations": "17415000", "otherCurrentLiabilities": "156750000", "totalCurrentLiabilities": "167899000", "otherNonCurrentLiabilities": "24579000", "totalNonCurrentLiabilities": "885975000", "cashAndShortTermInvestments": "9380000", "commonStockSharesOutstanding": "300380435", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138175000", "profitLoss": "None", "dividendPayout": "132000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "525619000", "capitalExpenditures": "327051000", "changeInReceivables": "-21475000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-297547000", "cashflowFromInvestment": "-226476000", "stockBasedCompensation": "58114000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1596000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14497000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "289122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 580456000, "cost_of_revenue": 539145000, "gross_profit": 41311000, "ebit": -701131000, "ebitda": -342577000, "pretax_income": -770323000, "tax_provision": -85124000, "net_income": -682837000, "net_income_to_common": -682837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5800000, "total_current_assets": 65586000, "total_assets": 3827425000, "short_term_debt": 3155000, "long_term_debt": 1068624000, "total_debt": 1071779000, "total_liabilities": 1223464000, "total_equity": 2603961000, "shares_outstanding": 277576016, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 171376000, "capital_expenditure": 328012000, "free_cash_flow": 499388000, "dividends_paid": 14426000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317507, "ticker_id": 3199, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-701131000", "ebitda": "-342577000", "netIncome": "-682837000", "grossProfit": "41311000", "depreciation": "None", "totalRevenue": "580456000", "costOfRevenue": "539145000", "interestIncome": "133727000", "incomeBeforeTax": "-770323000", "interestExpense": "69192000", "operatingIncome": "-780120000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-85124000", "reportedCurrency": "USD", "netInterestIncome": "-69192000", "nonInterestIncome": "None", "operatingExpenses": "821431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "539145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "358554000", "sellingGeneralAndAdministrative": "72867000", "netIncomeFromContinuingOperations": "-685199000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "3827425000", "longTermDebt": "1068624000", "shortTermDebt": "3155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-400501000", "totalLiabilities": "1223464000", "otherCurrentAssets": "5229000", "totalCurrentAssets": "65586000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54557000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3761839000", "currentAccountsPayable": "5052000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3742672000", "shortLongTermDebtTotal": "1072201000", "totalShareholderEquity": "2603961000", "capitalLeaseObligations": "3577000", "otherCurrentLiabilities": "123661000", "totalCurrentLiabilities": "131868000", "otherNonCurrentLiabilities": "2952000", "totalNonCurrentLiabilities": "1091596000", "cashAndShortTermInvestments": "5800000", "commonStockSharesOutstanding": "277576016", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-685199000", "profitLoss": "None", "dividendPayout": "14426000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "171376000", "capitalExpenditures": "328012000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "147743000", "cashflowFromInvestment": "-326323000", "stockBasedCompensation": "24568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14426000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "358554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 580456000, "cost_of_revenue": 539145000, "gross_profit": 41311000, "research_and_development": null, "selling_general_admin": 72867000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -701131000, "depreciation_amortisation": 358554000, "ebitda": -342577000, "interest_expense": 69192000, "interest_income": null, "other_non_operating": null, "pretax_income": -770323000, "tax_provision": -85124000, "effective_tax_rate": null, "net_income": -682837000, "net_income_continuing_ops": -685199000, "net_income_to_common": -682837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5800000, "short_term_investments": null, "net_receivables": 54557000, "inventory": null, "other_current_assets": null, "total_current_assets": 65586000, "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": 3761839000, "total_assets": 3827425000, "short_term_debt": 3155000, "accounts_payable": 5052000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131868000, "long_term_debt": 1068624000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1091596000, "total_liabilities": 1223464000, "total_debt": 1071779000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -400501000, "total_equity": 2603961000, "shares_outstanding": 277576016, "operating_cash_flow": 171376000, "stock_based_compensation": 24568000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 328012000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -326323000, "dividends_paid": 14426000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 147743000, "free_cash_flow": 499388000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-701131000", "ebitda": "-342577000", "netIncome": "-682837000", "grossProfit": "41311000", "depreciation": "None", "totalRevenue": "580456000", "costOfRevenue": "539145000", "interestIncome": "133727000", "incomeBeforeTax": "-770323000", "interestExpense": "69192000", "operatingIncome": "-780120000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-85124000", "reportedCurrency": "USD", "netInterestIncome": "-69192000", "nonInterestIncome": "None", "operatingExpenses": "821431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "539145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "358554000", "sellingGeneralAndAdministrative": "72867000", "netIncomeFromContinuingOperations": "-685199000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "3827425000", "longTermDebt": "1068624000", "shortTermDebt": "3155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-400501000", "totalLiabilities": "1223464000", "otherCurrentAssets": "5229000", "totalCurrentAssets": "65586000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54557000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3761839000", "currentAccountsPayable": "5052000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3742672000", "shortLongTermDebtTotal": "1072201000", "totalShareholderEquity": "2603961000", "capitalLeaseObligations": "3577000", "otherCurrentLiabilities": "123661000", "totalCurrentLiabilities": "131868000", "otherNonCurrentLiabilities": "2952000", "totalNonCurrentLiabilities": "1091596000", "cashAndShortTermInvestments": "5800000", "commonStockSharesOutstanding": "277576016", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-685199000", "profitLoss": "None", "dividendPayout": "14426000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "171376000", "capitalExpenditures": "328012000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "147743000", "cashflowFromInvestment": "-326323000", "stockBasedCompensation": "24568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14426000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "358554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 944330000, "cost_of_revenue": 663053000, "gross_profit": 281277000, "ebit": 78202000, "ebitda": 522445000, "pretax_income": 22211000, "tax_provision": 5797000, "net_income": 15798000, "net_income_to_common": 15798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10223000, "total_current_assets": 120129000, "total_assets": 4688288000, "short_term_debt": 9232000, "long_term_debt": 1057389000, "total_debt": 1066621000, "total_liabilities": 1417587000, "total_equity": 3258120000, "shares_outstanding": 263300000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 564173000, "capital_expenditure": 967719000, "free_cash_flow": 1531892000, "dividends_paid": 14426000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317512, "ticker_id": 3199, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78202000", "ebitda": "522445000", "netIncome": "15798000", "grossProfit": "281277000", "depreciation": "None", "totalRevenue": "944330000", "costOfRevenue": "663053000", "interestIncome": "57552000", "incomeBeforeTax": "22211000", "interestExpense": "55991000", "operatingIncome": "79429000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5797000", "reportedCurrency": "USD", "netInterestIncome": "-55991000", "nonInterestIncome": "None", "operatingExpenses": "201848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "444243000", "sellingGeneralAndAdministrative": "79156000", "netIncomeFromContinuingOperations": "16414000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "4688288000", "longTermDebt": "1057389000", "shortTermDebt": "9232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "282336000", "totalLiabilities": "1417587000", "otherCurrentAssets": "7994000", "totalCurrentAssets": "120129000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4568159000", "currentAccountsPayable": "21484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4527794000", "shortLongTermDebtTotal": "1069975000", "totalShareholderEquity": "3258120000", "capitalLeaseObligations": "12586000", "otherCurrentLiabilities": "223750000", "totalCurrentLiabilities": "254466000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1163121000", "cashAndShortTermInvestments": "10223000", "commonStockSharesOutstanding": "263300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16414000", "profitLoss": "None", "dividendPayout": "14426000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "564173000", "capitalExpenditures": "967719000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "362937000", "cashflowFromInvestment": "-932989000", "stockBasedCompensation": "28997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14426000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1038000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "444243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 944330000, "cost_of_revenue": 663053000, "gross_profit": 281277000, "research_and_development": null, "selling_general_admin": 79156000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78202000, "depreciation_amortisation": 444243000, "ebitda": 522445000, "interest_expense": 55991000, "interest_income": null, "other_non_operating": null, "pretax_income": 22211000, "tax_provision": 5797000, "effective_tax_rate": null, "net_income": 15798000, "net_income_continuing_ops": 16414000, "net_income_to_common": 15798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10223000, "short_term_investments": null, "net_receivables": 101912000, "inventory": null, "other_current_assets": null, "total_current_assets": 120129000, "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": 4568159000, "total_assets": 4688288000, "short_term_debt": 9232000, "accounts_payable": 21484000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 254466000, "long_term_debt": 1057389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1163121000, "total_liabilities": 1417587000, "total_debt": 1066621000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 282336000, "total_equity": 3258120000, "shares_outstanding": 263300000, "operating_cash_flow": 564173000, "stock_based_compensation": 28997000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 967719000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -932989000, "dividends_paid": 14426000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 362937000, "free_cash_flow": 1531892000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78202000", "ebitda": "522445000", "netIncome": "15798000", "grossProfit": "281277000", "depreciation": "None", "totalRevenue": "944330000", "costOfRevenue": "663053000", "interestIncome": "57552000", "incomeBeforeTax": "22211000", "interestExpense": "55991000", "operatingIncome": "79429000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5797000", "reportedCurrency": "USD", "netInterestIncome": "-55991000", "nonInterestIncome": "None", "operatingExpenses": "201848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "444243000", "sellingGeneralAndAdministrative": "79156000", "netIncomeFromContinuingOperations": "16414000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "4688288000", "longTermDebt": "1057389000", "shortTermDebt": "9232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "282336000", "totalLiabilities": "1417587000", "otherCurrentAssets": "7994000", "totalCurrentAssets": "120129000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4568159000", "currentAccountsPayable": "21484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4527794000", "shortLongTermDebtTotal": "1069975000", "totalShareholderEquity": "3258120000", "capitalLeaseObligations": "12586000", "otherCurrentLiabilities": "223750000", "totalCurrentLiabilities": "254466000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1163121000", "cashAndShortTermInvestments": "10223000", "commonStockSharesOutstanding": "263300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16414000", "profitLoss": "None", "dividendPayout": "14426000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "564173000", "capitalExpenditures": "967719000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "362937000", "cashflowFromInvestment": "-932989000", "stockBasedCompensation": "28997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14426000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1038000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "444243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 891045000, "cost_of_revenue": 467399000, "gross_profit": 423646000, "ebit": 298534000, "ebitda": 624996000, "pretax_income": 272176000, "tax_provision": 59440000, "net_income": 199899000, "net_income_to_common": 199899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18157000, "total_current_assets": 130189000, "total_assets": 4260021000, "short_term_debt": 0, "long_term_debt": 691630000, "total_debt": 691630000, "total_liabilities": 1016152000, "total_equity": 3100177000, "shares_outstanding": 266532000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 670011000, "capital_expenditure": 1216813000, "free_cash_flow": 1886824000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317517, "ticker_id": 3199, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "298534000", "ebitda": "624996000", "netIncome": "199899000", "grossProfit": "423646000", "depreciation": "None", "totalRevenue": "891045000", "costOfRevenue": "467399000", "interestIncome": "11022000", "incomeBeforeTax": "272176000", "interestExpense": "26358000", "operatingIncome": "283190000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "59440000", "reportedCurrency": "USD", "netInterestIncome": "-26358000", "nonInterestIncome": "None", "operatingExpenses": "140456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "467399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "326462000", "sellingGeneralAndAdministrative": "63304000", "netIncomeFromContinuingOperations": "212736000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "4260021000", "longTermDebt": "691630000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "266538000", "totalLiabilities": "1016152000", "otherCurrentAssets": "11409000", "totalCurrentAssets": "130189000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100623000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4129832000", "currentAccountsPayable": "55984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4087282000", "shortLongTermDebtTotal": "691630000", "totalShareholderEquity": "3100177000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "191732000", "totalCurrentLiabilities": "247716000", "otherNonCurrentLiabilities": "744000", "totalNonCurrentLiabilities": "768436000", "cashAndShortTermInvestments": "18157000", "commonStockSharesOutstanding": "266532000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212736000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "670011000", "capitalExpenditures": "1216813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "294160000", "cashflowFromInvestment": "-1068664000", "stockBasedCompensation": "20670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1665000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 891045000, "cost_of_revenue": 467399000, "gross_profit": 423646000, "research_and_development": null, "selling_general_admin": 63304000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 298534000, "depreciation_amortisation": 326462000, "ebitda": 624996000, "interest_expense": 26358000, "interest_income": null, "other_non_operating": null, "pretax_income": 272176000, "tax_provision": 59440000, "effective_tax_rate": null, "net_income": 199899000, "net_income_continuing_ops": 212736000, "net_income_to_common": 199899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18157000, "short_term_investments": null, "net_receivables": 100623000, "inventory": 1, "other_current_assets": null, "total_current_assets": 130189000, "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": 4129832000, "total_assets": 4260021000, "short_term_debt": 0, "accounts_payable": 55984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 247716000, "long_term_debt": 691630000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 768436000, "total_liabilities": 1016152000, "total_debt": 691630000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 266538000, "total_equity": 3100177000, "shares_outstanding": 266532000, "operating_cash_flow": 670011000, "stock_based_compensation": 20670000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1216813000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1068664000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 294160000, "free_cash_flow": 1886824000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "298534000", "ebitda": "624996000", "netIncome": "199899000", "grossProfit": "423646000", "depreciation": "None", "totalRevenue": "891045000", "costOfRevenue": "467399000", "interestIncome": "11022000", "incomeBeforeTax": "272176000", "interestExpense": "26358000", "operatingIncome": "283190000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "59440000", "reportedCurrency": "USD", "netInterestIncome": "-26358000", "nonInterestIncome": "None", "operatingExpenses": "140456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "467399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "326462000", "sellingGeneralAndAdministrative": "63304000", "netIncomeFromContinuingOperations": "212736000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "4260021000", "longTermDebt": "691630000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "266538000", "totalLiabilities": "1016152000", "otherCurrentAssets": "11409000", "totalCurrentAssets": "130189000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100623000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4129832000", "currentAccountsPayable": "55984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4087282000", "shortLongTermDebtTotal": "691630000", "totalShareholderEquity": "3100177000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "191732000", "totalCurrentLiabilities": "247716000", "otherNonCurrentLiabilities": "744000", "totalNonCurrentLiabilities": "768436000", "cashAndShortTermInvestments": "18157000", "commonStockSharesOutstanding": "266532000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212736000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "670011000", "capitalExpenditures": "1216813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "294160000", "cashflowFromInvestment": "-1068664000", "stockBasedCompensation": "20670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1665000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 1388146000, "cost_of_revenue": 769809000, "gross_profit": 618337000, "ebit": 129154000, "ebitda": 655442000, "pretax_income": 63880000, "tax_provision": 13486000, "net_income": 43620000, "net_income_to_common": 43620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170780000, "total_current_assets": 1184226000, "total_assets": 17994450000, "short_term_debt": 82755000, "long_term_debt": 3546370000, "total_debt": 3629125000, "total_liabilities": 6665633000, "total_equity": 11328817000, "shares_outstanding": 827962000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 815076000, "capital_expenditure": 673047000, "free_cash_flow": 1488123000, "dividends_paid": 134915000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317480, "ticker_id": 3199, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129154000", "ebitda": "655442000", "netIncome": "43620000", "grossProfit": "618337000", "depreciation": "None", "totalRevenue": "1388146000", "costOfRevenue": "769809000", "interestIncome": "None", "incomeBeforeTax": "63880000", "interestExpense": "65274000", "operatingIncome": "570568000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "13486000", "reportedCurrency": "USD", "netInterestIncome": "-67020000", "nonInterestIncome": "None", "operatingExpenses": "47769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "769809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "526288000", "sellingGeneralAndAdministrative": "43772000", "netIncomeFromContinuingOperations": "50394000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "17994450000", "longTermDebt": "3546370000", "shortTermDebt": "82755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1475148000", "totalLiabilities": "6665633000", "otherCurrentAssets": "80572000", "totalCurrentAssets": "1184226000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "932874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16810224000", "currentAccountsPayable": "91192000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3687598000", "totalShareholderEquity": "11328817000", "capitalLeaseObligations": "141228000", "otherCurrentLiabilities": "1633889000", "totalCurrentLiabilities": "1807836000", "otherNonCurrentLiabilities": "39835000", "totalNonCurrentLiabilities": "4857797000", "cashAndShortTermInvestments": "170780000", "commonStockSharesOutstanding": "827962000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "170780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50394000", "profitLoss": "None", "dividendPayout": "134915000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "815076000", "capitalExpenditures": "673047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133981000", "cashflowFromInvestment": "-664005000", "stockBasedCompensation": "16202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134915000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "526288000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1388146000, "cost_of_revenue": 769809000, "gross_profit": 618337000, "research_and_development": null, "selling_general_admin": 43772000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129154000, "depreciation_amortisation": 526288000, "ebitda": 655442000, "interest_expense": 65274000, "interest_income": null, "other_non_operating": null, "pretax_income": 63880000, "tax_provision": 13486000, "effective_tax_rate": null, "net_income": 43620000, "net_income_continuing_ops": 50394000, "net_income_to_common": 43620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170780000, "short_term_investments": null, "net_receivables": 932874000, "inventory": null, "other_current_assets": null, "total_current_assets": 1184226000, "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": 16810224000, "total_assets": 17994450000, "short_term_debt": 82755000, "accounts_payable": 91192000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1807836000, "long_term_debt": 3546370000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4857797000, "total_liabilities": 6665633000, "total_debt": 3629125000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1475148000, "total_equity": 11328817000, "shares_outstanding": 827962000, "operating_cash_flow": 815076000, "stock_based_compensation": 16202000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 673047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -664005000, "dividends_paid": 134915000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133981000, "free_cash_flow": 1488123000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129154000", "ebitda": "655442000", "netIncome": "43620000", "grossProfit": "618337000", "depreciation": "None", "totalRevenue": "1388146000", "costOfRevenue": "769809000", "interestIncome": "None", "incomeBeforeTax": "63880000", "interestExpense": "65274000", "operatingIncome": "570568000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "13486000", "reportedCurrency": "USD", "netInterestIncome": "-67020000", "nonInterestIncome": "None", "operatingExpenses": "47769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "769809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "526288000", "sellingGeneralAndAdministrative": "43772000", "netIncomeFromContinuingOperations": "50394000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "17994450000", "longTermDebt": "3546370000", "shortTermDebt": "82755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1475148000", "totalLiabilities": "6665633000", "otherCurrentAssets": "80572000", "totalCurrentAssets": "1184226000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "932874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16810224000", "currentAccountsPayable": "91192000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3687598000", "totalShareholderEquity": "11328817000", "capitalLeaseObligations": "141228000", "otherCurrentLiabilities": "1633889000", "totalCurrentLiabilities": "1807836000", "otherNonCurrentLiabilities": "39835000", "totalNonCurrentLiabilities": "4857797000", "cashAndShortTermInvestments": "170780000", "commonStockSharesOutstanding": "827962000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "170780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50394000", "profitLoss": "None", "dividendPayout": "134915000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "815076000", "capitalExpenditures": "673047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133981000", "cashflowFromInvestment": "-664005000", "stockBasedCompensation": "16202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134915000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "526288000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 1169368000, "cost_of_revenue": 855539000, "gross_profit": 313829000, "ebit": 482922999, "ebitda": 1007901999, "pretax_income": 415856000, "tax_provision": 33965000, "net_income": 339505000, "net_income_to_common": 339505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153690000, "total_current_assets": 1312143000, "total_assets": 18238029000, "short_term_debt": 80287000, "long_term_debt": 3545598000, "total_debt": 3625885000, "total_liabilities": 6704146000, "total_equity": 10278282000, "shares_outstanding": 761364000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 904327000, "capital_expenditure": 723125000, "free_cash_flow": 1627452000, "dividends_paid": 123513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317481, "ticker_id": 3199, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "482922999", "ebitda": "1007901999", "netIncome": "339505000", "grossProfit": "313829000", "depreciation": "None", "totalRevenue": "1169368000", "costOfRevenue": "855539000", "interestIncome": "142193000", "incomeBeforeTax": "415856000", "interestExpense": "67066999", "operatingIncome": "270216000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "33965000", "reportedCurrency": "USD", "netInterestIncome": "-67067000", "nonInterestIncome": "None", "operatingExpenses": "43613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "855539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "524979000", "sellingGeneralAndAdministrative": "43613000", "netIncomeFromContinuingOperations": "381891000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "18238029000", "longTermDebt": "3545598000", "shortTermDebt": "80287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1567500000", "totalLiabilities": "6704146000", "otherCurrentAssets": "317800000", "totalCurrentAssets": "1312143000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "840653000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16925885999", "currentAccountsPayable": "70528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16454079000", "shortLongTermDebtTotal": "3696509000", "totalShareholderEquity": "10278282000", "capitalLeaseObligations": "134598000", "otherCurrentLiabilities": "1527017000", "totalCurrentLiabilities": "1677832000", "otherNonCurrentLiabilities": "39460000", "totalNonCurrentLiabilities": "5026313999", "cashAndShortTermInvestments": "153690000", "commonStockSharesOutstanding": "761364000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "153690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "381891000", "profitLoss": "None", "dividendPayout": "123513000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "904327000", "capitalExpenditures": "723125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136402000", "cashflowFromInvestment": "-726040000", "stockBasedCompensation": "15027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "219000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "524979000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1169368000, "cost_of_revenue": 855539000, "gross_profit": 313829000, "research_and_development": null, "selling_general_admin": 43613000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 482922999, "depreciation_amortisation": 524979000, "ebitda": 1007901999, "interest_expense": 67066999, "interest_income": null, "other_non_operating": null, "pretax_income": 415856000, "tax_provision": 33965000, "effective_tax_rate": null, "net_income": 339505000, "net_income_continuing_ops": 381891000, "net_income_to_common": 339505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153690000, "short_term_investments": null, "net_receivables": 840653000, "inventory": null, "other_current_assets": null, "total_current_assets": 1312143000, "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": 16925885999, "total_assets": 18238029000, "short_term_debt": 80287000, "accounts_payable": 70528000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1677832000, "long_term_debt": 3545598000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5026313999, "total_liabilities": 6704146000, "total_debt": 3625885000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1567500000, "total_equity": 10278282000, "shares_outstanding": 761364000, "operating_cash_flow": 904327000, "stock_based_compensation": 15027000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 723125000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -726040000, "dividends_paid": 123513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136402000, "free_cash_flow": 1627452000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "482922999", "ebitda": "1007901999", "netIncome": "339505000", "grossProfit": "313829000", "depreciation": "None", "totalRevenue": "1169368000", "costOfRevenue": "855539000", "interestIncome": "142193000", "incomeBeforeTax": "415856000", "interestExpense": "67066999", "operatingIncome": "270216000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "33965000", "reportedCurrency": "USD", "netInterestIncome": "-67067000", "nonInterestIncome": "None", "operatingExpenses": "43613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "855539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "524979000", "sellingGeneralAndAdministrative": "43613000", "netIncomeFromContinuingOperations": "381891000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "18238029000", "longTermDebt": "3545598000", "shortTermDebt": "80287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1567500000", "totalLiabilities": "6704146000", "otherCurrentAssets": "317800000", "totalCurrentAssets": "1312143000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "840653000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16925885999", "currentAccountsPayable": "70528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16454079000", "shortLongTermDebtTotal": "3696509000", "totalShareholderEquity": "10278282000", "capitalLeaseObligations": "134598000", "otherCurrentLiabilities": "1527017000", "totalCurrentLiabilities": "1677832000", "otherNonCurrentLiabilities": "39460000", "totalNonCurrentLiabilities": "5026313999", "cashAndShortTermInvestments": "153690000", "commonStockSharesOutstanding": "761364000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "153690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "381891000", "profitLoss": "None", "dividendPayout": "123513000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "904327000", "capitalExpenditures": "723125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136402000", "cashflowFromInvestment": "-726040000", "stockBasedCompensation": "15027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "219000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "524979000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 1321796000, "cost_of_revenue": 878638000, "gross_profit": 443158000, "ebit": 238241000, "ebitda": 765156000, "pretax_income": 168855000, "tax_provision": 87394000, "net_income": 59234000, "net_income_to_common": 59234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111805000, "total_current_assets": 916863000, "total_assets": 17325473000, "short_term_debt": 78168000, "long_term_debt": 3544836000, "total_debt": 3623004000, "total_liabilities": 6051949000, "total_equity": 10026055999, "shares_outstanding": 720738000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 766486000, "capital_expenditure": 665913000, "free_cash_flow": 1432399000, "dividends_paid": 112424000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317483, "ticker_id": 3199, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238241000", "ebitda": "765156000", "netIncome": "59234000", "grossProfit": "443158000", "depreciation": "None", "totalRevenue": "1321796000", "costOfRevenue": "878638000", "interestIncome": "36328000", "incomeBeforeTax": "168855000", "interestExpense": "69386000", "operatingIncome": "393195000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "87394000", "reportedCurrency": "USD", "netInterestIncome": "-69386000", "nonInterestIncome": "None", "operatingExpenses": "49963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "878638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "526915000", "sellingGeneralAndAdministrative": "49963000", "netIncomeFromContinuingOperations": "81461000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "17325473000", "longTermDebt": "3544836000", "shortTermDebt": "78168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1349369000", "totalLiabilities": "6051949000", "otherCurrentAssets": "233280000", "totalCurrentAssets": "916863000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "571778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16408610000", "currentAccountsPayable": "90550000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16260106000", "shortLongTermDebtTotal": "3705235000", "totalShareholderEquity": "10026055999", "capitalLeaseObligations": "144181000", "otherCurrentLiabilities": "1202263000", "totalCurrentLiabilities": "1370981000", "otherNonCurrentLiabilities": "54538000", "totalNonCurrentLiabilities": "4680968000", "cashAndShortTermInvestments": "111805000", "commonStockSharesOutstanding": "720738000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81461000", "profitLoss": "None", "dividendPayout": "112424000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "766486000", "capitalExpenditures": "665913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-443398000", "cashflowFromInvestment": "-662285000", "stockBasedCompensation": "18251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112424000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "526915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1321796000, "cost_of_revenue": 878638000, "gross_profit": 443158000, "research_and_development": null, "selling_general_admin": 49963000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238241000, "depreciation_amortisation": 526915000, "ebitda": 765156000, "interest_expense": 69386000, "interest_income": null, "other_non_operating": null, "pretax_income": 168855000, "tax_provision": 87394000, "effective_tax_rate": null, "net_income": 59234000, "net_income_continuing_ops": 81461000, "net_income_to_common": 59234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111805000, "short_term_investments": null, "net_receivables": 571778000, "inventory": null, "other_current_assets": null, "total_current_assets": 916863000, "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": 16408610000, "total_assets": 17325473000, "short_term_debt": 78168000, "accounts_payable": 90550000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1370981000, "long_term_debt": 3544836000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4680968000, "total_liabilities": 6051949000, "total_debt": 3623004000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1349369000, "total_equity": 10026055999, "shares_outstanding": 720738000, "operating_cash_flow": 766486000, "stock_based_compensation": 18251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 665913000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -662285000, "dividends_paid": 112424000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -443398000, "free_cash_flow": 1432399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238241000", "ebitda": "765156000", "netIncome": "59234000", "grossProfit": "443158000", "depreciation": "None", "totalRevenue": "1321796000", "costOfRevenue": "878638000", "interestIncome": "36328000", "incomeBeforeTax": "168855000", "interestExpense": "69386000", "operatingIncome": "393195000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "87394000", "reportedCurrency": "USD", "netInterestIncome": "-69386000", "nonInterestIncome": "None", "operatingExpenses": "49963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "878638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "526915000", "sellingGeneralAndAdministrative": "49963000", "netIncomeFromContinuingOperations": "81461000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "17325473000", "longTermDebt": "3544836000", "shortTermDebt": "78168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1349369000", "totalLiabilities": "6051949000", "otherCurrentAssets": "233280000", "totalCurrentAssets": "916863000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "571778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16408610000", "currentAccountsPayable": "90550000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16260106000", "shortLongTermDebtTotal": "3705235000", "totalShareholderEquity": "10026055999", "capitalLeaseObligations": "144181000", "otherCurrentLiabilities": "1202263000", "totalCurrentLiabilities": "1370981000", "otherNonCurrentLiabilities": "54538000", "totalNonCurrentLiabilities": "4680968000", "cashAndShortTermInvestments": "111805000", "commonStockSharesOutstanding": "720738000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81461000", "profitLoss": "None", "dividendPayout": "112424000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "766486000", "capitalExpenditures": "665913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-443398000", "cashflowFromInvestment": "-662285000", "stockBasedCompensation": "18251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112424000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "526915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 1197596000, "cost_of_revenue": 750136000, "gross_profit": 447460000, "ebit": 378117000, "ebitda": 884527000, "pretax_income": 307507000, "tax_provision": 62486000, "net_income": 207137000, "net_income_to_common": 207137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 451002000, "total_current_assets": 1149071000, "total_assets": 17494406000, "short_term_debt": 360722000, "long_term_debt": 3711355000, "total_debt": 4072077000, "total_liabilities": 6589888000, "total_equity": 9458429000, "shares_outstanding": 746024000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1038696000, "capital_expenditure": 1123312000, "free_cash_flow": 2162008000, "dividends_paid": 105707000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317484, "ticker_id": 3199, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "378117000", "ebitda": "884527000", "netIncome": "207137000", "grossProfit": "447460000", "depreciation": "None", "totalRevenue": "1197596000", "costOfRevenue": "750136000", "interestIncome": "249000", "incomeBeforeTax": "307507000", "interestExpense": "72770000", "operatingIncome": "297485000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "62486000", "reportedCurrency": "USD", "netInterestIncome": "-72770000", "nonInterestIncome": "None", "operatingExpenses": "149975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "750136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "506410000", "sellingGeneralAndAdministrative": "49839000", "netIncomeFromContinuingOperations": "245021000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "17494406000", "longTermDebt": "3711355000", "shortTermDebt": "360722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1403744000", "totalLiabilities": "6589888000", "otherCurrentAssets": "184948000", "totalCurrentAssets": "1149071000", "currentLongTermDebt": "286126000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "513121000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16345335000", "currentAccountsPayable": "93891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16189323000", "shortLongTermDebtTotal": "4146933000", "totalShareholderEquity": "9458429000", "capitalLeaseObligations": "149452000", "otherCurrentLiabilities": "1374334000", "totalCurrentLiabilities": "1828947000", "otherNonCurrentLiabilities": "56241000", "totalNonCurrentLiabilities": "4760941000", "cashAndShortTermInvestments": "451002000", "commonStockSharesOutstanding": "746024000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "451002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245021000", "profitLoss": "None", "dividendPayout": "105707000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1038696000", "capitalExpenditures": "1123312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166617000", "cashflowFromInvestment": "-1123313000", "stockBasedCompensation": "20164000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105707000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43347000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "506410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1197596000, "cost_of_revenue": 750136000, "gross_profit": 447460000, "research_and_development": null, "selling_general_admin": 49839000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 378117000, "depreciation_amortisation": 506410000, "ebitda": 884527000, "interest_expense": 72770000, "interest_income": null, "other_non_operating": null, "pretax_income": 307507000, "tax_provision": 62486000, "effective_tax_rate": null, "net_income": 207137000, "net_income_continuing_ops": 245021000, "net_income_to_common": 207137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 451002000, "short_term_investments": null, "net_receivables": 513121000, "inventory": null, "other_current_assets": null, "total_current_assets": 1149071000, "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": 16345335000, "total_assets": 17494406000, "short_term_debt": 360722000, "accounts_payable": 93891000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1828947000, "long_term_debt": 3711355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4760941000, "total_liabilities": 6589888000, "total_debt": 4072077000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1403744000, "total_equity": 9458429000, "shares_outstanding": 746024000, "operating_cash_flow": 1038696000, "stock_based_compensation": 20164000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1123312000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1123313000, "dividends_paid": 105707000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -166617000, "free_cash_flow": 2162008000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "378117000", "ebitda": "884527000", "netIncome": "207137000", "grossProfit": "447460000", "depreciation": "None", "totalRevenue": "1197596000", "costOfRevenue": "750136000", "interestIncome": "249000", "incomeBeforeTax": "307507000", "interestExpense": "72770000", "operatingIncome": "297485000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "62486000", "reportedCurrency": "USD", "netInterestIncome": "-72770000", "nonInterestIncome": "None", "operatingExpenses": "149975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "750136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "506410000", "sellingGeneralAndAdministrative": "49839000", "netIncomeFromContinuingOperations": "245021000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "17494406000", "longTermDebt": "3711355000", "shortTermDebt": "360722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1403744000", "totalLiabilities": "6589888000", "otherCurrentAssets": "184948000", "totalCurrentAssets": "1149071000", "currentLongTermDebt": "286126000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "513121000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16345335000", "currentAccountsPayable": "93891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16189323000", "shortLongTermDebtTotal": "4146933000", "totalShareholderEquity": "9458429000", "capitalLeaseObligations": "149452000", "otherCurrentLiabilities": "1374334000", "totalCurrentLiabilities": "1828947000", "otherNonCurrentLiabilities": "56241000", "totalNonCurrentLiabilities": "4760941000", "cashAndShortTermInvestments": "451002000", "commonStockSharesOutstanding": "746024000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "451002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245021000", "profitLoss": "None", "dividendPayout": "105707000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1038696000", "capitalExpenditures": "1123312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166617000", "cashflowFromInvestment": "-1123313000", "stockBasedCompensation": "20164000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105707000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43347000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "506410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 1376451000, "cost_of_revenue": 700480000, "gross_profit": 675971000, "ebit": 562597000, "ebitda": 1036800000, "pretax_income": 490897000, "tax_provision": 100334000, "net_income": 329298000, "net_income_to_common": 329298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 702236000, "total_current_assets": 1356833000, "total_assets": 17076443000, "short_term_debt": 358646000, "long_term_debt": 3710381000, "total_debt": 4069027000, "total_liabilities": 6272643000, "total_equity": 9384176000, "shares_outstanding": 748197000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 898032000, "capital_expenditure": 537805000, "free_cash_flow": 1435837000, "dividends_paid": 106070000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317485, "ticker_id": 3199, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "562597000", "ebitda": "1036800000", "netIncome": "329298000", "grossProfit": "675971000", "depreciation": "None", "totalRevenue": "1376451000", "costOfRevenue": "700480000", "interestIncome": "16108000", "incomeBeforeTax": "490897000", "interestExpense": "79665000", "operatingIncome": "504463000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "100334000", "reportedCurrency": "USD", "netInterestIncome": "-73839000", "nonInterestIncome": "None", "operatingExpenses": "171508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "700480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "474203000", "sellingGeneralAndAdministrative": "43056000", "netIncomeFromContinuingOperations": "390563000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "17076443000", "longTermDebt": "3710381000", "shortTermDebt": "358646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1303674000", "totalLiabilities": "6272643000", "otherCurrentAssets": "126004000", "totalCurrentAssets": "1356833000", "currentLongTermDebt": "288603000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "528593000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15719610000", "currentAccountsPayable": "87976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15524913000", "shortLongTermDebtTotal": "4151663000", "totalShareholderEquity": "9384176000", "capitalLeaseObligations": "152679000", "otherCurrentLiabilities": "1138650000", "totalCurrentLiabilities": "1585272000", "otherNonCurrentLiabilities": "44465000", "totalNonCurrentLiabilities": "4687371000", "cashAndShortTermInvestments": "702236000", "commonStockSharesOutstanding": "748197000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "702236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "390563000", "profitLoss": "None", "dividendPayout": "106070000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "898032000", "capitalExpenditures": "537805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313323000", "cashflowFromInvestment": "-361816000", "stockBasedCompensation": "16929000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106070000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "21000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "474203000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1376451000, "cost_of_revenue": 700480000, "gross_profit": 675971000, "research_and_development": null, "selling_general_admin": 43056000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 562597000, "depreciation_amortisation": 474203000, "ebitda": 1036800000, "interest_expense": 79665000, "interest_income": null, "other_non_operating": null, "pretax_income": 490897000, "tax_provision": 100334000, "effective_tax_rate": null, "net_income": 329298000, "net_income_continuing_ops": 390563000, "net_income_to_common": 329298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 702236000, "short_term_investments": null, "net_receivables": 528593000, "inventory": null, "other_current_assets": null, "total_current_assets": 1356833000, "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": 15719610000, "total_assets": 17076443000, "short_term_debt": 358646000, "accounts_payable": 87976000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1585272000, "long_term_debt": 3710381000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4687371000, "total_liabilities": 6272643000, "total_debt": 4069027000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1303674000, "total_equity": 9384176000, "shares_outstanding": 748197000, "operating_cash_flow": 898032000, "stock_based_compensation": 16929000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 537805000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -361816000, "dividends_paid": 106070000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -313323000, "free_cash_flow": 1435837000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "562597000", "ebitda": "1036800000", "netIncome": "329298000", "grossProfit": "675971000", "depreciation": "None", "totalRevenue": "1376451000", "costOfRevenue": "700480000", "interestIncome": "16108000", "incomeBeforeTax": "490897000", "interestExpense": "79665000", "operatingIncome": "504463000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "100334000", "reportedCurrency": "USD", "netInterestIncome": "-73839000", "nonInterestIncome": "None", "operatingExpenses": "171508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "700480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "474203000", "sellingGeneralAndAdministrative": "43056000", "netIncomeFromContinuingOperations": "390563000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "17076443000", "longTermDebt": "3710381000", "shortTermDebt": "358646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1303674000", "totalLiabilities": "6272643000", "otherCurrentAssets": "126004000", "totalCurrentAssets": "1356833000", "currentLongTermDebt": "288603000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "528593000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15719610000", "currentAccountsPayable": "87976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15524913000", "shortLongTermDebtTotal": "4151663000", "totalShareholderEquity": "9384176000", "capitalLeaseObligations": "152679000", "otherCurrentLiabilities": "1138650000", "totalCurrentLiabilities": "1585272000", "otherNonCurrentLiabilities": "44465000", "totalNonCurrentLiabilities": "4687371000", "cashAndShortTermInvestments": "702236000", "commonStockSharesOutstanding": "748197000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "702236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "390563000", "profitLoss": "None", "dividendPayout": "106070000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "898032000", "capitalExpenditures": "537805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313323000", "cashflowFromInvestment": "-361816000", "stockBasedCompensation": "16929000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106070000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "21000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "474203000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 1296081000, "cost_of_revenue": 720620000, "gross_profit": 575461000, "ebit": 393096000, "ebitda": 879559000, "pretax_income": 318124000, "tax_provision": 62645000, "net_income": 216650000, "net_income_to_common": 216650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479343000, "total_current_assets": 1121594000, "total_assets": 16897900000, "short_term_debt": 57216000, "long_term_debt": 4184233000, "total_debt": 4241449000, "total_liabilities": 6379381000, "total_equity": 9138528000, "shares_outstanding": 746693000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 871578000, "capital_expenditure": 541242000, "free_cash_flow": 1412820000, "dividends_paid": 105513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317486, "ticker_id": 3199, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "393096000", "ebitda": "879559000", "netIncome": "216650000", "grossProfit": "575461000", "depreciation": "None", "totalRevenue": "1296081000", "costOfRevenue": "720620000", "interestIncome": "113499000", "incomeBeforeTax": "318124000", "interestExpense": "76783000", "operatingIncome": "425212000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "62645000", "reportedCurrency": "USD", "netInterestIncome": "-76783000", "nonInterestIncome": "None", "operatingExpenses": "150249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "720620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "486463000", "sellingGeneralAndAdministrative": "44745000", "netIncomeFromContinuingOperations": "255479000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "16897900000", "longTermDebt": "4184233000", "shortTermDebt": "57216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1081895000", "totalLiabilities": "6379381000", "otherCurrentAssets": "111799000", "totalCurrentAssets": "1121594000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "530452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15776306000", "currentAccountsPayable": "45965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15608214000", "shortLongTermDebtTotal": "4305737000", "totalShareholderEquity": "9138528000", "capitalLeaseObligations": "121504000", "otherCurrentLiabilities": "1224156000", "totalCurrentLiabilities": "1327337000", "otherNonCurrentLiabilities": "52701000", "totalNonCurrentLiabilities": "5052044000", "cashAndShortTermInvestments": "479343000", "commonStockSharesOutstanding": "746693000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "479343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "255479000", "profitLoss": "None", "dividendPayout": "105513000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "871578000", "capitalExpenditures": "541242000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124490000", "cashflowFromInvestment": "-540376000", "stockBasedCompensation": "13686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "257000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "486463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1296081000, "cost_of_revenue": 720620000, "gross_profit": 575461000, "research_and_development": null, "selling_general_admin": 44745000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 393096000, "depreciation_amortisation": 486463000, "ebitda": 879559000, "interest_expense": 76783000, "interest_income": null, "other_non_operating": null, "pretax_income": 318124000, "tax_provision": 62645000, "effective_tax_rate": null, "net_income": 216650000, "net_income_continuing_ops": 255479000, "net_income_to_common": 216650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 479343000, "short_term_investments": null, "net_receivables": 530452000, "inventory": null, "other_current_assets": null, "total_current_assets": 1121594000, "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": 15776306000, "total_assets": 16897900000, "short_term_debt": 57216000, "accounts_payable": 45965000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1327337000, "long_term_debt": 4184233000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5052044000, "total_liabilities": 6379381000, "total_debt": 4241449000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1081895000, "total_equity": 9138528000, "shares_outstanding": 746693000, "operating_cash_flow": 871578000, "stock_based_compensation": 13686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 541242000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -540376000, "dividends_paid": 105513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124490000, "free_cash_flow": 1412820000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "393096000", "ebitda": "879559000", "netIncome": "216650000", "grossProfit": "575461000", "depreciation": "None", "totalRevenue": "1296081000", "costOfRevenue": "720620000", "interestIncome": "113499000", "incomeBeforeTax": "318124000", "interestExpense": "76783000", "operatingIncome": "425212000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "62645000", "reportedCurrency": "USD", "netInterestIncome": "-76783000", "nonInterestIncome": "None", "operatingExpenses": "150249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "720620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "486463000", "sellingGeneralAndAdministrative": "44745000", "netIncomeFromContinuingOperations": "255479000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "16897900000", "longTermDebt": "4184233000", "shortTermDebt": "57216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1081895000", "totalLiabilities": "6379381000", "otherCurrentAssets": "111799000", "totalCurrentAssets": "1121594000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "530452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15776306000", "currentAccountsPayable": "45965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15608214000", "shortLongTermDebtTotal": "4305737000", "totalShareholderEquity": "9138528000", "capitalLeaseObligations": "121504000", "otherCurrentLiabilities": "1224156000", "totalCurrentLiabilities": "1327337000", "otherNonCurrentLiabilities": "52701000", "totalNonCurrentLiabilities": "5052044000", "cashAndShortTermInvestments": "479343000", "commonStockSharesOutstanding": "746693000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "479343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "255479000", "profitLoss": "None", "dividendPayout": "105513000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "871578000", "capitalExpenditures": "541242000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124490000", "cashflowFromInvestment": "-540376000", "stockBasedCompensation": "13686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "257000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "486463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 1215571000, "cost_of_revenue": 677078000, "gross_profit": 538493000, "ebit": 636067000, "ebitda": 1089670000, "pretax_income": 562995000, "tax_provision": 106468000, "net_income": 386376000, "net_income_to_common": 386376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272026000, "total_current_assets": 865538000, "total_assets": 16615593000, "short_term_debt": 52329000, "long_term_debt": 4184259000, "total_debt": 4236588000, "total_liabilities": 6251861000, "total_equity": 8997911000, "shares_outstanding": 736239000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 954358000, "capital_expenditure": 1277047000, "free_cash_flow": 2231405000, "dividends_paid": 148384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317488, "ticker_id": 3199, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "636067000", "ebitda": "1089670000", "netIncome": "386376000", "grossProfit": "538493000", "depreciation": "None", "totalRevenue": "1215571000", "costOfRevenue": "677078000", "interestIncome": "158599000", "incomeBeforeTax": "562995000", "interestExpense": "79934000", "operatingIncome": "395149000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "106468000", "reportedCurrency": "USD", "netInterestIncome": "-74824000", "nonInterestIncome": "None", "operatingExpenses": "143344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "677078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453603000", "sellingGeneralAndAdministrative": "43783000", "netIncomeFromContinuingOperations": "456527000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "16615593000", "longTermDebt": "4184259000", "shortTermDebt": "52329000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "971897000", "totalLiabilities": "6251861000", "otherCurrentAssets": "154174000", "totalCurrentAssets": "865538000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "439338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15750055000", "currentAccountsPayable": "105983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15558099000", "shortLongTermDebtTotal": "4297889000", "totalShareholderEquity": "8997911000", "capitalLeaseObligations": "113630000", "otherCurrentLiabilities": "1113653000", "totalCurrentLiabilities": "1271965000", "otherNonCurrentLiabilities": "54510000", "totalNonCurrentLiabilities": "4979896000", "cashAndShortTermInvestments": "272026000", "commonStockSharesOutstanding": "736239000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "272026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "456527000", "profitLoss": "None", "dividendPayout": "148384000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "954358000", "capitalExpenditures": "1277047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "538693000", "cashflowFromInvestment": "-1268869000", "stockBasedCompensation": "14106000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "61048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "453603000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1215571000, "cost_of_revenue": 677078000, "gross_profit": 538493000, "research_and_development": null, "selling_general_admin": 43783000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 636067000, "depreciation_amortisation": 453603000, "ebitda": 1089670000, "interest_expense": 79934000, "interest_income": null, "other_non_operating": null, "pretax_income": 562995000, "tax_provision": 106468000, "effective_tax_rate": null, "net_income": 386376000, "net_income_continuing_ops": 456527000, "net_income_to_common": 386376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 272026000, "short_term_investments": null, "net_receivables": 439338000, "inventory": null, "other_current_assets": null, "total_current_assets": 865538000, "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": 15750055000, "total_assets": 16615593000, "short_term_debt": 52329000, "accounts_payable": 105983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1271965000, "long_term_debt": 4184259000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4979896000, "total_liabilities": 6251861000, "total_debt": 4236588000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 971897000, "total_equity": 8997911000, "shares_outstanding": 736239000, "operating_cash_flow": 954358000, "stock_based_compensation": 14106000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1277047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1268869000, "dividends_paid": 148384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 538693000, "free_cash_flow": 2231405000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "636067000", "ebitda": "1089670000", "netIncome": "386376000", "grossProfit": "538493000", "depreciation": "None", "totalRevenue": "1215571000", "costOfRevenue": "677078000", "interestIncome": "158599000", "incomeBeforeTax": "562995000", "interestExpense": "79934000", "operatingIncome": "395149000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "106468000", "reportedCurrency": "USD", "netInterestIncome": "-74824000", "nonInterestIncome": "None", "operatingExpenses": "143344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "677078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453603000", "sellingGeneralAndAdministrative": "43783000", "netIncomeFromContinuingOperations": "456527000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "16615593000", "longTermDebt": "4184259000", "shortTermDebt": "52329000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "971897000", "totalLiabilities": "6251861000", "otherCurrentAssets": "154174000", "totalCurrentAssets": "865538000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "439338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15750055000", "currentAccountsPayable": "105983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15558099000", "shortLongTermDebtTotal": "4297889000", "totalShareholderEquity": "8997911000", "capitalLeaseObligations": "113630000", "otherCurrentLiabilities": "1113653000", "totalCurrentLiabilities": "1271965000", "otherNonCurrentLiabilities": "54510000", "totalNonCurrentLiabilities": "4979896000", "cashAndShortTermInvestments": "272026000", "commonStockSharesOutstanding": "736239000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "272026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "456527000", "profitLoss": "None", "dividendPayout": "148384000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "954358000", "capitalExpenditures": "1277047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "538693000", "cashflowFromInvestment": "-1268869000", "stockBasedCompensation": "14106000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "61048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "453603000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 1246083000, "cost_of_revenue": 629844000, "gross_profit": 616239000, "ebit": 461688000, "ebitda": 888116000, "pretax_income": 391180000, "tax_provision": 82272000, "net_income": 235100000, "net_income_to_common": 235100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47849000, "total_current_assets": 578117000, "total_assets": 15408702000, "short_term_debt": 51933000, "long_term_debt": 3872077000, "total_debt": 3924010000, "total_liabilities": 5748780000, "total_equity": 8346164000, "shares_outstanding": 656372000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 938434000, "capital_expenditure": 682937000, "free_cash_flow": 1621371000, "dividends_paid": 125824000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317489, "ticker_id": 3199, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "461688000", "ebitda": "888116000", "netIncome": "235100000", "grossProfit": "616239000", "depreciation": "None", "totalRevenue": "1246083000", "costOfRevenue": "629844000", "interestIncome": "None", "incomeBeforeTax": "391180000", "interestExpense": "75452000", "operatingIncome": "455137000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "82272000", "reportedCurrency": "USD", "netInterestIncome": "-71977000", "nonInterestIncome": "None", "operatingExpenses": "161102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "426428000", "sellingGeneralAndAdministrative": "48729000", "netIncomeFromContinuingOperations": "308908000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "15408702000", "longTermDebt": "3872077000", "shortTermDebt": "51933000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "735034000", "totalLiabilities": "5748780000", "otherCurrentAssets": "32126000", "totalCurrentAssets": "578117000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "498142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14830585000", "currentAccountsPayable": "46270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3992279000", "totalShareholderEquity": "8346164000", "capitalLeaseObligations": "120202000", "otherCurrentLiabilities": "1069431000", "totalCurrentLiabilities": "1167634000", "otherNonCurrentLiabilities": "72138000", "totalNonCurrentLiabilities": "4581146000", "cashAndShortTermInvestments": "47849000", "commonStockSharesOutstanding": "656372000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "308908000", "profitLoss": "None", "dividendPayout": "125824000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "938434000", "capitalExpenditures": "682937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227662000", "cashflowFromInvestment": "-675602000", "stockBasedCompensation": "22976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125824000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "426428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1246083000, "cost_of_revenue": 629844000, "gross_profit": 616239000, "research_and_development": null, "selling_general_admin": 48729000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 461688000, "depreciation_amortisation": 426428000, "ebitda": 888116000, "interest_expense": 75452000, "interest_income": null, "other_non_operating": null, "pretax_income": 391180000, "tax_provision": 82272000, "effective_tax_rate": null, "net_income": 235100000, "net_income_continuing_ops": 308908000, "net_income_to_common": 235100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47849000, "short_term_investments": null, "net_receivables": 498142000, "inventory": 1, "other_current_assets": null, "total_current_assets": 578117000, "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": 14830585000, "total_assets": 15408702000, "short_term_debt": 51933000, "accounts_payable": 46270000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1167634000, "long_term_debt": 3872077000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4581146000, "total_liabilities": 5748780000, "total_debt": 3924010000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 735034000, "total_equity": 8346164000, "shares_outstanding": 656372000, "operating_cash_flow": 938434000, "stock_based_compensation": 22976000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 682937000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -675602000, "dividends_paid": 125824000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -227662000, "free_cash_flow": 1621371000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "461688000", "ebitda": "888116000", "netIncome": "235100000", "grossProfit": "616239000", "depreciation": "None", "totalRevenue": "1246083000", "costOfRevenue": "629844000", "interestIncome": "None", "incomeBeforeTax": "391180000", "interestExpense": "75452000", "operatingIncome": "455137000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "82272000", "reportedCurrency": "USD", "netInterestIncome": "-71977000", "nonInterestIncome": "None", "operatingExpenses": "161102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "426428000", "sellingGeneralAndAdministrative": "48729000", "netIncomeFromContinuingOperations": "308908000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "15408702000", "longTermDebt": "3872077000", "shortTermDebt": "51933000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "735034000", "totalLiabilities": "5748780000", "otherCurrentAssets": "32126000", "totalCurrentAssets": "578117000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "498142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14830585000", "currentAccountsPayable": "46270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3992279000", "totalShareholderEquity": "8346164000", "capitalLeaseObligations": "120202000", "otherCurrentLiabilities": "1069431000", "totalCurrentLiabilities": "1167634000", "otherNonCurrentLiabilities": "72138000", "totalNonCurrentLiabilities": "4581146000", "cashAndShortTermInvestments": "47849000", "commonStockSharesOutstanding": "656372000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "308908000", "profitLoss": "None", "dividendPayout": "125824000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "938434000", "capitalExpenditures": "682937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227662000", "cashflowFromInvestment": "-675602000", "stockBasedCompensation": "22976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125824000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "426428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 1242999000, "cost_of_revenue": 617905000, "gross_profit": 625094000, "ebit": 349608000, "ebitda": 759787000, "pretax_income": 278552000, "tax_provision": 48957000, "net_income": 146575000, "net_income_to_common": 146575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12692000, "total_current_assets": 607377000, "total_assets": 15081309000, "short_term_debt": 53172000, "long_term_debt": 3909418000, "total_debt": 3962590000, "total_liabilities": 5733113000, "total_equity": 6958081000, "shares_outstanding": 595352000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 647598000, "capital_expenditure": 619414000, "free_cash_flow": 1267012000, "dividends_paid": 87194000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317490, "ticker_id": 3199, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "349608000", "ebitda": "759787000", "netIncome": "146575000", "grossProfit": "625094000", "depreciation": "None", "totalRevenue": "1242999000", "costOfRevenue": "617905000", "interestIncome": "None", "incomeBeforeTax": "278552000", "interestExpense": "72587000", "operatingIncome": "469036000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "48957000", "reportedCurrency": "USD", "netInterestIncome": "-72587000", "nonInterestIncome": "None", "operatingExpenses": "156058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "617905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410179000", "sellingGeneralAndAdministrative": "37373000", "netIncomeFromContinuingOperations": "229595000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "15081309000", "longTermDebt": "3909418000", "shortTermDebt": "53172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "626930000", "totalLiabilities": "5733113000", "otherCurrentAssets": "37442000", "totalCurrentAssets": "607377000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "557243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14473932000", "currentAccountsPayable": "43511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4034488000", "totalShareholderEquity": "6958081000", "capitalLeaseObligations": "125070000", "otherCurrentLiabilities": "1015349000", "totalCurrentLiabilities": "1112032000", "otherNonCurrentLiabilities": "69766000", "totalNonCurrentLiabilities": "4621081000", "cashAndShortTermInvestments": "12692000", "commonStockSharesOutstanding": "595352000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "229595000", "profitLoss": "None", "dividendPayout": "87194000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "647598000", "capitalExpenditures": "619414000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88835000", "cashflowFromInvestment": "-619348000", "stockBasedCompensation": "9631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87194000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "410179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1242999000, "cost_of_revenue": 617905000, "gross_profit": 625094000, "research_and_development": null, "selling_general_admin": 37373000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 349608000, "depreciation_amortisation": 410179000, "ebitda": 759787000, "interest_expense": 72587000, "interest_income": null, "other_non_operating": null, "pretax_income": 278552000, "tax_provision": 48957000, "effective_tax_rate": null, "net_income": 146575000, "net_income_continuing_ops": 229595000, "net_income_to_common": 146575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12692000, "short_term_investments": null, "net_receivables": 557243000, "inventory": 1, "other_current_assets": null, "total_current_assets": 607377000, "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": 14473932000, "total_assets": 15081309000, "short_term_debt": 53172000, "accounts_payable": 43511000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1112032000, "long_term_debt": 3909418000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4621081000, "total_liabilities": 5733113000, "total_debt": 3962590000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 626930000, "total_equity": 6958081000, "shares_outstanding": 595352000, "operating_cash_flow": 647598000, "stock_based_compensation": 9631000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 619414000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -619348000, "dividends_paid": 87194000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88835000, "free_cash_flow": 1267012000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "349608000", "ebitda": "759787000", "netIncome": "146575000", "grossProfit": "625094000", "depreciation": "None", "totalRevenue": "1242999000", "costOfRevenue": "617905000", "interestIncome": "None", "incomeBeforeTax": "278552000", "interestExpense": "72587000", "operatingIncome": "469036000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "48957000", "reportedCurrency": "USD", "netInterestIncome": "-72587000", "nonInterestIncome": "None", "operatingExpenses": "156058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "617905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410179000", "sellingGeneralAndAdministrative": "37373000", "netIncomeFromContinuingOperations": "229595000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "15081309000", "longTermDebt": "3909418000", "shortTermDebt": "53172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "626930000", "totalLiabilities": "5733113000", "otherCurrentAssets": "37442000", "totalCurrentAssets": "607377000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "557243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14473932000", "currentAccountsPayable": "43511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4034488000", "totalShareholderEquity": "6958081000", "capitalLeaseObligations": "125070000", "otherCurrentLiabilities": "1015349000", "totalCurrentLiabilities": "1112032000", "otherNonCurrentLiabilities": "69766000", "totalNonCurrentLiabilities": "4621081000", "cashAndShortTermInvestments": "12692000", "commonStockSharesOutstanding": "595352000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "229595000", "profitLoss": "None", "dividendPayout": "87194000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "647598000", "capitalExpenditures": "619414000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88835000", "cashflowFromInvestment": "-619348000", "stockBasedCompensation": "9631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87194000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "410179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 1122686000, "cost_of_revenue": 529182000, "gross_profit": 593504000, "ebit": 550312000, "ebitda": 917739000, "pretax_income": 491508000, "tax_provision": 78889000, "net_income": 255354000, "net_income_to_common": 255354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73290000, "total_current_assets": 650392000, "total_assets": 14965578000, "short_term_debt": 33006000, "long_term_debt": 3848781000, "total_debt": 3881787000, "total_liabilities": 5735830000, "total_equity": 6336097000, "shares_outstanding": 500919000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 845994000, "capital_expenditure": 579280000, "free_cash_flow": 1425274000, "dividends_paid": 61154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317491, "ticker_id": 3199, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "550312000", "ebitda": "917739000", "netIncome": "255354000", "grossProfit": "593504000", "depreciation": "None", "totalRevenue": "1122686000", "costOfRevenue": "529182000", "interestIncome": "None", "incomeBeforeTax": "491508000", "interestExpense": "63024000", "operatingIncome": "362200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "78889000", "reportedCurrency": "USD", "netInterestIncome": "-63024000", "nonInterestIncome": "None", "operatingExpenses": "231304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "529182000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "367427000", "sellingGeneralAndAdministrative": "36923000", "netIncomeFromContinuingOperations": "412619000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "14965578000", "longTermDebt": "3848781000", "shortTermDebt": "33006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "569139000", "totalLiabilities": "5735830000", "otherCurrentAssets": "96042000", "totalCurrentAssets": "650392000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "481060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14315186000", "currentAccountsPayable": "94533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3910089000", "totalShareholderEquity": "6336097000", "capitalLeaseObligations": "61308000", "otherCurrentLiabilities": "1114014000", "totalCurrentLiabilities": "1241553000", "otherNonCurrentLiabilities": "73150000", "totalNonCurrentLiabilities": "4494277000", "cashAndShortTermInvestments": "73290000", "commonStockSharesOutstanding": "500919000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "73290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "412619000", "profitLoss": "None", "dividendPayout": "61154000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-30484000", "operatingCashflow": "845994000", "capitalExpenditures": "579280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-501215000", "cashflowFromInvestment": "-483192000", "stockBasedCompensation": "8833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61154000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66972000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "367427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1122686000, "cost_of_revenue": 529182000, "gross_profit": 593504000, "research_and_development": null, "selling_general_admin": 36923000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 550312000, "depreciation_amortisation": 367427000, "ebitda": 917739000, "interest_expense": 63024000, "interest_income": null, "other_non_operating": null, "pretax_income": 491508000, "tax_provision": 78889000, "effective_tax_rate": null, "net_income": 255354000, "net_income_continuing_ops": 412619000, "net_income_to_common": 255354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73290000, "short_term_investments": null, "net_receivables": 481060000, "inventory": null, "other_current_assets": null, "total_current_assets": 650392000, "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": 14315186000, "total_assets": 14965578000, "short_term_debt": 33006000, "accounts_payable": 94533000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1241553000, "long_term_debt": 3848781000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4494277000, "total_liabilities": 5735830000, "total_debt": 3881787000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 569139000, "total_equity": 6336097000, "shares_outstanding": 500919000, "operating_cash_flow": 845994000, "stock_based_compensation": 8833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 579280000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -483192000, "dividends_paid": 61154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -501215000, "free_cash_flow": 1425274000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "550312000", "ebitda": "917739000", "netIncome": "255354000", "grossProfit": "593504000", "depreciation": "None", "totalRevenue": "1122686000", "costOfRevenue": "529182000", "interestIncome": "None", "incomeBeforeTax": "491508000", "interestExpense": "63024000", "operatingIncome": "362200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "78889000", "reportedCurrency": "USD", "netInterestIncome": "-63024000", "nonInterestIncome": "None", "operatingExpenses": "231304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "529182000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "367427000", "sellingGeneralAndAdministrative": "36923000", "netIncomeFromContinuingOperations": "412619000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "14965578000", "longTermDebt": "3848781000", "shortTermDebt": "33006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "569139000", "totalLiabilities": "5735830000", "otherCurrentAssets": "96042000", "totalCurrentAssets": "650392000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "481060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14315186000", "currentAccountsPayable": "94533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3910089000", "totalShareholderEquity": "6336097000", "capitalLeaseObligations": "61308000", "otherCurrentLiabilities": "1114014000", "totalCurrentLiabilities": "1241553000", "otherNonCurrentLiabilities": "73150000", "totalNonCurrentLiabilities": "4494277000", "cashAndShortTermInvestments": "73290000", "commonStockSharesOutstanding": "500919000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "73290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "412619000", "profitLoss": "None", "dividendPayout": "61154000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-30484000", "operatingCashflow": "845994000", "capitalExpenditures": "579280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-501215000", "cashflowFromInvestment": "-483192000", "stockBasedCompensation": "8833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61154000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66972000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "367427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 758541000, "cost_of_revenue": 342745000, "gross_profit": 415796000, "ebit": 149585000, "ebitda": 385789000, "pretax_income": 114583000, "tax_provision": 16254000, "net_income": 45433000, "net_income_to_common": 45433000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211703000, "total_current_assets": 565190000, "total_assets": 9209798000, "short_term_debt": 34266000, "long_term_debt": 2254178000, "total_debt": 2288444000, "total_liabilities": 3242862000, "total_equity": 3654836000, "shares_outstanding": 366174000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 480801000, "capital_expenditure": 391018000, "free_cash_flow": 871819000, "dividends_paid": 33174000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317493, "ticker_id": 3199, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149585000", "ebitda": "385789000", "netIncome": "45433000", "grossProfit": "415796000", "depreciation": "None", "totalRevenue": "758541000", "costOfRevenue": "342745000", "interestIncome": "192363000", "incomeBeforeTax": "114583000", "interestExpense": "40582000", "operatingIncome": "306700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "16254000", "reportedCurrency": "USD", "netInterestIncome": "-40582000", "nonInterestIncome": "None", "operatingExpenses": "109096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "342745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236204000", "sellingGeneralAndAdministrative": "34519000", "netIncomeFromContinuingOperations": "98329000" }, "balance": { "goodwill": "None", "inventory": "2662000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "9209798000", "longTermDebt": "2254178000", "shortTermDebt": "34266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "375933000", "totalLiabilities": "3242862000", "otherCurrentAssets": "13992000", "totalCurrentAssets": "565190000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "339495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8644608000", "currentAccountsPayable": "101452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8560491000", "shortLongTermDebtTotal": "2314600000", "totalShareholderEquity": "3654836000", "capitalLeaseObligations": "60422000", "otherCurrentLiabilities": "624293000", "totalCurrentLiabilities": "760011000", "otherNonCurrentLiabilities": "74708000", "totalNonCurrentLiabilities": "2482851000", "cashAndShortTermInvestments": "211703000", "commonStockSharesOutstanding": "366174000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "211703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98329000", "profitLoss": "None", "dividendPayout": "33174000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "38358000", "operatingCashflow": "480801000", "capitalExpenditures": "391018000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "108428000", "cashflowFromInvestment": "-1095187000", "stockBasedCompensation": "16020000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33174000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27922000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "398058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 758541000, "cost_of_revenue": 342745000, "gross_profit": 415796000, "research_and_development": null, "selling_general_admin": 34519000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149585000, "depreciation_amortisation": 236204000, "ebitda": 385789000, "interest_expense": 40582000, "interest_income": null, "other_non_operating": null, "pretax_income": 114583000, "tax_provision": 16254000, "effective_tax_rate": null, "net_income": 45433000, "net_income_continuing_ops": 98329000, "net_income_to_common": 45433000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211703000, "short_term_investments": null, "net_receivables": 339495000, "inventory": 2662000, "other_current_assets": null, "total_current_assets": 565190000, "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": 8644608000, "total_assets": 9209798000, "short_term_debt": 34266000, "accounts_payable": 101452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 760011000, "long_term_debt": 2254178000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2482851000, "total_liabilities": 3242862000, "total_debt": 2288444000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 375933000, "total_equity": 3654836000, "shares_outstanding": 366174000, "operating_cash_flow": 480801000, "stock_based_compensation": 16020000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 391018000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1095187000, "dividends_paid": 33174000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 108428000, "free_cash_flow": 871819000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149585000", "ebitda": "385789000", "netIncome": "45433000", "grossProfit": "415796000", "depreciation": "None", "totalRevenue": "758541000", "costOfRevenue": "342745000", "interestIncome": "192363000", "incomeBeforeTax": "114583000", "interestExpense": "40582000", "operatingIncome": "306700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "16254000", "reportedCurrency": "USD", "netInterestIncome": "-40582000", "nonInterestIncome": "None", "operatingExpenses": "109096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "342745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236204000", "sellingGeneralAndAdministrative": "34519000", "netIncomeFromContinuingOperations": "98329000" }, "balance": { "goodwill": "None", "inventory": "2662000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "9209798000", "longTermDebt": "2254178000", "shortTermDebt": "34266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "375933000", "totalLiabilities": "3242862000", "otherCurrentAssets": "13992000", "totalCurrentAssets": "565190000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "339495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8644608000", "currentAccountsPayable": "101452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8560491000", "shortLongTermDebtTotal": "2314600000", "totalShareholderEquity": "3654836000", "capitalLeaseObligations": "60422000", "otherCurrentLiabilities": "624293000", "totalCurrentLiabilities": "760011000", "otherNonCurrentLiabilities": "74708000", "totalNonCurrentLiabilities": "2482851000", "cashAndShortTermInvestments": "211703000", "commonStockSharesOutstanding": "366174000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "211703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98329000", "profitLoss": "None", "dividendPayout": "33174000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "38358000", "operatingCashflow": "480801000", "capitalExpenditures": "391018000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "108428000", "cashflowFromInvestment": "-1095187000", "stockBasedCompensation": "16020000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33174000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27922000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "398058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "income_statement": { "revenue": 623398000, "cost_of_revenue": 320470000, "gross_profit": 302928000, "ebit": 208846000, "ebitda": 424572000, "pretax_income": 175502000, "tax_provision": 26548000, "net_income": 73399000, "net_income_to_common": 73399000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18280000, "total_current_assets": 426037000, "total_assets": 8926325000, "short_term_debt": 36160000, "long_term_debt": 2060070000, "total_debt": 2096230000, "total_liabilities": 3000315000, "total_equity": 3308723000, "shares_outstanding": 351915000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 448491000, "capital_expenditure": 406128000, "free_cash_flow": 854619000, "dividends_paid": 32427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317494, "ticker_id": 3199, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:55.858635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "208846000", "ebitda": "424572000", "netIncome": "73399000", "grossProfit": "302928000", "depreciation": "None", "totalRevenue": "623398000", "costOfRevenue": "320470000", "interestIncome": "16225000", "incomeBeforeTax": "175502000", "interestExpense": "36826000", "operatingIncome": "191408000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "26548000", "reportedCurrency": "USD", "netInterestIncome": "-36826000", "nonInterestIncome": "None", "operatingExpenses": "111520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "20920000", "costofGoodsAndServicesSold": "320470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215726000", "sellingGeneralAndAdministrative": "52736000", "netIncomeFromContinuingOperations": "148954000" }, "balance": { "goodwill": "None", "inventory": "87737000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "8926325000", "longTermDebt": "2060070000", "shortTermDebt": "36160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "363881000", "totalLiabilities": "3000315000", "otherCurrentAssets": "98133000", "totalCurrentAssets": "426037000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "309624000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8500288000", "currentAccountsPayable": "102531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8334178000", "shortLongTermDebtTotal": "2124124000", "totalShareholderEquity": "3308723000", "capitalLeaseObligations": "64054000", "otherCurrentLiabilities": "584033000", "totalCurrentLiabilities": "722724000", "otherNonCurrentLiabilities": "138836000", "totalNonCurrentLiabilities": "2277591000", "cashAndShortTermInvestments": "18280000", "commonStockSharesOutstanding": "351915000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148954000", "profitLoss": "None", "dividendPayout": "32427000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-7874000", "operatingCashflow": "448491000", "capitalExpenditures": "406128000", "changeInReceivables": "-10385000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48538000", "cashflowFromInvestment": "-407258000", "stockBasedCompensation": "35694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7305000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5948000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 623398000, "cost_of_revenue": 320470000, "gross_profit": 302928000, "research_and_development": null, "selling_general_admin": 52736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 208846000, "depreciation_amortisation": 215726000, "ebitda": 424572000, "interest_expense": 36826000, "interest_income": null, "other_non_operating": null, "pretax_income": 175502000, "tax_provision": 26548000, "effective_tax_rate": null, "net_income": 73399000, "net_income_continuing_ops": 148954000, "net_income_to_common": 73399000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18280000, "short_term_investments": null, "net_receivables": 309624000, "inventory": 87737000, "other_current_assets": null, "total_current_assets": 426037000, "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": 8500288000, "total_assets": 8926325000, "short_term_debt": 36160000, "accounts_payable": 102531000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 722724000, "long_term_debt": 2060070000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2277591000, "total_liabilities": 3000315000, "total_debt": 2096230000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 363881000, "total_equity": 3308723000, "shares_outstanding": 351915000, "operating_cash_flow": 448491000, "stock_based_compensation": 35694000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 406128000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -407258000, "dividends_paid": 32427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48538000, "free_cash_flow": 854619000, "net_change_in_cash": -7305000 }, "raw_data": { "income": { "ebit": "208846000", "ebitda": "424572000", "netIncome": "73399000", "grossProfit": "302928000", "depreciation": "None", "totalRevenue": "623398000", "costOfRevenue": "320470000", "interestIncome": "16225000", "incomeBeforeTax": "175502000", "interestExpense": "36826000", "operatingIncome": "191408000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "26548000", "reportedCurrency": "USD", "netInterestIncome": "-36826000", "nonInterestIncome": "None", "operatingExpenses": "111520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "20920000", "costofGoodsAndServicesSold": "320470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215726000", "sellingGeneralAndAdministrative": "52736000", "netIncomeFromContinuingOperations": "148954000" }, "balance": { "goodwill": "None", "inventory": "87737000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "8926325000", "longTermDebt": "2060070000", "shortTermDebt": "36160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "363881000", "totalLiabilities": "3000315000", "otherCurrentAssets": "98133000", "totalCurrentAssets": "426037000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "309624000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8500288000", "currentAccountsPayable": "102531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8334178000", "shortLongTermDebtTotal": "2124124000", "totalShareholderEquity": "3308723000", "capitalLeaseObligations": "64054000", "otherCurrentLiabilities": "584033000", "totalCurrentLiabilities": "722724000", "otherNonCurrentLiabilities": "138836000", "totalNonCurrentLiabilities": "2277591000", "cashAndShortTermInvestments": "18280000", "commonStockSharesOutstanding": "351915000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148954000", "profitLoss": "None", "dividendPayout": "32427000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-7874000", "operatingCashflow": "448491000", "capitalExpenditures": "406128000", "changeInReceivables": "-10385000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48538000", "cashflowFromInvestment": "-407258000", "stockBasedCompensation": "35694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7305000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5948000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }