{ "ticker": { "uuid": "5b57b6b7-86b0-436a-937d-52e46dd6d79d", "symbol": "FRT", "name": "Federal Realty Investment Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/5b57b6b7-86b0-436a-937d-52e46dd6d79d/", "api_url": "https://sharemaestro.com/factors/api/tickers/5b57b6b7-86b0-436a-937d-52e46dd6d79d/" }, "ticker_metadata": { "id": 1605, "uuid": "5b57b6b7-86b0-436a-937d-52e46dd6d79d", "symbol": "FRT", "name": "Federal Realty Investment Trust", "asset_type": "equity", "market_cap": 10398048000, "stock_exchange_id": 3, "industry": "Reit - Retail", "sector": "Real Estate", "description": "Federal Realty Investment Trust is a real estate investment trust that invests in shopping centers in the Northeastern United States, the Mid-Atlantic states, California, and South Florida.", "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": "5b57b6b7-86b0-436a-937d-52e46dd6d79d", "symbol": "FRT", "name": "Federal Realty Investment Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/5b57b6b7-86b0-436a-937d-52e46dd6d79d/", "api_url": "https://sharemaestro.com/factors/api/tickers/5b57b6b7-86b0-436a-937d-52e46dd6d79d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.41, "value": 0.15, "quality": 0.7, "momentum": 0.77, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 122.56, "market_cap": 10621294720, "pe_ratio": 20.9738, "earnings_yield": 0.0477, "ebitda_to_ev": 0.0697, "shareholder_yield": 0.0368, "roe": 0.1529, "piotroski_f_score": 4, "momentum_12_1": 0.2548, "volatility_252d": 0.1746 }, "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": "2026-06-07T06:53:02.319489+00:00", "batch_id": "" }, "size": { "price_close": 122.56, "market_cap": 10621294720, "market_cap_usd": 10621294720, "enterprise_value": 15608058720, "shares_outstanding": 86662000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 20.9738, "pb_ratio": 3.2077, "ptbv_ratio": 3.2236, "ps_ratio": 8.0985, "pcf_ratio": 16.8795, "pfcf_ratio": 10.8546, "ev_ebitda": 14.3514, "ev_ebit": 22.0624, "ev_sales": 11.9008, "ev_fcf": 15.9509, "earnings_yield": 0.0477, "fcf_yield": 0.0627, "price_to_sales": 8.0985, "price_to_book": 3.2077, "price_to_cashflow": 16.8795, "ebitda_to_ev": 0.0697, "sales_yield": 0.084 }, "yield": { "dividend_yield": 0.0368, "buyback_yield": 0, "shareholder_yield": 0.0368, "debt_paydown_yield": null, "total_yield": 0.0368 }, "quality": { "gross_margin": 0.536, "operating_margin": 0.5394, "net_margin": 0.3861, "ebitda_margin": 0.8292, "fcf_margin": 0.7461, "roe": 0.1529, "roa": 0.0557, "roic": 0.0639, "roc_greenblatt": null, "asset_turnover": 0.1442, "cash_conversion": 1.9323, "accruals_ratio": -0.0135, "sbc_to_revenue": 0.0115, "piotroski_f_score": 4, "altman_z_score": 1.3883, "earnings_stability_5y": 0.4285, "revenue_stability_5y": 0.15, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0773, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6709, "net_debt_to_ebitda": 4.5853, "debt_to_assets": 0.5609, "interest_coverage": 3.7341, "current_ratio": 1.445, "quick_ratio": 1.445, "net_debt": 4986764000, "local_beta": 0.001, "volatility_252d": 0.1746, "volatility_60d": 0.3913, "max_drawdown_12m": -0.0585, "risk_adjusted_momentum": 1.4595 }, "growth": { "revenue_growth_1y": 0.0748, "revenue_growth_3y_cagr": 0.0598, "revenue_growth_5y_cagr": 0.0889, "eps_growth_1y": 0.6755, "eps_growth_3y_cagr": 0.0217, "eps_growth_5y_cagr": 0.2478, "fcf_growth_1y": 0.1451, "book_value_growth_1y": -0.003, "revenue_growth": 0.0748, "earnings_growth": 0.6755 }, "momentum": { "price_return_1m": 0.0595, "price_return_3m": 0.1517, "price_return_6m": 0.2889, "price_return_9m": 0.2341, "price_return_12m": 0.3294, "price_return_12m_ex1m": 0.2548, "momentum_6m": 0.2889, "momentum_12m": 0.3294, "momentum_12_1": 0.2548, "distance_from_52w_high": 0, "distance_from_52w_low": 0.3983, "relative_strength": 0.2294 }, "raw_ttm": { "revenue_ttm": 1311510000, "gross_profit_ttm": 703025000, "ebit_ttm": 707449999, "ebitda_ttm": 1087562999, "net_income_ttm": 506408000, "eps_diluted_ttm": 5.8435, "operating_cash_flow_ttm": 629241000, "capital_expenditure_ttm": 349268000, "fcf_ttm": 978509000, "dividends_paid_ttm": 391204000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 189455000, "cash_and_equivalents": 115633000, "total_current_assets": 365061000, "total_current_liabilities": 252629000, "net_ppe": null, "total_assets": 9096770000, "total_debt": 5102397000, "total_equity": 3311137000, "net_working_capital": 249428000, "book_value_per_share": 38.2075, "retained_earnings": -1164907000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3294840000, "tangible_book_per_share": 38.0194 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 55, "rank_pb": 66, "rank_ptbv": 57, "rank_ps": 87, "rank_pcf": 70, "rank_ev_ebitda": 61, "rank_ev_ebit": 73, "rank_earnings_yield": 55, "rank_fcf_yield": 60, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 27, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 41, "rank_fcf_margin": 8, "rank_piotroski": 83, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 19, "rank_eps_growth_5y": 22, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 32 }, "composites": { "value_composite": 85, "quality_composite": 30, "momentum_composite": 23, "growth_composite": 8, "yield_composite": 14, "svqf_composite": 78, "vc1_composite": 86, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 59, "quality_value_composite": 0.324, "os_score": 0.41, "value_percentile": 0.15, "quality_percentile": 0.7, "momentum_percentile": 0.77, "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": 15, "small_cap_core_rank": 77, "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": 4098, "ticker_id": 1605, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:02.319489+00:00", "batch_id": "", "os_score_delta": null, "price_close": 122.56, "market_cap": 10621294720, "market_cap_usd": 10621294720, "enterprise_value": 15608058720, "shares_outstanding": 86662000, "fx_rate_to_usd": null, "pe_ratio": 20.97378936, "pb_ratio": 3.20774849, "ptbv_ratio": 3.22361472, "ps_ratio": 8.09852363, "pcf_ratio": 16.87953379, "pfcf_ratio": 10.85457029, "ev_ebitda": 14.35140652, "ev_ebit": 22.06241959, "ev_sales": 11.90083089, "ev_fcf": 15.95085862, "earnings_yield": 0.04767856, "fcf_yield": 0.06269255, "dividend_yield": 0.03683204, "buyback_yield": 0, "shareholder_yield": 0.03683204, "debt_paydown_yield": null, "total_yield": 0.03683204, "gross_margin": 0.53604242, "operating_margin": 0.5394164, "net_margin": 0.38612592, "ebitda_margin": 0.82924492, "fcf_margin": 0.74609343, "roe": 0.15294082, "roa": 0.05566899, "roic": 0.06394238, "roc_greenblatt": null, "asset_turnover": 0.14417315, "cash_conversion": 1.93225423, "accruals_ratio": -0.01350292, "sbc_to_revenue": 0.01146007, "debt_to_equity": 1.67085385, "net_debt_to_ebitda": 4.58526449, "debt_to_assets": 0.56090206, "interest_coverage": 3.73413211, "current_ratio": 1.44504788, "quick_ratio": 1.44504788, "net_debt": 4986764000, "revenue_growth_1y": 0.07475889, "revenue_growth_3y_cagr": 0.05977977, "revenue_growth_5y_cagr": 0.08886022, "eps_growth_1y": 0.67551615, "eps_growth_3y_cagr": 0.02165197, "eps_growth_5y_cagr": 0.24780986, "fcf_growth_1y": 0.14513938, "book_value_growth_1y": -0.00295362, "piotroski_f_score": 4, "altman_z_score": 1.38825895, "earnings_stability_5y": 0.428531, "revenue_stability_5y": 0.149971, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05947441, "price_return_3m": 0.15170435, "price_return_6m": 0.28888015, "price_return_9m": 0.23405078, "price_return_12m": 0.32938509, "price_return_12m_ex1m": 0.25475904, "distance_from_52w_high": 0, "distance_from_52w_low": 0.39829982, "relative_strength": 0.22942151, "local_beta": 0.001, "volatility_252d": 0.174557, "volatility_60d": 0.391252, "max_drawdown_12m": -0.0584986, "revenue_ttm": 1311510000, "gross_profit_ttm": 703025000, "ebit_ttm": 707449999, "ebitda_ttm": 1087562999, "net_income_ttm": 506408000, "eps_diluted_ttm": 5.84348388, "operating_cash_flow_ttm": 629241000, "capital_expenditure_ttm": 349268000, "fcf_ttm": 978509000, "dividends_paid_ttm": 391204000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 189455000, "cash_and_equivalents": 115633000, "total_current_assets": 365061000, "total_current_liabilities": 252629000, "net_ppe": null, "total_assets": 9096770000, "total_debt": 5102397000, "total_equity": 3311137000, "net_working_capital": 249428000, "book_value_per_share": 38.20748425, "retained_earnings": -1164907000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3294840000, "tangible_book_per_share": 38.01943182, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 55, "rank_pb": 66, "rank_ptbv": 57, "rank_ps": 87, "rank_pcf": 70, "rank_ev_ebitda": 61, "rank_ev_ebit": 73, "rank_earnings_yield": 55, "rank_fcf_yield": 60, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 27, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 41, "rank_fcf_margin": 8, "rank_piotroski": 83, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 19, "rank_eps_growth_5y": 22, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 32, "value_composite": 85, "quality_composite": 30, "momentum_composite": 23, "growth_composite": 8, "yield_composite": 14, "svqf_composite": 78, "vc1_composite": 86, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 77, "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": 122.56, "os": 0.41, "value": 0.15, "quality": 0.7, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 20.9738, "earnings_yield": 0.0477, "shareholder_yield": 0.0368, "roe": 0.1529, "momentum_12_1": 0.2548, "complete_fields": { "id": 4098, "ticker_id": 1605, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:02.319489+00:00", "batch_id": "", "os_score_delta": null, "price_close": 122.56, "market_cap": 10621294720, "market_cap_usd": 10621294720, "enterprise_value": 15608058720, "shares_outstanding": 86662000, "fx_rate_to_usd": null, "pe_ratio": 20.97378936, "pb_ratio": 3.20774849, "ptbv_ratio": 3.22361472, "ps_ratio": 8.09852363, "pcf_ratio": 16.87953379, "pfcf_ratio": 10.85457029, "ev_ebitda": 14.35140652, "ev_ebit": 22.06241959, "ev_sales": 11.90083089, "ev_fcf": 15.95085862, "earnings_yield": 0.04767856, "fcf_yield": 0.06269255, "dividend_yield": 0.03683204, "buyback_yield": 0, "shareholder_yield": 0.03683204, "debt_paydown_yield": null, "total_yield": 0.03683204, "gross_margin": 0.53604242, "operating_margin": 0.5394164, "net_margin": 0.38612592, "ebitda_margin": 0.82924492, "fcf_margin": 0.74609343, "roe": 0.15294082, "roa": 0.05566899, "roic": 0.06394238, "roc_greenblatt": null, "asset_turnover": 0.14417315, "cash_conversion": 1.93225423, "accruals_ratio": -0.01350292, "sbc_to_revenue": 0.01146007, "debt_to_equity": 1.67085385, "net_debt_to_ebitda": 4.58526449, "debt_to_assets": 0.56090206, "interest_coverage": 3.73413211, "current_ratio": 1.44504788, "quick_ratio": 1.44504788, "net_debt": 4986764000, "revenue_growth_1y": 0.07475889, "revenue_growth_3y_cagr": 0.05977977, "revenue_growth_5y_cagr": 0.08886022, "eps_growth_1y": 0.67551615, "eps_growth_3y_cagr": 0.02165197, "eps_growth_5y_cagr": 0.24780986, "fcf_growth_1y": 0.14513938, "book_value_growth_1y": -0.00295362, "piotroski_f_score": 4, "altman_z_score": 1.38825895, "earnings_stability_5y": 0.428531, "revenue_stability_5y": 0.149971, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05947441, "price_return_3m": 0.15170435, "price_return_6m": 0.28888015, "price_return_9m": 0.23405078, "price_return_12m": 0.32938509, "price_return_12m_ex1m": 0.25475904, "distance_from_52w_high": 0, "distance_from_52w_low": 0.39829982, "relative_strength": 0.22942151, "local_beta": 0.001, "volatility_252d": 0.174557, "volatility_60d": 0.391252, "max_drawdown_12m": -0.0584986, "revenue_ttm": 1311510000, "gross_profit_ttm": 703025000, "ebit_ttm": 707449999, "ebitda_ttm": 1087562999, "net_income_ttm": 506408000, "eps_diluted_ttm": 5.84348388, "operating_cash_flow_ttm": 629241000, "capital_expenditure_ttm": 349268000, "fcf_ttm": 978509000, "dividends_paid_ttm": 391204000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 189455000, "cash_and_equivalents": 115633000, "total_current_assets": 365061000, "total_current_liabilities": 252629000, "net_ppe": null, "total_assets": 9096770000, "total_debt": 5102397000, "total_equity": 3311137000, "net_working_capital": 249428000, "book_value_per_share": 38.20748425, "retained_earnings": -1164907000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3294840000, "tangible_book_per_share": 38.01943182, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 55, "rank_pb": 66, "rank_ptbv": 57, "rank_ps": 87, "rank_pcf": 70, "rank_ev_ebitda": 61, "rank_ev_ebit": 73, "rank_earnings_yield": 55, "rank_fcf_yield": 60, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 27, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 41, "rank_fcf_margin": 8, "rank_piotroski": 83, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 19, "rank_eps_growth_5y": 22, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 32, "value_composite": 85, "quality_composite": 30, "momentum_composite": 23, "growth_composite": 8, "yield_composite": 14, "svqf_composite": 78, "vc1_composite": 86, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 77, "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 1278804000, "cost_of_revenue": 1154396000, "gross_profit": 124408000, "ebit": 604762000, "ebitda": 972604000, "pretax_income": 423648000, "tax_provision": null, "net_income": 411077000, "net_income_to_common": 411077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107415000, "total_current_assets": 357170000, "total_assets": 9130460000, "short_term_debt": 1142538000, "long_term_debt": 4943100000, "total_debt": 6085638000, "total_liabilities": 5629819000, "total_equity": 3248731000, "shares_outstanding": 85852000, "goodwill_and_intangibles": 16297000 }, "cash_flow": { "operating_cash_flow": 622378000, "capital_expenditure": 291338000, "free_cash_flow": 913716000, "dividends_paid": 388058000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264914, "ticker_id": 1605, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "604762000", "ebitda": "972604000", "netIncome": "411077000", "grossProfit": "124408000", "depreciation": "None", "totalRevenue": "1278804000", "costOfRevenue": "1154396000", "interestIncome": "3143000", "incomeBeforeTax": "423648000", "interestExpense": "181114000", "operatingIncome": "459513000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-180471000", "nonInterestIncome": "None", "operatingExpenses": "-335105000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1154396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "367842000", "sellingGeneralAndAdministrative": "46913000", "netIncomeFromContinuingOperations": "423648000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "9130460000", "longTermDebt": "4943100000", "shortTermDebt": "1142538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "16297000", "reportedCurrency": "USD", "retainedEarnings": "-1224372000", "totalLiabilities": "5629819000", "otherCurrentAssets": "-9091000", "totalCurrentAssets": "357170000", "currentLongTermDebt": "None", "longTermInvestments": "31881000", "shortTermInvestments": "None", "currentNetReceivables": "258846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "89530000", "currentAccountsPayable": "219678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8377551000", "shortLongTermDebtTotal": "5028307000", "totalShareholderEquity": "3248731000", "capitalLeaseObligations": "85207000", "otherCurrentLiabilities": "131340000", "totalCurrentLiabilities": "351018000", "otherNonCurrentLiabilities": "250494000", "totalNonCurrentLiabilities": "5278801000", "cashAndShortTermInvestments": "107415000", "commonStockSharesOutstanding": "85852000", "intangibleAssetsExcludingGoodwill": "16297000", "cashAndCashEquivalentsAtCarryingValue": "107415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "411077000", "profitLoss": "None", "dividendPayout": "388058000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "622378000", "capitalExpenditures": "291338000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102953000", "cashflowFromInvestment": "-743068000", "stockBasedCompensation": "14608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "388058000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4911000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "367842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1278804000, "cost_of_revenue": 1154396000, "gross_profit": 124408000, "research_and_development": null, "selling_general_admin": 46913000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 604762000, "depreciation_amortisation": 367842000, "ebitda": 972604000, "interest_expense": 181114000, "interest_income": null, "other_non_operating": null, "pretax_income": 423648000, "tax_provision": null, "effective_tax_rate": null, "net_income": 411077000, "net_income_continuing_ops": 423648000, "net_income_to_common": 411077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107415000, "short_term_investments": null, "net_receivables": 258846000, "inventory": null, "other_current_assets": null, "total_current_assets": 357170000, "net_ppe": null, "goodwill": null, "intangible_assets": 16297000, "goodwill_and_intangibles": 16297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 89530000, "total_assets": 9130460000, "short_term_debt": 1142538000, "accounts_payable": 219678000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 351018000, "long_term_debt": 4943100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5278801000, "total_liabilities": 5629819000, "total_debt": 6085638000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1224372000, "total_equity": 3248731000, "shares_outstanding": 85852000, "operating_cash_flow": 622378000, "stock_based_compensation": 14608000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 291338000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -743068000, "dividends_paid": 388058000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 102953000, "free_cash_flow": 913716000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "604762000", "ebitda": "972604000", "netIncome": "411077000", "grossProfit": "124408000", "depreciation": "None", "totalRevenue": "1278804000", "costOfRevenue": "1154396000", "interestIncome": "3143000", "incomeBeforeTax": "423648000", "interestExpense": "181114000", "operatingIncome": "459513000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-180471000", "nonInterestIncome": "None", "operatingExpenses": "-335105000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1154396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "367842000", "sellingGeneralAndAdministrative": "46913000", "netIncomeFromContinuingOperations": "423648000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "9130460000", "longTermDebt": "4943100000", "shortTermDebt": "1142538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "16297000", "reportedCurrency": "USD", "retainedEarnings": "-1224372000", "totalLiabilities": "5629819000", "otherCurrentAssets": "-9091000", "totalCurrentAssets": "357170000", "currentLongTermDebt": "None", "longTermInvestments": "31881000", "shortTermInvestments": "None", "currentNetReceivables": "258846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "89530000", "currentAccountsPayable": "219678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8377551000", "shortLongTermDebtTotal": "5028307000", "totalShareholderEquity": "3248731000", "capitalLeaseObligations": "85207000", "otherCurrentLiabilities": "131340000", "totalCurrentLiabilities": "351018000", "otherNonCurrentLiabilities": "250494000", "totalNonCurrentLiabilities": "5278801000", "cashAndShortTermInvestments": "107415000", "commonStockSharesOutstanding": "85852000", "intangibleAssetsExcludingGoodwill": "16297000", "cashAndCashEquivalentsAtCarryingValue": "107415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "411077000", "profitLoss": "None", "dividendPayout": "388058000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "622378000", "capitalExpenditures": "291338000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102953000", "cashflowFromInvestment": "-743068000", "stockBasedCompensation": "14608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "388058000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4911000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "367842000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 1202452000, "cost_of_revenue": 391799000, "gross_profit": 810653000, "ebit": 479810000, "ebitda": 822408000, "pretax_income": 304334000, "tax_provision": -9126000, "net_income": 295208000, "net_income_to_common": 295208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123409000, "total_current_assets": 361633000, "total_assets": 8524757000, "short_term_debt": 846342000, "long_term_debt": 4473632000, "total_debt": 5319974000, "total_liabilities": 5100327000, "total_equity": 3171594000, "shares_outstanding": 83566000, "goodwill_and_intangibles": 8125000 }, "cash_flow": { "operating_cash_flow": 574563000, "capital_expenditure": 246760000, "free_cash_flow": 821323000, "dividends_paid": 371586000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264919, "ticker_id": 1605, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "479810000", "ebitda": "822408000", "netIncome": "295208000", "grossProfit": "810653000", "depreciation": "None", "totalRevenue": "1202452000", "costOfRevenue": "391799000", "interestIncome": "4294000", "incomeBeforeTax": "304334000", "interestExpense": "175476000", "operatingIncome": "472356000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-9126000", "reportedCurrency": "USD", "netInterestIncome": "-171182000", "nonInterestIncome": "None", "operatingExpenses": "338297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342598000", "sellingGeneralAndAdministrative": "49739000", "netIncomeFromContinuingOperations": "304334000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "862000", "currentDebt": "None", "investments": "None", "totalAssets": "8524757000", "longTermDebt": "4473632000", "shortTermDebt": "846342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8125000", "reportedCurrency": "USD", "retainedEarnings": "-1242654000", "totalLiabilities": "5100327000", "otherCurrentAssets": "None", "totalCurrentAssets": "361633000", "currentLongTermDebt": "None", "longTermInvestments": "33458000", "shortTermInvestments": "None", "currentNetReceivables": "238224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8163124000", "currentAccountsPayable": "183564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7843350000", "shortLongTermDebtTotal": "4561252000", "totalShareholderEquity": "3171594000", "capitalLeaseObligations": "87620000", "otherCurrentLiabilities": "127684000", "totalCurrentLiabilities": "311248000", "otherNonCurrentLiabilities": "227827000", "totalNonCurrentLiabilities": "4789079000", "cashAndShortTermInvestments": "123409000", "commonStockSharesOutstanding": "83566000", "intangibleAssetsExcludingGoodwill": "8125000", "cashAndCashEquivalentsAtCarryingValue": "123409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "304334000", "profitLoss": "None", "dividendPayout": "371586000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "574563000", "capitalExpenditures": "246760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252298000", "cashflowFromInvestment": "-446826000", "stockBasedCompensation": "16357000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "371586000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6709000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1202452000, "cost_of_revenue": 391799000, "gross_profit": 810653000, "research_and_development": null, "selling_general_admin": 49739000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 479810000, "depreciation_amortisation": 342598000, "ebitda": 822408000, "interest_expense": 175476000, "interest_income": null, "other_non_operating": null, "pretax_income": 304334000, "tax_provision": -9126000, "effective_tax_rate": null, "net_income": 295208000, "net_income_continuing_ops": 304334000, "net_income_to_common": 295208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123409000, "short_term_investments": null, "net_receivables": 238224000, "inventory": null, "other_current_assets": null, "total_current_assets": 361633000, "net_ppe": null, "goodwill": null, "intangible_assets": 8125000, "goodwill_and_intangibles": 8125000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8163124000, "total_assets": 8524757000, "short_term_debt": 846342000, "accounts_payable": 183564000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 311248000, "long_term_debt": 4473632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4789079000, "total_liabilities": 5100327000, "total_debt": 5319974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1242654000, "total_equity": 3171594000, "shares_outstanding": 83566000, "operating_cash_flow": 574563000, "stock_based_compensation": 16357000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 246760000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -446826000, "dividends_paid": 371586000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -252298000, "free_cash_flow": 821323000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "479810000", "ebitda": "822408000", "netIncome": "295208000", "grossProfit": "810653000", "depreciation": "None", "totalRevenue": "1202452000", "costOfRevenue": "391799000", "interestIncome": "4294000", "incomeBeforeTax": "304334000", "interestExpense": "175476000", "operatingIncome": "472356000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-9126000", "reportedCurrency": "USD", "netInterestIncome": "-171182000", "nonInterestIncome": "None", "operatingExpenses": "338297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342598000", "sellingGeneralAndAdministrative": "49739000", "netIncomeFromContinuingOperations": "304334000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "862000", "currentDebt": "None", "investments": "None", "totalAssets": "8524757000", "longTermDebt": "4473632000", "shortTermDebt": "846342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8125000", "reportedCurrency": "USD", "retainedEarnings": "-1242654000", "totalLiabilities": "5100327000", "otherCurrentAssets": "None", "totalCurrentAssets": "361633000", "currentLongTermDebt": "None", "longTermInvestments": "33458000", "shortTermInvestments": "None", "currentNetReceivables": "238224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8163124000", "currentAccountsPayable": "183564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7843350000", "shortLongTermDebtTotal": "4561252000", "totalShareholderEquity": "3171594000", "capitalLeaseObligations": "87620000", "otherCurrentLiabilities": "127684000", "totalCurrentLiabilities": "311248000", "otherNonCurrentLiabilities": "227827000", "totalNonCurrentLiabilities": "4789079000", "cashAndShortTermInvestments": "123409000", "commonStockSharesOutstanding": "83566000", "intangibleAssetsExcludingGoodwill": "8125000", "cashAndCashEquivalentsAtCarryingValue": "123409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "304334000", "profitLoss": "None", "dividendPayout": "371586000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "574563000", "capitalExpenditures": "246760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252298000", "cashflowFromInvestment": "-446826000", "stockBasedCompensation": "16357000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "371586000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6709000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342598000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 1132154000, "cost_of_revenue": 363095000, "gross_profit": 769059000, "ebit": 415026000, "ebitda": 736789000, "pretax_income": 247217000, "tax_provision": 181910000, "net_income": 236985000, "net_income_to_common": 236985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250825000, "total_current_assets": 461754000, "total_assets": 8436512000, "short_term_debt": 603936000, "long_term_debt": 4599177000, "total_debt": 5203113000, "total_liabilities": 5210990000, "total_equity": 2963509000, "shares_outstanding": 81313000, "goodwill_and_intangibles": 5106000 }, "cash_flow": { "operating_cash_flow": 555830000, "capital_expenditure": 311120000, "free_cash_flow": 866950000, "dividends_paid": 359194000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264924, "ticker_id": 1605, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "415026000", "ebitda": "736789000", "netIncome": "236985000", "grossProfit": "769059000", "depreciation": "None", "totalRevenue": "1132154000", "costOfRevenue": "363095000", "interestIncome": "4687000", "incomeBeforeTax": "247217000", "interestExpense": "167809000", "operatingIncome": "406470000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "181910000", "reportedCurrency": "USD", "netInterestIncome": "-163122000", "nonInterestIncome": "None", "operatingExpenses": "362589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321763000", "sellingGeneralAndAdministrative": "50707000", "netIncomeFromContinuingOperations": "247217000" }, "balance": { "goodwill": "None", "inventory": "-4667999", "commonStock": "833000", "currentDebt": "None", "investments": "None", "totalAssets": "8436512000", "longTermDebt": "4599177000", "shortTermDebt": "603936000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5106000", "reportedCurrency": "USD", "retainedEarnings": "-1160474000", "totalLiabilities": "5210990000", "otherCurrentAssets": "-461754000", "totalCurrentAssets": "461754000", "currentLongTermDebt": "None", "longTermInvestments": "34870000", "shortTermInvestments": "4668000", "currentNetReceivables": "210929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7974758000", "currentAccountsPayable": "174714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7676511000", "shortLongTermDebtTotal": "4687717000", "totalShareholderEquity": "2963509000", "capitalLeaseObligations": "88540000", "otherCurrentLiabilities": "123116000", "totalCurrentLiabilities": "297830000", "otherNonCurrentLiabilities": "225443000", "totalNonCurrentLiabilities": "4913160000", "cashAndShortTermInvestments": "250825000", "commonStockSharesOutstanding": "81313000", "intangibleAssetsExcludingGoodwill": "5106000", "cashAndCashEquivalentsAtCarryingValue": "250825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247217000", "profitLoss": "None", "dividendPayout": "359194000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "555830000", "capitalExpenditures": "311120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33849000", "cashflowFromInvestment": "-358325000", "stockBasedCompensation": "14308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "359194000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "321763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1132154000, "cost_of_revenue": 363095000, "gross_profit": 769059000, "research_and_development": 0.22, "selling_general_admin": 50707000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 415026000, "depreciation_amortisation": 321763000, "ebitda": 736789000, "interest_expense": 167809000, "interest_income": null, "other_non_operating": null, "pretax_income": 247217000, "tax_provision": 181910000, "effective_tax_rate": null, "net_income": 236985000, "net_income_continuing_ops": 247217000, "net_income_to_common": 236985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250825000, "short_term_investments": 4668000, "net_receivables": 210929000, "inventory": -4667999, "other_current_assets": null, "total_current_assets": 461754000, "net_ppe": null, "goodwill": null, "intangible_assets": 5106000, "goodwill_and_intangibles": 5106000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7974758000, "total_assets": 8436512000, "short_term_debt": 603936000, "accounts_payable": 174714000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 297830000, "long_term_debt": 4599177000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4913160000, "total_liabilities": 5210990000, "total_debt": 5203113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1160474000, "total_equity": 2963509000, "shares_outstanding": 81313000, "operating_cash_flow": 555830000, "stock_based_compensation": 14308000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 311120000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -358325000, "dividends_paid": 359194000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33849000, "free_cash_flow": 866950000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "415026000", "ebitda": "736789000", "netIncome": "236985000", "grossProfit": "769059000", "depreciation": "None", "totalRevenue": "1132154000", "costOfRevenue": "363095000", "interestIncome": "4687000", "incomeBeforeTax": "247217000", "interestExpense": "167809000", "operatingIncome": "406470000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "181910000", "reportedCurrency": "USD", "netInterestIncome": "-163122000", "nonInterestIncome": "None", "operatingExpenses": "362589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321763000", "sellingGeneralAndAdministrative": "50707000", "netIncomeFromContinuingOperations": "247217000" }, "balance": { "goodwill": "None", "inventory": "-4667999", "commonStock": "833000", "currentDebt": "None", "investments": "None", "totalAssets": "8436512000", "longTermDebt": "4599177000", "shortTermDebt": "603936000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5106000", "reportedCurrency": "USD", "retainedEarnings": "-1160474000", "totalLiabilities": "5210990000", "otherCurrentAssets": "-461754000", "totalCurrentAssets": "461754000", "currentLongTermDebt": "None", "longTermInvestments": "34870000", "shortTermInvestments": "4668000", "currentNetReceivables": "210929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7974758000", "currentAccountsPayable": "174714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7676511000", "shortLongTermDebtTotal": "4687717000", "totalShareholderEquity": "2963509000", "capitalLeaseObligations": "88540000", "otherCurrentLiabilities": "123116000", "totalCurrentLiabilities": "297830000", "otherNonCurrentLiabilities": "225443000", "totalNonCurrentLiabilities": "4913160000", "cashAndShortTermInvestments": "250825000", "commonStockSharesOutstanding": "81313000", "intangibleAssetsExcludingGoodwill": "5106000", "cashAndCashEquivalentsAtCarryingValue": "250825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247217000", "profitLoss": "None", "dividendPayout": "359194000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "555830000", "capitalExpenditures": "311120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33849000", "cashflowFromInvestment": "-358325000", "stockBasedCompensation": "14308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "359194000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "321763000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 1074378000, "cost_of_revenue": 356782000, "gross_profit": 717596000, "ebit": 532650000, "ebitda": 835059000, "pretax_income": 395661000, "tax_provision": 140917000, "net_income": 385491000, "net_income_to_common": 385491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85558000, "total_current_assets": 292662000, "total_assets": 8233991000, "short_term_debt": 746480000, "long_term_debt": 320615000, "total_debt": 1067095000, "total_liabilities": 5021606000, "total_equity": 2954012000, "shares_outstanding": 80508000, "goodwill_and_intangibles": 11845000 }, "cash_flow": { "operating_cash_flow": 516769000, "capital_expenditure": 416701000, "free_cash_flow": 933470000, "dividends_paid": 347284000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264929, "ticker_id": 1605, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "532650000", "ebitda": "835059000", "netIncome": "385491000", "grossProfit": "717596000", "depreciation": "None", "totalRevenue": "1074378000", "costOfRevenue": "356782000", "interestIncome": "1072000", "incomeBeforeTax": "395661000", "interestExpense": "136989000", "operatingIncome": "526408000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "140917000", "reportedCurrency": "USD", "netInterestIncome": "-135917000", "nonInterestIncome": "None", "operatingExpenses": "191188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "6242000", "costofGoodsAndServicesSold": "356782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302409000", "sellingGeneralAndAdministrative": "52636000", "netIncomeFromContinuingOperations": "384726000" }, "balance": { "goodwill": "None", "inventory": "-267406000", "commonStock": "818000", "currentDebt": "None", "investments": "None", "totalAssets": "8233991000", "longTermDebt": "320615000", "shortTermDebt": "746480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "11845000", "reportedCurrency": "USD", "retainedEarnings": "-1034186000", "totalLiabilities": "5021606000", "otherCurrentAssets": "267406000", "totalCurrentAssets": "292662000", "currentLongTermDebt": "None", "longTermInvestments": "154661000", "shortTermInvestments": "145205000", "currentNetReceivables": "207104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7941329000", "currentAccountsPayable": "190340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7388682000", "shortLongTermDebtTotal": "4474796000", "totalShareholderEquity": "2954012000", "capitalLeaseObligations": "145403000", "otherCurrentLiabilities": "118771000", "totalCurrentLiabilities": "309111000", "otherNonCurrentLiabilities": "237699000", "totalNonCurrentLiabilities": "4712495000", "cashAndShortTermInvestments": "85558000", "commonStockSharesOutstanding": "80508000", "intangibleAssetsExcludingGoodwill": "11845000", "cashAndCashEquivalentsAtCarryingValue": "85558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "395661000", "profitLoss": "None", "dividendPayout": "347284000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "516769000", "capitalExpenditures": "416701000", "changeInReceivables": "-12071000", "changeInExchangeRate": "None", "cashflowFromFinancing": "190414000", "cashflowFromInvestment": "-785998000", "stockBasedCompensation": "13704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "347284000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-78815000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302409000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1074378000, "cost_of_revenue": 356782000, "gross_profit": 717596000, "research_and_development": 0.37, "selling_general_admin": 52636000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 532650000, "depreciation_amortisation": 302409000, "ebitda": 835059000, "interest_expense": 136989000, "interest_income": null, "other_non_operating": null, "pretax_income": 395661000, "tax_provision": 140917000, "effective_tax_rate": null, "net_income": 385491000, "net_income_continuing_ops": 384726000, "net_income_to_common": 385491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85558000, "short_term_investments": 145205000, "net_receivables": 207104000, "inventory": -267406000, "other_current_assets": null, "total_current_assets": 292662000, "net_ppe": null, "goodwill": null, "intangible_assets": 11845000, "goodwill_and_intangibles": 11845000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7941329000, "total_assets": 8233991000, "short_term_debt": 746480000, "accounts_payable": 190340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 309111000, "long_term_debt": 320615000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4712495000, "total_liabilities": 5021606000, "total_debt": 1067095000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1034186000, "total_equity": 2954012000, "shares_outstanding": 80508000, "operating_cash_flow": 516769000, "stock_based_compensation": 13704000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 416701000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -785998000, "dividends_paid": 347284000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 190414000, "free_cash_flow": 933470000, "net_change_in_cash": -78815000 }, "raw_data": { "income": { "ebit": "532650000", "ebitda": "835059000", "netIncome": "385491000", "grossProfit": "717596000", "depreciation": "None", "totalRevenue": "1074378000", "costOfRevenue": "356782000", "interestIncome": "1072000", "incomeBeforeTax": "395661000", "interestExpense": "136989000", "operatingIncome": "526408000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "140917000", "reportedCurrency": "USD", "netInterestIncome": "-135917000", "nonInterestIncome": "None", "operatingExpenses": "191188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "6242000", "costofGoodsAndServicesSold": "356782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302409000", "sellingGeneralAndAdministrative": "52636000", "netIncomeFromContinuingOperations": "384726000" }, "balance": { "goodwill": "None", "inventory": "-267406000", "commonStock": "818000", "currentDebt": "None", "investments": "None", "totalAssets": "8233991000", "longTermDebt": "320615000", "shortTermDebt": "746480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "11845000", "reportedCurrency": "USD", "retainedEarnings": "-1034186000", "totalLiabilities": "5021606000", "otherCurrentAssets": "267406000", "totalCurrentAssets": "292662000", "currentLongTermDebt": "None", "longTermInvestments": "154661000", "shortTermInvestments": "145205000", "currentNetReceivables": "207104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7941329000", "currentAccountsPayable": "190340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7388682000", "shortLongTermDebtTotal": "4474796000", "totalShareholderEquity": "2954012000", "capitalLeaseObligations": "145403000", "otherCurrentLiabilities": "118771000", "totalCurrentLiabilities": "309111000", "otherNonCurrentLiabilities": "237699000", "totalNonCurrentLiabilities": "4712495000", "cashAndShortTermInvestments": "85558000", "commonStockSharesOutstanding": "80508000", "intangibleAssetsExcludingGoodwill": "11845000", "cashAndCashEquivalentsAtCarryingValue": "85558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "395661000", "profitLoss": "None", "dividendPayout": "347284000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "516769000", "capitalExpenditures": "416701000", "changeInReceivables": "-12071000", "changeInExchangeRate": "None", "cashflowFromFinancing": "190414000", "cashflowFromInvestment": "-785998000", "stockBasedCompensation": "13704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "347284000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-78815000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302409000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 951224000, "cost_of_revenue": 316617000, "gross_profit": 634607000, "ebit": 396779000, "ebitda": 676755000, "pretax_income": 269081000, "tax_provision": 136526000, "net_income": 261498000, "net_income_to_common": 261498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162132000, "total_current_assets": 340682000, "total_assets": 7622320000, "short_term_debt": 446159000, "long_term_debt": 339993000, "total_debt": 786152000, "total_liabilities": 4745464000, "total_equity": 2580602000, "shares_outstanding": 77368000, "goodwill_and_intangibles": 13334000 }, "cash_flow": { "operating_cash_flow": 471352000, "capital_expenditure": 440514000, "free_cash_flow": 911866000, "dividends_paid": 335656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264934, "ticker_id": 1605, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "396779000", "ebitda": "676755000", "netIncome": "261498000", "grossProfit": "634607000", "depreciation": "None", "totalRevenue": "951224000", "costOfRevenue": "316617000", "interestIncome": "809000", "incomeBeforeTax": "269081000", "interestExpense": "127698000", "operatingIncome": "394725000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "136526000", "reportedCurrency": "USD", "netInterestIncome": "-126889000", "nonInterestIncome": "None", "operatingExpenses": "239882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "809000", "costofGoodsAndServicesSold": "316617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279976000", "sellingGeneralAndAdministrative": "49856000", "netIncomeFromContinuingOperations": "515329000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "790000", "currentDebt": "None", "investments": "None", "totalAssets": "7622320000", "longTermDebt": "339993000", "shortTermDebt": "446159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13334000", "reportedCurrency": "USD", "retainedEarnings": "-1066932000", "totalLiabilities": "4745464000", "otherCurrentAssets": "237069000", "totalCurrentAssets": "340682000", "currentLongTermDebt": "None", "longTermInvestments": "22570000", "shortTermInvestments": "13515000", "currentNetReceivables": "178550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7281638000", "currentAccountsPayable": "235168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7031542000", "shortLongTermDebtTotal": "4192240000", "totalShareholderEquity": "2580602000", "capitalLeaseObligations": "144693000", "otherCurrentLiabilities": "111869000", "totalCurrentLiabilities": "347037000", "otherNonCurrentLiabilities": "206187000", "totalNonCurrentLiabilities": "4398427000", "cashAndShortTermInvestments": "162132000", "commonStockSharesOutstanding": "77368000", "intangibleAssetsExcludingGoodwill": "13334000", "cashAndCashEquivalentsAtCarryingValue": "162132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "269081000", "profitLoss": "None", "dividendPayout": "335656000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-6782000", "operatingCashflow": "471352000", "capitalExpenditures": "440514000", "changeInReceivables": "1214000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-452967000", "cashflowFromInvestment": "-660118000", "stockBasedCompensation": "13009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "335656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-641733000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279976000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 951224000, "cost_of_revenue": 316617000, "gross_profit": 634607000, "research_and_development": 0.28, "selling_general_admin": 49856000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 396779000, "depreciation_amortisation": 279976000, "ebitda": 676755000, "interest_expense": 127698000, "interest_income": null, "other_non_operating": null, "pretax_income": 269081000, "tax_provision": 136526000, "effective_tax_rate": null, "net_income": 261498000, "net_income_continuing_ops": 515329000, "net_income_to_common": 261498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162132000, "short_term_investments": 13515000, "net_receivables": 178550000, "inventory": null, "other_current_assets": null, "total_current_assets": 340682000, "net_ppe": null, "goodwill": null, "intangible_assets": 13334000, "goodwill_and_intangibles": 13334000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7281638000, "total_assets": 7622320000, "short_term_debt": 446159000, "accounts_payable": 235168000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 347037000, "long_term_debt": 339993000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4398427000, "total_liabilities": 4745464000, "total_debt": 786152000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1066932000, "total_equity": 2580602000, "shares_outstanding": 77368000, "operating_cash_flow": 471352000, "stock_based_compensation": 13009000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 440514000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -660118000, "dividends_paid": 335656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -452967000, "free_cash_flow": 911866000, "net_change_in_cash": -641733000 }, "raw_data": { "income": { "ebit": "396779000", "ebitda": "676755000", "netIncome": "261498000", "grossProfit": "634607000", "depreciation": "None", "totalRevenue": "951224000", "costOfRevenue": "316617000", "interestIncome": "809000", "incomeBeforeTax": "269081000", "interestExpense": "127698000", "operatingIncome": "394725000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "136526000", "reportedCurrency": "USD", "netInterestIncome": "-126889000", "nonInterestIncome": "None", "operatingExpenses": "239882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "809000", "costofGoodsAndServicesSold": "316617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279976000", "sellingGeneralAndAdministrative": "49856000", "netIncomeFromContinuingOperations": "515329000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "790000", "currentDebt": "None", "investments": "None", "totalAssets": "7622320000", "longTermDebt": "339993000", "shortTermDebt": "446159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13334000", "reportedCurrency": "USD", "retainedEarnings": "-1066932000", "totalLiabilities": "4745464000", "otherCurrentAssets": "237069000", "totalCurrentAssets": "340682000", "currentLongTermDebt": "None", "longTermInvestments": "22570000", "shortTermInvestments": "13515000", "currentNetReceivables": "178550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7281638000", "currentAccountsPayable": "235168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7031542000", "shortLongTermDebtTotal": "4192240000", "totalShareholderEquity": "2580602000", "capitalLeaseObligations": "144693000", "otherCurrentLiabilities": "111869000", "totalCurrentLiabilities": "347037000", "otherNonCurrentLiabilities": "206187000", "totalNonCurrentLiabilities": "4398427000", "cashAndShortTermInvestments": "162132000", "commonStockSharesOutstanding": "77368000", "intangibleAssetsExcludingGoodwill": "13334000", "cashAndCashEquivalentsAtCarryingValue": "162132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "269081000", "profitLoss": "None", "dividendPayout": "335656000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-6782000", "operatingCashflow": "471352000", "capitalExpenditures": "440514000", "changeInReceivables": "1214000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-452967000", "cashflowFromInvestment": "-660118000", "stockBasedCompensation": "13009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "335656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-641733000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279976000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 835494000, "cost_of_revenue": 290162000, "gross_profit": 545332000, "ebit": -17471000, "ebitda": 544551000, "pretax_income": 135888000, "tax_provision": 132409000, "net_income": 135888000, "net_income_to_common": 135888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 798329000, "total_current_assets": 1216954000, "total_assets": 7607624000, "short_term_debt": 547266000, "long_term_debt": 4291375000, "total_debt": 4838641000, "total_liabilities": 4921157000, "total_equity": 2686467000, "shares_outstanding": 75515000, "goodwill_and_intangibles": 11899000 }, "cash_flow": { "operating_cash_flow": 369929000, "capital_expenditure": 501936000, "free_cash_flow": 871865000, "dividends_paid": 324596000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264939, "ticker_id": 1605, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17471000", "ebitda": "544551000", "netIncome": "135888000", "grossProfit": "545332000", "depreciation": "None", "totalRevenue": "835494000", "costOfRevenue": "290162000", "interestIncome": "1894000", "incomeBeforeTax": "135888000", "interestExpense": "136289000", "operatingIncome": "289524000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "132409000", "reportedCurrency": "USD", "netInterestIncome": "-134395000", "nonInterestIncome": "None", "operatingExpenses": "296707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "1894000", "costofGoodsAndServicesSold": "290162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "562022000", "sellingGeneralAndAdministrative": "41680000", "netIncomeFromContinuingOperations": "423996000" }, "balance": { "goodwill": "None", "inventory": "4711000", "commonStock": "771000", "currentDebt": "None", "investments": "None", "totalAssets": "7607624000", "longTermDebt": "4291375000", "shortTermDebt": "547266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "11899000", "reportedCurrency": "USD", "retainedEarnings": "-988272000", "totalLiabilities": "4921157000", "otherCurrentAssets": "-998001000", "totalCurrentAssets": "1216954000", "currentLongTermDebt": "None", "longTermInvestments": "62020000", "shortTermInvestments": "-4711000", "currentNetReceivables": "199672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6390670000", "currentAccountsPayable": "228641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6225178000", "shortLongTermDebtTotal": "4838641000", "totalShareholderEquity": "2686467000", "capitalLeaseObligations": "144490000", "otherCurrentLiabilities": "-595463000", "totalCurrentLiabilities": "332868000", "otherNonCurrentLiabilities": "296914000", "totalNonCurrentLiabilities": "4588289000", "cashAndShortTermInvestments": "798329000", "commonStockSharesOutstanding": "75515000", "intangibleAssetsExcludingGoodwill": "11899000", "cashAndCashEquivalentsAtCarryingValue": "798329000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135888000", "profitLoss": "None", "dividendPayout": "324596000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "369929000", "capitalExpenditures": "501936000", "changeInReceivables": "-6032000", "changeInExchangeRate": "None", "cashflowFromFinancing": "661736000", "cashflowFromInvestment": "-368383000", "stockBasedCompensation": "11924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "324596000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "663282000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4052000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "255027000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 835494000, "cost_of_revenue": 290162000, "gross_profit": 545332000, "research_and_development": 0.17, "selling_general_admin": 41680000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17471000, "depreciation_amortisation": 562022000, "ebitda": 544551000, "interest_expense": 136289000, "interest_income": null, "other_non_operating": null, "pretax_income": 135888000, "tax_provision": 132409000, "effective_tax_rate": null, "net_income": 135888000, "net_income_continuing_ops": 423996000, "net_income_to_common": 135888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 798329000, "short_term_investments": -4711000, "net_receivables": 199672000, "inventory": 4711000, "other_current_assets": null, "total_current_assets": 1216954000, "net_ppe": null, "goodwill": null, "intangible_assets": 11899000, "goodwill_and_intangibles": 11899000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6390670000, "total_assets": 7607624000, "short_term_debt": 547266000, "accounts_payable": 228641000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 332868000, "long_term_debt": 4291375000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4588289000, "total_liabilities": 4921157000, "total_debt": 4838641000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -988272000, "total_equity": 2686467000, "shares_outstanding": 75515000, "operating_cash_flow": 369929000, "stock_based_compensation": 11924000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 501936000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -368383000, "dividends_paid": 324596000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 661736000, "free_cash_flow": 871865000, "net_change_in_cash": 663282000 }, "raw_data": { "income": { "ebit": "-17471000", "ebitda": "544551000", "netIncome": "135888000", "grossProfit": "545332000", "depreciation": "None", "totalRevenue": "835494000", "costOfRevenue": "290162000", "interestIncome": "1894000", "incomeBeforeTax": "135888000", "interestExpense": "136289000", "operatingIncome": "289524000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "132409000", "reportedCurrency": "USD", "netInterestIncome": "-134395000", "nonInterestIncome": "None", "operatingExpenses": "296707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "1894000", "costofGoodsAndServicesSold": "290162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "562022000", "sellingGeneralAndAdministrative": "41680000", "netIncomeFromContinuingOperations": "423996000" }, "balance": { "goodwill": "None", "inventory": "4711000", "commonStock": "771000", "currentDebt": "None", "investments": "None", "totalAssets": "7607624000", "longTermDebt": "4291375000", "shortTermDebt": "547266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "11899000", "reportedCurrency": "USD", "retainedEarnings": "-988272000", "totalLiabilities": "4921157000", "otherCurrentAssets": "-998001000", "totalCurrentAssets": "1216954000", "currentLongTermDebt": "None", "longTermInvestments": "62020000", "shortTermInvestments": "-4711000", "currentNetReceivables": "199672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6390670000", "currentAccountsPayable": "228641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6225178000", "shortLongTermDebtTotal": "4838641000", "totalShareholderEquity": "2686467000", "capitalLeaseObligations": "144490000", "otherCurrentLiabilities": "-595463000", "totalCurrentLiabilities": "332868000", "otherNonCurrentLiabilities": "296914000", "totalNonCurrentLiabilities": "4588289000", "cashAndShortTermInvestments": "798329000", "commonStockSharesOutstanding": "75515000", "intangibleAssetsExcludingGoodwill": "11899000", "cashAndCashEquivalentsAtCarryingValue": "798329000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135888000", "profitLoss": "None", "dividendPayout": "324596000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "369929000", "capitalExpenditures": "501936000", "changeInReceivables": "-6032000", "changeInExchangeRate": "None", "cashflowFromFinancing": "661736000", "cashflowFromInvestment": "-368383000", "stockBasedCompensation": "11924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "324596000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "663282000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4052000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "255027000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 935788000, "cost_of_revenue": 298758000, "gross_profit": 637030000, "ebit": 470165000, "ebitda": 709923000, "pretax_income": 360542000, "tax_provision": 114287000, "net_income": 353866000, "net_income_to_common": 353866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127432000, "total_current_assets": 537493000, "total_assets": 6794992000, "short_term_debt": 149471000, "long_term_debt": 3356594000, "total_debt": 3506065000, "total_liabilities": 4019102000, "total_equity": 2775890000, "shares_outstanding": 74766000, "goodwill_and_intangibles": 15697000 }, "cash_flow": { "operating_cash_flow": 461919000, "capital_expenditure": 409910000, "free_cash_flow": 871829000, "dividends_paid": 313649000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264944, "ticker_id": 1605, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "470165000", "ebitda": "709923000", "netIncome": "353866000", "grossProfit": "637030000", "depreciation": "None", "totalRevenue": "935788000", "costOfRevenue": "298758000", "interestIncome": "1266000", "incomeBeforeTax": "360542000", "interestExpense": "109623000", "operatingIncome": "470911000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "114287000", "reportedCurrency": "USD", "netInterestIncome": "-108357000", "nonInterestIncome": "None", "operatingExpenses": "166119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.40", "otherNonOperatingIncome": "1266000", "costofGoodsAndServicesSold": "298758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239758000", "sellingGeneralAndAdministrative": "42754000", "netIncomeFromContinuingOperations": "575124000" }, "balance": { "goodwill": "None", "inventory": "-130000", "commonStock": "759000", "currentDebt": "None", "investments": "None", "totalAssets": "6794992000", "longTermDebt": "3356594000", "shortTermDebt": "149471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "15697000", "reportedCurrency": "USD", "retainedEarnings": "-791124000", "totalLiabilities": "4019102000", "otherCurrentAssets": "-310433000", "totalCurrentAssets": "537493000", "currentLongTermDebt": "66865000", "longTermInvestments": "59033000", "shortTermInvestments": "130000", "currentNetReceivables": "183001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6257499000", "currentAccountsPayable": "255503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6082719000", "shortLongTermDebtTotal": "3506065000", "totalShareholderEquity": "2775890000", "capitalLeaseObligations": "145690000", "otherCurrentLiabilities": "-204032000", "totalCurrentLiabilities": "358880000", "otherNonCurrentLiabilities": "303628000", "totalNonCurrentLiabilities": "3660222000", "cashAndShortTermInvestments": "127432000", "commonStockSharesOutstanding": "74766000", "intangibleAssetsExcludingGoodwill": "15697000", "cashAndCashEquivalentsAtCarryingValue": "127432000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "360542000", "profitLoss": "None", "dividendPayout": "313649000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2327000", "operatingCashflow": "461919000", "capitalExpenditures": "409910000", "changeInReceivables": "-16128000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100105000", "cashflowFromInvestment": "-316532000", "stockBasedCompensation": "12276000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313649000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "45282000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239758000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 935788000, "cost_of_revenue": 298758000, "gross_profit": 637030000, "research_and_development": 0.4, "selling_general_admin": 42754000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 470165000, "depreciation_amortisation": 239758000, "ebitda": 709923000, "interest_expense": 109623000, "interest_income": null, "other_non_operating": null, "pretax_income": 360542000, "tax_provision": 114287000, "effective_tax_rate": null, "net_income": 353866000, "net_income_continuing_ops": 575124000, "net_income_to_common": 353866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127432000, "short_term_investments": 130000, "net_receivables": 183001000, "inventory": -130000, "other_current_assets": null, "total_current_assets": 537493000, "net_ppe": null, "goodwill": null, "intangible_assets": 15697000, "goodwill_and_intangibles": 15697000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6257499000, "total_assets": 6794992000, "short_term_debt": 149471000, "accounts_payable": 255503000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 358880000, "long_term_debt": 3356594000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3660222000, "total_liabilities": 4019102000, "total_debt": 3506065000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -791124000, "total_equity": 2775890000, "shares_outstanding": 74766000, "operating_cash_flow": 461919000, "stock_based_compensation": 12276000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 409910000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -316532000, "dividends_paid": 313649000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100105000, "free_cash_flow": 871829000, "net_change_in_cash": 45282000 }, "raw_data": { "income": { "ebit": "470165000", "ebitda": "709923000", "netIncome": "353866000", "grossProfit": "637030000", "depreciation": "None", "totalRevenue": "935788000", "costOfRevenue": "298758000", "interestIncome": "1266000", "incomeBeforeTax": "360542000", "interestExpense": "109623000", "operatingIncome": "470911000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "114287000", "reportedCurrency": "USD", "netInterestIncome": "-108357000", "nonInterestIncome": "None", "operatingExpenses": "166119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.40", "otherNonOperatingIncome": "1266000", "costofGoodsAndServicesSold": "298758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239758000", "sellingGeneralAndAdministrative": "42754000", "netIncomeFromContinuingOperations": "575124000" }, "balance": { "goodwill": "None", "inventory": "-130000", "commonStock": "759000", "currentDebt": "None", "investments": "None", "totalAssets": "6794992000", "longTermDebt": "3356594000", "shortTermDebt": "149471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "15697000", "reportedCurrency": "USD", "retainedEarnings": "-791124000", "totalLiabilities": "4019102000", "otherCurrentAssets": "-310433000", "totalCurrentAssets": "537493000", "currentLongTermDebt": "66865000", "longTermInvestments": "59033000", "shortTermInvestments": "130000", "currentNetReceivables": "183001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6257499000", "currentAccountsPayable": "255503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6082719000", "shortLongTermDebtTotal": "3506065000", "totalShareholderEquity": "2775890000", "capitalLeaseObligations": "145690000", "otherCurrentLiabilities": "-204032000", "totalCurrentLiabilities": "358880000", "otherNonCurrentLiabilities": "303628000", "totalNonCurrentLiabilities": "3660222000", "cashAndShortTermInvestments": "127432000", "commonStockSharesOutstanding": "74766000", "intangibleAssetsExcludingGoodwill": "15697000", "cashAndCashEquivalentsAtCarryingValue": "127432000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "360542000", "profitLoss": "None", "dividendPayout": "313649000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2327000", "operatingCashflow": "461919000", "capitalExpenditures": "409910000", "changeInReceivables": "-16128000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100105000", "cashflowFromInvestment": "-316532000", "stockBasedCompensation": "12276000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313649000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "45282000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239758000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 915436000, "cost_of_revenue": 287870000, "gross_profit": 627566000, "ebit": 359180000, "ebitda": 603425000, "pretax_income": 249026000, "tax_provision": -4796000, "net_income": 241907000, "net_income_to_common": 241907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64087000, "total_current_assets": 502456000, "total_assets": 6289644000, "short_term_debt": 279027000, "long_term_debt": 3229204000, "total_debt": 3508231000, "total_liabilities": 3686106000, "total_equity": 2603538000, "shares_outstanding": 73302000, "goodwill_and_intangibles": 15285000 }, "cash_flow": { "operating_cash_flow": 516688000, "capital_expenditure": 368258000, "free_cash_flow": 884946000, "dividends_paid": 301194000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264949, "ticker_id": 1605, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "359180000", "ebitda": "603425000", "netIncome": "241907000", "grossProfit": "627566000", "depreciation": "None", "totalRevenue": "915436000", "costOfRevenue": "287870000", "interestIncome": "942000", "incomeBeforeTax": "249026000", "interestExpense": "110154000", "operatingIncome": "361636000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4796000", "reportedCurrency": "USD", "netInterestIncome": "-109212000", "nonInterestIncome": "None", "operatingExpenses": "265930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "-2456000", "costofGoodsAndServicesSold": "287870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244245000", "sellingGeneralAndAdministrative": "33600000", "netIncomeFromContinuingOperations": "237111000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "745000", "currentDebt": "None", "investments": "None", "totalAssets": "6289644000", "longTermDebt": "3229204000", "shortTermDebt": "279027000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "15285000", "reportedCurrency": "USD", "retainedEarnings": "-818877000", "totalLiabilities": "3686106000", "otherCurrentAssets": "265703000", "totalCurrentAssets": "502456000", "currentLongTermDebt": "None", "longTermInvestments": "57288000", "shortTermInvestments": "None", "currentNetReceivables": "172666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5787188000", "currentAccountsPayable": "177922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5760329000", "shortLongTermDebtTotal": "3508231000", "totalShareholderEquity": "2603538000", "capitalLeaseObligations": "71519000", "otherCurrentLiabilities": "-365843000", "totalCurrentLiabilities": "274004000", "otherNonCurrentLiabilities": "182898000", "totalNonCurrentLiabilities": "3412102000", "cashAndShortTermInvestments": "64087000", "commonStockSharesOutstanding": "73302000", "intangibleAssetsExcludingGoodwill": "15285000", "cashAndCashEquivalentsAtCarryingValue": "64087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "249026000", "profitLoss": "None", "dividendPayout": "301194000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2070000", "operatingCashflow": "516688000", "capitalExpenditures": "368258000", "changeInReceivables": "917000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-241309000", "cashflowFromInvestment": "-192247000", "stockBasedCompensation": "11719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "301194000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "83132000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244245000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 915436000, "cost_of_revenue": 287870000, "gross_profit": 627566000, "research_and_development": 0.28, "selling_general_admin": 33600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 359180000, "depreciation_amortisation": 244245000, "ebitda": 603425000, "interest_expense": 110154000, "interest_income": null, "other_non_operating": null, "pretax_income": 249026000, "tax_provision": -4796000, "effective_tax_rate": null, "net_income": 241907000, "net_income_continuing_ops": 237111000, "net_income_to_common": 241907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64087000, "short_term_investments": null, "net_receivables": 172666000, "inventory": null, "other_current_assets": null, "total_current_assets": 502456000, "net_ppe": null, "goodwill": null, "intangible_assets": 15285000, "goodwill_and_intangibles": 15285000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5787188000, "total_assets": 6289644000, "short_term_debt": 279027000, "accounts_payable": 177922000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 274004000, "long_term_debt": 3229204000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3412102000, "total_liabilities": 3686106000, "total_debt": 3508231000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -818877000, "total_equity": 2603538000, "shares_outstanding": 73302000, "operating_cash_flow": 516688000, "stock_based_compensation": 11719000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 368258000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -192247000, "dividends_paid": 301194000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -241309000, "free_cash_flow": 884946000, "net_change_in_cash": 83132000 }, "raw_data": { "income": { "ebit": "359180000", "ebitda": "603425000", "netIncome": "241907000", "grossProfit": "627566000", "depreciation": "None", "totalRevenue": "915436000", "costOfRevenue": "287870000", "interestIncome": "942000", "incomeBeforeTax": "249026000", "interestExpense": "110154000", "operatingIncome": "361636000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4796000", "reportedCurrency": "USD", "netInterestIncome": "-109212000", "nonInterestIncome": "None", "operatingExpenses": "265930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "-2456000", "costofGoodsAndServicesSold": "287870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244245000", "sellingGeneralAndAdministrative": "33600000", "netIncomeFromContinuingOperations": "237111000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "745000", "currentDebt": "None", "investments": "None", "totalAssets": "6289644000", "longTermDebt": "3229204000", "shortTermDebt": "279027000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "15285000", "reportedCurrency": "USD", "retainedEarnings": "-818877000", "totalLiabilities": "3686106000", "otherCurrentAssets": "265703000", "totalCurrentAssets": "502456000", "currentLongTermDebt": "None", "longTermInvestments": "57288000", "shortTermInvestments": "None", "currentNetReceivables": "172666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5787188000", "currentAccountsPayable": "177922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5760329000", "shortLongTermDebtTotal": "3508231000", "totalShareholderEquity": "2603538000", "capitalLeaseObligations": "71519000", "otherCurrentLiabilities": "-365843000", "totalCurrentLiabilities": "274004000", "otherNonCurrentLiabilities": "182898000", "totalNonCurrentLiabilities": "3412102000", "cashAndShortTermInvestments": "64087000", "commonStockSharesOutstanding": "73302000", "intangibleAssetsExcludingGoodwill": "15285000", "cashAndCashEquivalentsAtCarryingValue": "64087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "249026000", "profitLoss": "None", "dividendPayout": "301194000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2070000", "operatingCashflow": "516688000", "capitalExpenditures": "368258000", "changeInReceivables": "917000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-241309000", "cashflowFromInvestment": "-192247000", "stockBasedCompensation": "11719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "301194000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "83132000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244245000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 341084000, "cost_of_revenue": 99217000, "gross_profit": 241867000, "ebit": 210886000, "ebitda": 310103000, "pretax_income": 161070000, "tax_provision": null, "net_income": 159099000, "net_income_to_common": 159099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115633000, "total_current_assets": 365061000, "total_assets": 9096770000, "short_term_debt": 252629000, "long_term_debt": 4849768000, "total_debt": 5102397000, "total_liabilities": 5532426000, "total_equity": 3311137000, "shares_outstanding": 86662000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 185907000, "capital_expenditure": 64950000, "free_cash_flow": 250857000, "dividends_paid": 99110000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264912, "ticker_id": 1605, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "210886000", "ebitda": "310103000", "netIncome": "159099000", "grossProfit": "241867000", "depreciation": "None", "totalRevenue": "341084000", "costOfRevenue": "99217000", "interestIncome": "1040000", "incomeBeforeTax": "161070000", "interestExpense": "49816000", "operatingIncome": "116274000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-48076000", "nonInterestIncome": "None", "operatingExpenses": "125593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99217000", "sellingGeneralAndAdministrative": "11925000", "netIncomeFromContinuingOperations": "161070000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "870000", "currentDebt": "None", "investments": "None", "totalAssets": "9096770000", "longTermDebt": "4849768000", "shortTermDebt": "252629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1164907000", "totalLiabilities": "5532426000", "otherCurrentAssets": "None", "totalCurrentAssets": "365061000", "currentLongTermDebt": "None", "longTermInvestments": "31105000", "shortTermInvestments": "None", "currentNetReceivables": "249428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8731709000", "currentAccountsPayable": "222187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4934187000", "totalShareholderEquity": "3311137000", "capitalLeaseObligations": "84419000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "252629000", "otherNonCurrentLiabilities": "243637000", "totalNonCurrentLiabilities": "5279797000", "cashAndShortTermInvestments": "115633000", "commonStockSharesOutstanding": "86662000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "115633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158552000", "profitLoss": "None", "dividendPayout": "99110000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185907000", "capitalExpenditures": "64950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201794000", "cashflowFromInvestment": "22074000", "stockBasedCompensation": "4303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99110000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4956000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 341084000, "cost_of_revenue": 99217000, "gross_profit": 241867000, "research_and_development": null, "selling_general_admin": 11925000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 210886000, "depreciation_amortisation": 99217000, "ebitda": 310103000, "interest_expense": 49816000, "interest_income": null, "other_non_operating": null, "pretax_income": 161070000, "tax_provision": null, "effective_tax_rate": null, "net_income": 159099000, "net_income_continuing_ops": 161070000, "net_income_to_common": 159099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115633000, "short_term_investments": null, "net_receivables": 249428000, "inventory": null, "other_current_assets": null, "total_current_assets": 365061000, "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": 8731709000, "total_assets": 9096770000, "short_term_debt": 252629000, "accounts_payable": 222187000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 252629000, "long_term_debt": 4849768000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5279797000, "total_liabilities": 5532426000, "total_debt": 5102397000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1164907000, "total_equity": 3311137000, "shares_outstanding": 86662000, "operating_cash_flow": 185907000, "stock_based_compensation": 4303000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64950000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 22074000, "dividends_paid": 99110000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -201794000, "free_cash_flow": 250857000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "210886000", "ebitda": "310103000", "netIncome": "159099000", "grossProfit": "241867000", "depreciation": "None", "totalRevenue": "341084000", "costOfRevenue": "99217000", "interestIncome": "1040000", "incomeBeforeTax": "161070000", "interestExpense": "49816000", "operatingIncome": "116274000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-48076000", "nonInterestIncome": "None", "operatingExpenses": "125593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99217000", "sellingGeneralAndAdministrative": "11925000", "netIncomeFromContinuingOperations": "161070000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "870000", "currentDebt": "None", "investments": "None", "totalAssets": "9096770000", "longTermDebt": "4849768000", "shortTermDebt": "252629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1164907000", "totalLiabilities": "5532426000", "otherCurrentAssets": "None", "totalCurrentAssets": "365061000", "currentLongTermDebt": "None", "longTermInvestments": "31105000", "shortTermInvestments": "None", "currentNetReceivables": "249428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8731709000", "currentAccountsPayable": "222187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4934187000", "totalShareholderEquity": "3311137000", "capitalLeaseObligations": "84419000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "252629000", "otherNonCurrentLiabilities": "243637000", "totalNonCurrentLiabilities": "5279797000", "cashAndShortTermInvestments": "115633000", "commonStockSharesOutstanding": "86662000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "115633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158552000", "profitLoss": "None", "dividendPayout": "99110000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185907000", "capitalExpenditures": "64950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201794000", "cashflowFromInvestment": "22074000", "stockBasedCompensation": "4303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99110000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4956000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99217000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 336045000, "cost_of_revenue": 305319000, "gross_profit": 30726000, "ebit": 180737000, "ebitda": 278115000, "pretax_income": 132615000, "tax_provision": null, "net_income": 129744000, "net_income_to_common": 129744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107415000, "total_current_assets": 357170000, "total_assets": 9130460000, "short_term_debt": 1142538000, "long_term_debt": 4943100000, "total_debt": 6085638000, "total_liabilities": 5629819000, "total_equity": 3248731000, "shares_outstanding": 85983000, "goodwill_and_intangibles": 16297000 }, "cash_flow": { "operating_cash_flow": 144847000, "capital_expenditure": 94133000, "free_cash_flow": 238980000, "dividends_paid": 99068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264913, "ticker_id": 1605, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "180737000", "ebitda": "278115000", "netIncome": "129744000", "grossProfit": "30726000", "depreciation": "None", "totalRevenue": "336045000", "costOfRevenue": "305319000", "interestIncome": "650000", "incomeBeforeTax": "132615000", "interestExpense": "48122000", "operatingIncome": "115640000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-48272000", "nonInterestIncome": "None", "operatingExpenses": "-84914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "305319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97378000", "sellingGeneralAndAdministrative": "12464000", "netIncomeFromContinuingOperations": "132615000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "9130460000", "longTermDebt": "4943100000", "shortTermDebt": "1142538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "16297000", "reportedCurrency": "USD", "retainedEarnings": "-1224372000", "totalLiabilities": "5629819000", "otherCurrentAssets": "-9091000", "totalCurrentAssets": "357170000", "currentLongTermDebt": "None", "longTermInvestments": "31881000", "shortTermInvestments": "None", "currentNetReceivables": "258846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "89530000", "currentAccountsPayable": "219678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8377551000", "shortLongTermDebtTotal": "5028307000", "totalShareholderEquity": "3248731000", "capitalLeaseObligations": "85207000", "otherCurrentLiabilities": "131340000", "totalCurrentLiabilities": "351018000", "otherNonCurrentLiabilities": "250494000", "totalNonCurrentLiabilities": "5278801000", "cashAndShortTermInvestments": "107415000", "commonStockSharesOutstanding": "85983000", "intangibleAssetsExcludingGoodwill": "16297000", "cashAndCashEquivalentsAtCarryingValue": "107415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132615000", "profitLoss": "None", "dividendPayout": "99068000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "144847000", "capitalExpenditures": "94133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114734000", "cashflowFromInvestment": "-269559000", "stockBasedCompensation": "3695000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 336045000, "cost_of_revenue": 305319000, "gross_profit": 30726000, "research_and_development": null, "selling_general_admin": 12464000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 180737000, "depreciation_amortisation": 97378000, "ebitda": 278115000, "interest_expense": 48122000, "interest_income": null, "other_non_operating": null, "pretax_income": 132615000, "tax_provision": null, "effective_tax_rate": null, "net_income": 129744000, "net_income_continuing_ops": 132615000, "net_income_to_common": 129744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107415000, "short_term_investments": null, "net_receivables": 258846000, "inventory": null, "other_current_assets": null, "total_current_assets": 357170000, "net_ppe": null, "goodwill": null, "intangible_assets": 16297000, "goodwill_and_intangibles": 16297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 89530000, "total_assets": 9130460000, "short_term_debt": 1142538000, "accounts_payable": 219678000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 351018000, "long_term_debt": 4943100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5278801000, "total_liabilities": 5629819000, "total_debt": 6085638000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1224372000, "total_equity": 3248731000, "shares_outstanding": 85983000, "operating_cash_flow": 144847000, "stock_based_compensation": 3695000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94133000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -269559000, "dividends_paid": 99068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 114734000, "free_cash_flow": 238980000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "180737000", "ebitda": "278115000", "netIncome": "129744000", "grossProfit": "30726000", "depreciation": "None", "totalRevenue": "336045000", "costOfRevenue": "305319000", "interestIncome": "650000", "incomeBeforeTax": "132615000", "interestExpense": "48122000", "operatingIncome": "115640000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-48272000", "nonInterestIncome": "None", "operatingExpenses": "-84914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "305319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97378000", "sellingGeneralAndAdministrative": "12464000", "netIncomeFromContinuingOperations": "132615000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "9130460000", "longTermDebt": "4943100000", "shortTermDebt": "1142538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "16297000", "reportedCurrency": "USD", "retainedEarnings": "-1224372000", "totalLiabilities": "5629819000", "otherCurrentAssets": "-9091000", "totalCurrentAssets": "357170000", "currentLongTermDebt": "None", "longTermInvestments": "31881000", "shortTermInvestments": "None", "currentNetReceivables": "258846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "89530000", "currentAccountsPayable": "219678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8377551000", "shortLongTermDebtTotal": "5028307000", "totalShareholderEquity": "3248731000", "capitalLeaseObligations": "85207000", "otherCurrentLiabilities": "131340000", "totalCurrentLiabilities": "351018000", "otherNonCurrentLiabilities": "250494000", "totalNonCurrentLiabilities": "5278801000", "cashAndShortTermInvestments": "107415000", "commonStockSharesOutstanding": "85983000", "intangibleAssetsExcludingGoodwill": "16297000", "cashAndCashEquivalentsAtCarryingValue": "107415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132615000", "profitLoss": "None", "dividendPayout": "99068000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "144847000", "capitalExpenditures": "94133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114734000", "cashflowFromInvestment": "-269559000", "stockBasedCompensation": "3695000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97378000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 322858000, "cost_of_revenue": 105659000, "gross_profit": 217199000, "ebit": 111272999, "ebitda": 205549999, "pretax_income": 64498999, "tax_provision": null, "net_income": 61649000, "net_income_to_common": 61649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111311000, "total_current_assets": 360303000, "total_assets": 8862225000, "short_term_debt": 244052000, "long_term_debt": 4723344000, "total_debt": 4967396000, "total_liabilities": 5396396000, "total_equity": 3214558000, "shares_outstanding": 85978000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 147794000, "capital_expenditure": 124607000, "free_cash_flow": 272401000, "dividends_paid": 96492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264915, "ticker_id": 1605, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111272999", "ebitda": "205549999", "netIncome": "61649000", "grossProfit": "217199000", "depreciation": "None", "totalRevenue": "322858000", "costOfRevenue": "105659000", "interestIncome": "845000", "incomeBeforeTax": "64498999", "interestExpense": "46919000", "operatingIncome": "110668000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-46774000", "nonInterestIncome": "None", "operatingExpenses": "106531000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105659000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94277000", "sellingGeneralAndAdministrative": "11649000", "netIncomeFromContinuingOperations": "64499000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "8862225000", "longTermDebt": "4723344000", "shortTermDebt": "244052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1254627000", "totalLiabilities": "5396396000", "otherCurrentAssets": "-360303000", "totalCurrentAssets": "360303000", "currentLongTermDebt": "None", "longTermInvestments": "32708000", "shortTermInvestments": "None", "currentNetReceivables": "248992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8501922000", "currentAccountsPayable": "224540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8138859000", "shortLongTermDebtTotal": "4809176000", "totalShareholderEquity": "3214558000", "capitalLeaseObligations": "85832000", "otherCurrentLiabilities": "131067000", "totalCurrentLiabilities": "355607000", "otherNonCurrentLiabilities": "231613000", "totalNonCurrentLiabilities": "5040789000", "cashAndShortTermInvestments": "111311000", "commonStockSharesOutstanding": "85978000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64499000", "profitLoss": "None", "dividendPayout": "96492000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "147794000", "capitalExpenditures": "124607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133455000", "cashflowFromInvestment": "-357187000", "stockBasedCompensation": "3449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4675000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 322858000, "cost_of_revenue": 105659000, "gross_profit": 217199000, "research_and_development": null, "selling_general_admin": 11649000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111272999, "depreciation_amortisation": 94277000, "ebitda": 205549999, "interest_expense": 46919000, "interest_income": null, "other_non_operating": null, "pretax_income": 64498999, "tax_provision": null, "effective_tax_rate": null, "net_income": 61649000, "net_income_continuing_ops": 64499000, "net_income_to_common": 61649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111311000, "short_term_investments": null, "net_receivables": 248992000, "inventory": null, "other_current_assets": null, "total_current_assets": 360303000, "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": 8501922000, "total_assets": 8862225000, "short_term_debt": 244052000, "accounts_payable": 224540000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 355607000, "long_term_debt": 4723344000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5040789000, "total_liabilities": 5396396000, "total_debt": 4967396000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1254627000, "total_equity": 3214558000, "shares_outstanding": 85978000, "operating_cash_flow": 147794000, "stock_based_compensation": 3449000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124607000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -357187000, "dividends_paid": 96492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 133455000, "free_cash_flow": 272401000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111272999", "ebitda": "205549999", "netIncome": "61649000", "grossProfit": "217199000", "depreciation": "None", "totalRevenue": "322858000", "costOfRevenue": "105659000", "interestIncome": "845000", "incomeBeforeTax": "64498999", "interestExpense": "46919000", "operatingIncome": "110668000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-46774000", "nonInterestIncome": "None", "operatingExpenses": "106531000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105659000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94277000", "sellingGeneralAndAdministrative": "11649000", "netIncomeFromContinuingOperations": "64499000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "8862225000", "longTermDebt": "4723344000", "shortTermDebt": "244052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1254627000", "totalLiabilities": "5396396000", "otherCurrentAssets": "-360303000", "totalCurrentAssets": "360303000", "currentLongTermDebt": "None", "longTermInvestments": "32708000", "shortTermInvestments": "None", "currentNetReceivables": "248992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8501922000", "currentAccountsPayable": "224540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8138859000", "shortLongTermDebtTotal": "4809176000", "totalShareholderEquity": "3214558000", "capitalLeaseObligations": "85832000", "otherCurrentLiabilities": "131067000", "totalCurrentLiabilities": "355607000", "otherNonCurrentLiabilities": "231613000", "totalNonCurrentLiabilities": "5040789000", "cashAndShortTermInvestments": "111311000", "commonStockSharesOutstanding": "85978000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64499000", "profitLoss": "None", "dividendPayout": "96492000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "147794000", "capitalExpenditures": "124607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133455000", "cashflowFromInvestment": "-357187000", "stockBasedCompensation": "3449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4675000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94277000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 311523000, "cost_of_revenue": 98290000, "gross_profit": 213233000, "ebit": 204554000, "ebitda": 293795000, "pretax_income": 159956000, "tax_provision": null, "net_income": 155916000, "net_income_to_common": 155916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177003000, "total_current_assets": 412057000, "total_assets": 8623794000, "short_term_debt": 245101000, "long_term_debt": 4487507000, "total_debt": 4732608000, "total_liabilities": 5122503000, "total_equity": 3249029000, "shares_outstanding": 86611000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 150693000, "capital_expenditure": 65578000, "free_cash_flow": 216271000, "dividends_paid": 96534000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264916, "ticker_id": 1605, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "204554000", "ebitda": "293795000", "netIncome": "155916000", "grossProfit": "213233000", "depreciation": "None", "totalRevenue": "311523000", "costOfRevenue": "98290000", "interestIncome": "905000", "incomeBeforeTax": "159956000", "interestExpense": "44598000", "operatingIncome": "202744000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-43693000", "nonInterestIncome": "None", "operatingExpenses": "10489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89241000", "sellingGeneralAndAdministrative": "11925000", "netIncomeFromContinuingOperations": "159956000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "8623794000", "longTermDebt": "4487507000", "shortTermDebt": "245101000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1216794000", "totalLiabilities": "5122503000", "otherCurrentAssets": "None", "totalCurrentAssets": "412057000", "currentLongTermDebt": "None", "longTermInvestments": "33133000", "shortTermInvestments": "None", "currentNetReceivables": "235054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8211737000", "currentAccountsPayable": "192122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7886840000", "shortLongTermDebtTotal": "4573967000", "totalShareholderEquity": "3249029000", "capitalLeaseObligations": "86460000", "otherCurrentLiabilities": "131218000", "totalCurrentLiabilities": "323340000", "otherNonCurrentLiabilities": "225196000", "totalNonCurrentLiabilities": "4799163000", "cashAndShortTermInvestments": "177003000", "commonStockSharesOutstanding": "86611000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "177003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159956000", "profitLoss": "None", "dividendPayout": "96534000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150693000", "capitalExpenditures": "65578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135218000", "cashflowFromInvestment": "65444000", "stockBasedCompensation": "3583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96534000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89241000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 311523000, "cost_of_revenue": 98290000, "gross_profit": 213233000, "research_and_development": null, "selling_general_admin": 11925000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 204554000, "depreciation_amortisation": 89241000, "ebitda": 293795000, "interest_expense": 44598000, "interest_income": null, "other_non_operating": null, "pretax_income": 159956000, "tax_provision": null, "effective_tax_rate": null, "net_income": 155916000, "net_income_continuing_ops": 159956000, "net_income_to_common": 155916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177003000, "short_term_investments": null, "net_receivables": 235054000, "inventory": null, "other_current_assets": null, "total_current_assets": 412057000, "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": 8211737000, "total_assets": 8623794000, "short_term_debt": 245101000, "accounts_payable": 192122000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 323340000, "long_term_debt": 4487507000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4799163000, "total_liabilities": 5122503000, "total_debt": 4732608000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1216794000, "total_equity": 3249029000, "shares_outstanding": 86611000, "operating_cash_flow": 150693000, "stock_based_compensation": 3583000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65578000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 65444000, "dividends_paid": 96534000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135218000, "free_cash_flow": 216271000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "204554000", "ebitda": "293795000", "netIncome": "155916000", "grossProfit": "213233000", "depreciation": "None", "totalRevenue": "311523000", "costOfRevenue": "98290000", "interestIncome": "905000", "incomeBeforeTax": "159956000", "interestExpense": "44598000", "operatingIncome": "202744000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-43693000", "nonInterestIncome": "None", "operatingExpenses": "10489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89241000", "sellingGeneralAndAdministrative": "11925000", "netIncomeFromContinuingOperations": "159956000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "8623794000", "longTermDebt": "4487507000", "shortTermDebt": "245101000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1216794000", "totalLiabilities": "5122503000", "otherCurrentAssets": "None", "totalCurrentAssets": "412057000", "currentLongTermDebt": "None", "longTermInvestments": "33133000", "shortTermInvestments": "None", "currentNetReceivables": "235054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8211737000", "currentAccountsPayable": "192122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7886840000", "shortLongTermDebtTotal": "4573967000", "totalShareholderEquity": "3249029000", "capitalLeaseObligations": "86460000", "otherCurrentLiabilities": "131218000", "totalCurrentLiabilities": "323340000", "otherNonCurrentLiabilities": "225196000", "totalNonCurrentLiabilities": "4799163000", "cashAndShortTermInvestments": "177003000", "commonStockSharesOutstanding": "86611000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "177003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159956000", "profitLoss": "None", "dividendPayout": "96534000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150693000", "capitalExpenditures": "65578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135218000", "cashflowFromInvestment": "65444000", "stockBasedCompensation": "3583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96534000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89241000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 309154000, "cost_of_revenue": 104371000, "gross_profit": 204783000, "ebit": 109053000, "ebitda": 195999000, "pretax_income": 66578000, "tax_provision": null, "net_income": 63768000, "net_income_to_common": 63768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109224000, "total_current_assets": 338617000, "total_assets": 8621850000, "short_term_debt": 640000000, "long_term_debt": 4513293000, "total_debt": 5153293000, "total_liabilities": 5176245000, "total_equity": 3191881000, "shares_outstanding": 85472000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 179044000, "capital_expenditure": 59029000, "free_cash_flow": 238073000, "dividends_paid": 95964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264917, "ticker_id": 1605, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109053000", "ebitda": "195999000", "netIncome": "63768000", "grossProfit": "204783000", "depreciation": "None", "totalRevenue": "309154000", "costOfRevenue": "104371000", "interestIncome": "743000", "incomeBeforeTax": "66578000", "interestExpense": "42475000", "operatingIncome": "108133000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-41732000", "nonInterestIncome": "None", "operatingExpenses": "96650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86946000", "sellingGeneralAndAdministrative": "10875000", "netIncomeFromContinuingOperations": "66578000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "8621850000", "longTermDebt": "4513293000", "shortTermDebt": "640000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1275769000", "totalLiabilities": "5176245000", "otherCurrentAssets": "None", "totalCurrentAssets": "338617000", "currentLongTermDebt": "None", "longTermInvestments": "32888000", "shortTermInvestments": "None", "currentNetReceivables": "229393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8283233000", "currentAccountsPayable": "197422000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7953836000", "shortLongTermDebtTotal": "4600335000", "totalShareholderEquity": "3191881000", "capitalLeaseObligations": "87042000", "otherCurrentLiabilities": "131459000", "totalCurrentLiabilities": "328881000", "otherNonCurrentLiabilities": "247029000", "totalNonCurrentLiabilities": "4847364000", "cashAndShortTermInvestments": "109224000", "commonStockSharesOutstanding": "85472000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "109224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66578000", "profitLoss": "None", "dividendPayout": "95964000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "179044000", "capitalExpenditures": "59029000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10018000", "cashflowFromInvestment": "-181766000", "stockBasedCompensation": "3881000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 309154000, "cost_of_revenue": 104371000, "gross_profit": 204783000, "research_and_development": null, "selling_general_admin": 10875000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109053000, "depreciation_amortisation": 86946000, "ebitda": 195999000, "interest_expense": 42475000, "interest_income": null, "other_non_operating": null, "pretax_income": 66578000, "tax_provision": null, "effective_tax_rate": null, "net_income": 63768000, "net_income_continuing_ops": 66578000, "net_income_to_common": 63768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109224000, "short_term_investments": null, "net_receivables": 229393000, "inventory": null, "other_current_assets": null, "total_current_assets": 338617000, "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": 8283233000, "total_assets": 8621850000, "short_term_debt": 640000000, "accounts_payable": 197422000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328881000, "long_term_debt": 4513293000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4847364000, "total_liabilities": 5176245000, "total_debt": 5153293000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1275769000, "total_equity": 3191881000, "shares_outstanding": 85472000, "operating_cash_flow": 179044000, "stock_based_compensation": 3881000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59029000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -181766000, "dividends_paid": 95964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10018000, "free_cash_flow": 238073000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "109053000", "ebitda": "195999000", "netIncome": "63768000", "grossProfit": "204783000", "depreciation": "None", "totalRevenue": "309154000", "costOfRevenue": "104371000", "interestIncome": "743000", "incomeBeforeTax": "66578000", "interestExpense": "42475000", "operatingIncome": "108133000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-41732000", "nonInterestIncome": "None", "operatingExpenses": "96650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86946000", "sellingGeneralAndAdministrative": "10875000", "netIncomeFromContinuingOperations": "66578000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "8621850000", "longTermDebt": "4513293000", "shortTermDebt": "640000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1275769000", "totalLiabilities": "5176245000", "otherCurrentAssets": "None", "totalCurrentAssets": "338617000", "currentLongTermDebt": "None", "longTermInvestments": "32888000", "shortTermInvestments": "None", "currentNetReceivables": "229393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8283233000", "currentAccountsPayable": "197422000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7953836000", "shortLongTermDebtTotal": "4600335000", "totalShareholderEquity": "3191881000", "capitalLeaseObligations": "87042000", "otherCurrentLiabilities": "131459000", "totalCurrentLiabilities": "328881000", "otherNonCurrentLiabilities": "247029000", "totalNonCurrentLiabilities": "4847364000", "cashAndShortTermInvestments": "109224000", "commonStockSharesOutstanding": "85472000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "109224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66578000", "profitLoss": "None", "dividendPayout": "95964000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "179044000", "capitalExpenditures": "59029000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10018000", "cashflowFromInvestment": "-181766000", "stockBasedCompensation": "3881000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86946000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 311444000, "cost_of_revenue": 101949000, "gross_profit": 209495000, "ebit": 111436000, "ebitda": 198553000, "pretax_income": 68202000, "tax_provision": -2665000, "net_income": 65537000, "net_income_to_common": 65537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123409000, "total_current_assets": 361633000, "total_assets": 8524757000, "short_term_debt": 846342000, "long_term_debt": 4473632000, "total_debt": 5319974000, "total_liabilities": 5100327000, "total_equity": 3171594000, "shares_outstanding": 84692000, "goodwill_and_intangibles": 8125000 }, "cash_flow": { "operating_cash_flow": 119595000, "capital_expenditure": 64355000, "free_cash_flow": 183950000, "dividends_paid": 95038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264918, "ticker_id": 1605, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111436000", "ebitda": "198553000", "netIncome": "65537000", "grossProfit": "209495000", "depreciation": "None", "totalRevenue": "311444000", "costOfRevenue": "101949000", "interestIncome": "782000", "incomeBeforeTax": "68202000", "interestExpense": "43234000", "operatingIncome": "109319000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2665000", "reportedCurrency": "USD", "netInterestIncome": "-42452000", "nonInterestIncome": "None", "operatingExpenses": "100176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87117000", "sellingGeneralAndAdministrative": "14819000", "netIncomeFromContinuingOperations": "68202000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "862000", "currentDebt": "None", "investments": "None", "totalAssets": "8524757000", "longTermDebt": "4473632000", "shortTermDebt": "846342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8125000", "reportedCurrency": "USD", "retainedEarnings": "-1242654000", "totalLiabilities": "5100327000", "otherCurrentAssets": "None", "totalCurrentAssets": "361633000", "currentLongTermDebt": "None", "longTermInvestments": "33458000", "shortTermInvestments": "None", "currentNetReceivables": "238224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8163124000", "currentAccountsPayable": "183564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7843350000", "shortLongTermDebtTotal": "4561252000", "totalShareholderEquity": "3171594000", "capitalLeaseObligations": "87620000", "otherCurrentLiabilities": "127684000", "totalCurrentLiabilities": "311248000", "otherNonCurrentLiabilities": "227827000", "totalNonCurrentLiabilities": "4789079000", "cashAndShortTermInvestments": "123409000", "commonStockSharesOutstanding": "84692000", "intangibleAssetsExcludingGoodwill": "8125000", "cashAndCashEquivalentsAtCarryingValue": "123409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68202000", "profitLoss": "None", "dividendPayout": "95038000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "119595000", "capitalExpenditures": "64355000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18384000", "cashflowFromInvestment": "-71374000", "stockBasedCompensation": "5204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1737000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87117000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 311444000, "cost_of_revenue": 101949000, "gross_profit": 209495000, "research_and_development": null, "selling_general_admin": 14819000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111436000, "depreciation_amortisation": 87117000, "ebitda": 198553000, "interest_expense": 43234000, "interest_income": null, "other_non_operating": null, "pretax_income": 68202000, "tax_provision": -2665000, "effective_tax_rate": null, "net_income": 65537000, "net_income_continuing_ops": 68202000, "net_income_to_common": 65537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123409000, "short_term_investments": null, "net_receivables": 238224000, "inventory": null, "other_current_assets": null, "total_current_assets": 361633000, "net_ppe": null, "goodwill": null, "intangible_assets": 8125000, "goodwill_and_intangibles": 8125000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8163124000, "total_assets": 8524757000, "short_term_debt": 846342000, "accounts_payable": 183564000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 311248000, "long_term_debt": 4473632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4789079000, "total_liabilities": 5100327000, "total_debt": 5319974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1242654000, "total_equity": 3171594000, "shares_outstanding": 84692000, "operating_cash_flow": 119595000, "stock_based_compensation": 5204000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64355000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71374000, "dividends_paid": 95038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18384000, "free_cash_flow": 183950000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111436000", "ebitda": "198553000", "netIncome": "65537000", "grossProfit": "209495000", "depreciation": "None", "totalRevenue": "311444000", "costOfRevenue": "101949000", "interestIncome": "782000", "incomeBeforeTax": "68202000", "interestExpense": "43234000", "operatingIncome": "109319000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2665000", "reportedCurrency": "USD", "netInterestIncome": "-42452000", "nonInterestIncome": "None", "operatingExpenses": "100176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87117000", "sellingGeneralAndAdministrative": "14819000", "netIncomeFromContinuingOperations": "68202000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "862000", "currentDebt": "None", "investments": "None", "totalAssets": "8524757000", "longTermDebt": "4473632000", "shortTermDebt": "846342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8125000", "reportedCurrency": "USD", "retainedEarnings": "-1242654000", "totalLiabilities": "5100327000", "otherCurrentAssets": "None", "totalCurrentAssets": "361633000", "currentLongTermDebt": "None", "longTermInvestments": "33458000", "shortTermInvestments": "None", "currentNetReceivables": "238224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8163124000", "currentAccountsPayable": "183564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7843350000", "shortLongTermDebtTotal": "4561252000", "totalShareholderEquity": "3171594000", "capitalLeaseObligations": "87620000", "otherCurrentLiabilities": "127684000", "totalCurrentLiabilities": "311248000", "otherNonCurrentLiabilities": "227827000", "totalNonCurrentLiabilities": "4789079000", "cashAndShortTermInvestments": "123409000", "commonStockSharesOutstanding": "84692000", "intangibleAssetsExcludingGoodwill": "8125000", "cashAndCashEquivalentsAtCarryingValue": "123409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68202000", "profitLoss": "None", "dividendPayout": "95038000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "119595000", "capitalExpenditures": "64355000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18384000", "cashflowFromInvestment": "-71374000", "stockBasedCompensation": "5204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1737000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87117000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 303633000, "cost_of_revenue": 99951000, "gross_profit": 203682000, "ebit": 107698000, "ebitda": 194726000, "pretax_income": 63461000, "tax_provision": 4374000, "net_income": 60953000, "net_income_to_common": 60953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97023000, "total_current_assets": 312693000, "total_assets": 8479218000, "short_term_debt": 872000, "long_term_debt": 4472617000, "total_debt": 4473489000, "total_liabilities": 5112672000, "total_equity": 3111467000, "shares_outstanding": 83994000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 144085000, "capital_expenditure": 58300000, "free_cash_flow": 202385000, "dividends_paid": 92673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264920, "ticker_id": 1605, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107698000", "ebitda": "194726000", "netIncome": "60953000", "grossProfit": "203682000", "depreciation": "None", "totalRevenue": "303633000", "costOfRevenue": "99951000", "interestIncome": "978000", "incomeBeforeTax": "63461000", "interestExpense": "44237000", "operatingIncome": "105832000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4374000", "reportedCurrency": "USD", "netInterestIncome": "-43259000", "nonInterestIncome": "None", "operatingExpenses": "97850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87028000", "sellingGeneralAndAdministrative": "10822000", "netIncomeFromContinuingOperations": "63461000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "855000", "currentDebt": "None", "investments": "None", "totalAssets": "8479218000", "longTermDebt": "4472617000", "shortTermDebt": "872000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1211833000", "totalLiabilities": "5112672000", "otherCurrentAssets": "-312693000", "totalCurrentAssets": "312693000", "currentLongTermDebt": "None", "longTermInvestments": "33008000", "shortTermInvestments": "None", "currentNetReceivables": "215670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8166525000", "currentAccountsPayable": "201066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7857189000", "shortLongTermDebtTotal": "4560780000", "totalShareholderEquity": "3111467000", "capitalLeaseObligations": "88163000", "otherCurrentLiabilities": "125261000", "totalCurrentLiabilities": "327199000", "otherNonCurrentLiabilities": "224693000", "totalNonCurrentLiabilities": "4785473000", "cashAndShortTermInvestments": "97023000", "commonStockSharesOutstanding": "83994000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "97023000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63461000", "profitLoss": "None", "dividendPayout": "92673000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "144085000", "capitalExpenditures": "58300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29471000", "cashflowFromInvestment": "-122825000", "stockBasedCompensation": "3514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 303633000, "cost_of_revenue": 99951000, "gross_profit": 203682000, "research_and_development": null, "selling_general_admin": 10822000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107698000, "depreciation_amortisation": 87028000, "ebitda": 194726000, "interest_expense": 44237000, "interest_income": null, "other_non_operating": null, "pretax_income": 63461000, "tax_provision": 4374000, "effective_tax_rate": null, "net_income": 60953000, "net_income_continuing_ops": 63461000, "net_income_to_common": 60953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97023000, "short_term_investments": null, "net_receivables": 215670000, "inventory": null, "other_current_assets": null, "total_current_assets": 312693000, "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": 8166525000, "total_assets": 8479218000, "short_term_debt": 872000, "accounts_payable": 201066000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327199000, "long_term_debt": 4472617000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4785473000, "total_liabilities": 5112672000, "total_debt": 4473489000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1211833000, "total_equity": 3111467000, "shares_outstanding": 83994000, "operating_cash_flow": 144085000, "stock_based_compensation": 3514000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122825000, "dividends_paid": 92673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29471000, "free_cash_flow": 202385000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107698000", "ebitda": "194726000", "netIncome": "60953000", "grossProfit": "203682000", "depreciation": "None", "totalRevenue": "303633000", "costOfRevenue": "99951000", "interestIncome": "978000", "incomeBeforeTax": "63461000", "interestExpense": "44237000", "operatingIncome": "105832000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4374000", "reportedCurrency": "USD", "netInterestIncome": "-43259000", "nonInterestIncome": "None", "operatingExpenses": "97850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87028000", "sellingGeneralAndAdministrative": "10822000", "netIncomeFromContinuingOperations": "63461000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "855000", "currentDebt": "None", "investments": "None", "totalAssets": "8479218000", "longTermDebt": "4472617000", "shortTermDebt": "872000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1211833000", "totalLiabilities": "5112672000", "otherCurrentAssets": "-312693000", "totalCurrentAssets": "312693000", "currentLongTermDebt": "None", "longTermInvestments": "33008000", "shortTermInvestments": "None", "currentNetReceivables": "215670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8166525000", "currentAccountsPayable": "201066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7857189000", "shortLongTermDebtTotal": "4560780000", "totalShareholderEquity": "3111467000", "capitalLeaseObligations": "88163000", "otherCurrentLiabilities": "125261000", "totalCurrentLiabilities": "327199000", "otherNonCurrentLiabilities": "224693000", "totalNonCurrentLiabilities": "4785473000", "cashAndShortTermInvestments": "97023000", "commonStockSharesOutstanding": "83994000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "97023000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63461000", "profitLoss": "None", "dividendPayout": "92673000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "144085000", "capitalExpenditures": "58300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29471000", "cashflowFromInvestment": "-122825000", "stockBasedCompensation": "3514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87028000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 296052000, "cost_of_revenue": 94180000, "gross_profit": 201872000, "ebit": 158967000, "ebitda": 244016000, "pretax_income": 114655000, "tax_provision": 3072000, "net_income": 111982000, "net_income_to_common": 111982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103234000, "total_current_assets": 307015000, "total_assets": 8421167000, "short_term_debt": 2089000, "long_term_debt": 4553672000, "total_debt": 4555761000, "total_liabilities": 5167796000, "total_equity": 2995618000, "shares_outstanding": 83563000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 169723000, "capital_expenditure": 60358000, "free_cash_flow": 230081000, "dividends_paid": 91992000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264921, "ticker_id": 1605, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158967000", "ebitda": "244016000", "netIncome": "111982000", "grossProfit": "201872000", "depreciation": "None", "totalRevenue": "296052000", "costOfRevenue": "94180000", "interestIncome": "1051000", "incomeBeforeTax": "114655000", "interestExpense": "44312000", "operatingIncome": "157011000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3072000", "reportedCurrency": "USD", "netInterestIncome": "-43261000", "nonInterestIncome": "None", "operatingExpenses": "44861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85049000", "sellingGeneralAndAdministrative": "12092000", "netIncomeFromContinuingOperations": "114655000" }, "balance": { "goodwill": "None", "inventory": "-7464000", "commonStock": "841000", "currentDebt": "None", "investments": "None", "totalAssets": "8421167000", "longTermDebt": "4553672000", "shortTermDebt": "2089000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1177336000", "totalLiabilities": "5167796000", "otherCurrentAssets": "-307015000", "totalCurrentAssets": "307015000", "currentLongTermDebt": "None", "longTermInvestments": "33937000", "shortTermInvestments": "7464000", "currentNetReceivables": "203781000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8114152000", "currentAccountsPayable": "176686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4642348000", "totalShareholderEquity": "2995618000", "capitalLeaseObligations": "88676000", "otherCurrentLiabilities": "121208000", "totalCurrentLiabilities": "299983000", "otherNonCurrentLiabilities": "225465000", "totalNonCurrentLiabilities": "4867813000", "cashAndShortTermInvestments": "103234000", "commonStockSharesOutstanding": "83563000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "103234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114655000", "profitLoss": "None", "dividendPayout": "91992000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "169723000", "capitalExpenditures": "60358000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24958000", "cashflowFromInvestment": "-185685000", "stockBasedCompensation": "3479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91992000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85049000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 296052000, "cost_of_revenue": 94180000, "gross_profit": 201872000, "research_and_development": null, "selling_general_admin": 12092000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158967000, "depreciation_amortisation": 85049000, "ebitda": 244016000, "interest_expense": 44312000, "interest_income": null, "other_non_operating": null, "pretax_income": 114655000, "tax_provision": 3072000, "effective_tax_rate": null, "net_income": 111982000, "net_income_continuing_ops": 114655000, "net_income_to_common": 111982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103234000, "short_term_investments": 7464000, "net_receivables": 203781000, "inventory": -7464000, "other_current_assets": null, "total_current_assets": 307015000, "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": 8114152000, "total_assets": 8421167000, "short_term_debt": 2089000, "accounts_payable": 176686000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 299983000, "long_term_debt": 4553672000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4867813000, "total_liabilities": 5167796000, "total_debt": 4555761000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1177336000, "total_equity": 2995618000, "shares_outstanding": 83563000, "operating_cash_flow": 169723000, "stock_based_compensation": 3479000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60358000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -185685000, "dividends_paid": 91992000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24958000, "free_cash_flow": 230081000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158967000", "ebitda": "244016000", "netIncome": "111982000", "grossProfit": "201872000", "depreciation": "None", "totalRevenue": "296052000", "costOfRevenue": "94180000", "interestIncome": "1051000", "incomeBeforeTax": "114655000", "interestExpense": "44312000", "operatingIncome": "157011000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3072000", "reportedCurrency": "USD", "netInterestIncome": "-43261000", "nonInterestIncome": "None", "operatingExpenses": "44861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85049000", "sellingGeneralAndAdministrative": "12092000", "netIncomeFromContinuingOperations": "114655000" }, "balance": { "goodwill": "None", "inventory": "-7464000", "commonStock": "841000", "currentDebt": "None", "investments": "None", "totalAssets": "8421167000", "longTermDebt": "4553672000", "shortTermDebt": "2089000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1177336000", "totalLiabilities": "5167796000", "otherCurrentAssets": "-307015000", "totalCurrentAssets": "307015000", "currentLongTermDebt": "None", "longTermInvestments": "33937000", "shortTermInvestments": "7464000", "currentNetReceivables": "203781000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8114152000", "currentAccountsPayable": "176686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4642348000", "totalShareholderEquity": "2995618000", "capitalLeaseObligations": "88676000", "otherCurrentLiabilities": "121208000", "totalCurrentLiabilities": "299983000", "otherNonCurrentLiabilities": "225465000", "totalNonCurrentLiabilities": "4867813000", "cashAndShortTermInvestments": "103234000", "commonStockSharesOutstanding": "83563000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "103234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114655000", "profitLoss": "None", "dividendPayout": "91992000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "169723000", "capitalExpenditures": "60358000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24958000", "cashflowFromInvestment": "-185685000", "stockBasedCompensation": "3479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91992000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85049000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 291323000, "cost_of_revenue": 95719000, "gross_profit": 195604000, "ebit": 101709000, "ebitda": 185113000, "pretax_income": 58016000, "tax_provision": 3288000, "net_income": 56736000, "net_income_to_common": 56736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95936000, "total_current_assets": 312769000, "total_assets": 8271660000, "short_term_debt": 3062000, "long_term_debt": 4483397000, "total_debt": 4486459000, "total_liabilities": 5092704000, "total_equity": 2918071000, "shares_outstanding": 82605000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 141160000, "capital_expenditure": 63747000, "free_cash_flow": 204907000, "dividends_paid": 91883000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264922, "ticker_id": 1605, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101709000", "ebitda": "185113000", "netIncome": "56736000", "grossProfit": "195604000", "depreciation": "None", "totalRevenue": "291323000", "costOfRevenue": "95719000", "interestIncome": "1483000", "incomeBeforeTax": "58016000", "interestExpense": "43693000", "operatingIncome": "100194000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3288000", "reportedCurrency": "USD", "netInterestIncome": "-42210000", "nonInterestIncome": "None", "operatingExpenses": "95410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83404000", "sellingGeneralAndAdministrative": "12006000", "netIncomeFromContinuingOperations": "58016000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "835000", "currentDebt": "None", "investments": "None", "totalAssets": "8271660000", "longTermDebt": "4483397000", "shortTermDebt": "3062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1196225000", "totalLiabilities": "5092704000", "otherCurrentAssets": "-312769000", "totalCurrentAssets": "312769000", "currentLongTermDebt": "None", "longTermInvestments": "33687000", "shortTermInvestments": "None", "currentNetReceivables": "216833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7958891000", "currentAccountsPayable": "185594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4571370000", "totalShareholderEquity": "2918071000", "capitalLeaseObligations": "87973000", "otherCurrentLiabilities": "119651000", "totalCurrentLiabilities": "308307000", "otherNonCurrentLiabilities": "213027000", "totalNonCurrentLiabilities": "4784397000", "cashAndShortTermInvestments": "95936000", "commonStockSharesOutstanding": "82605000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "95936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58016000", "profitLoss": "None", "dividendPayout": "91883000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141160000", "capitalExpenditures": "63747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229401000", "cashflowFromInvestment": "-66942000", "stockBasedCompensation": "4160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91883000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 291323000, "cost_of_revenue": 95719000, "gross_profit": 195604000, "research_and_development": null, "selling_general_admin": 12006000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101709000, "depreciation_amortisation": 83404000, "ebitda": 185113000, "interest_expense": 43693000, "interest_income": null, "other_non_operating": null, "pretax_income": 58016000, "tax_provision": 3288000, "effective_tax_rate": null, "net_income": 56736000, "net_income_continuing_ops": 58016000, "net_income_to_common": 56736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95936000, "short_term_investments": null, "net_receivables": 216833000, "inventory": null, "other_current_assets": null, "total_current_assets": 312769000, "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": 7958891000, "total_assets": 8271660000, "short_term_debt": 3062000, "accounts_payable": 185594000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 308307000, "long_term_debt": 4483397000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4784397000, "total_liabilities": 5092704000, "total_debt": 4486459000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1196225000, "total_equity": 2918071000, "shares_outstanding": 82605000, "operating_cash_flow": 141160000, "stock_based_compensation": 4160000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63747000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66942000, "dividends_paid": 91883000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -229401000, "free_cash_flow": 204907000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101709000", "ebitda": "185113000", "netIncome": "56736000", "grossProfit": "195604000", "depreciation": "None", "totalRevenue": "291323000", "costOfRevenue": "95719000", "interestIncome": "1483000", "incomeBeforeTax": "58016000", "interestExpense": "43693000", "operatingIncome": "100194000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3288000", "reportedCurrency": "USD", "netInterestIncome": "-42210000", "nonInterestIncome": "None", "operatingExpenses": "95410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83404000", "sellingGeneralAndAdministrative": "12006000", "netIncomeFromContinuingOperations": "58016000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "835000", "currentDebt": "None", "investments": "None", "totalAssets": "8271660000", "longTermDebt": "4483397000", "shortTermDebt": "3062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1196225000", "totalLiabilities": "5092704000", "otherCurrentAssets": "-312769000", "totalCurrentAssets": "312769000", "currentLongTermDebt": "None", "longTermInvestments": "33687000", "shortTermInvestments": "None", "currentNetReceivables": "216833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7958891000", "currentAccountsPayable": "185594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4571370000", "totalShareholderEquity": "2918071000", "capitalLeaseObligations": "87973000", "otherCurrentLiabilities": "119651000", "totalCurrentLiabilities": "308307000", "otherNonCurrentLiabilities": "213027000", "totalNonCurrentLiabilities": "4784397000", "cashAndShortTermInvestments": "95936000", "commonStockSharesOutstanding": "82605000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "95936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58016000", "profitLoss": "None", "dividendPayout": "91883000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141160000", "capitalExpenditures": "63747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229401000", "cashflowFromInvestment": "-66942000", "stockBasedCompensation": "4160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91883000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83404000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 291812000, "cost_of_revenue": 95693000, "gross_profit": 196119000, "ebit": 110064000, "ebitda": 192485000, "pretax_income": 67090000, "tax_provision": 46336000, "net_income": 64103000, "net_income_to_common": 64103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250825000, "total_current_assets": 461754000, "total_assets": 8436512000, "short_term_debt": 610468000, "long_term_debt": 4599177000, "total_debt": 5209645000, "total_liabilities": 5210990000, "total_equity": 2963509000, "shares_outstanding": 81617000, "goodwill_and_intangibles": 10517000 }, "cash_flow": { "operating_cash_flow": 112615000, "capital_expenditure": 75229000, "free_cash_flow": 187844000, "dividends_paid": 90536000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264923, "ticker_id": 1605, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110064000", "ebitda": "192485000", "netIncome": "64103000", "grossProfit": "196119000", "depreciation": "None", "totalRevenue": "291812000", "costOfRevenue": "95693000", "interestIncome": "912000", "incomeBeforeTax": "67090000", "interestExpense": "42974000", "operatingIncome": "108777000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "46336000", "reportedCurrency": "USD", "netInterestIncome": "-42062000", "nonInterestIncome": "None", "operatingExpenses": "87342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82421000", "sellingGeneralAndAdministrative": "13100000", "netIncomeFromContinuingOperations": "67090000" }, "balance": { "goodwill": "None", "inventory": "-4668000", "commonStock": "833000", "currentDebt": "None", "investments": "None", "totalAssets": "8436512000", "longTermDebt": "4599177000", "shortTermDebt": "610468000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10517000", "reportedCurrency": "USD", "retainedEarnings": "-1160474000", "totalLiabilities": "5210990000", "otherCurrentAssets": "-461754000", "totalCurrentAssets": "461754000", "currentLongTermDebt": "None", "longTermInvestments": "34870000", "shortTermInvestments": "4668000", "currentNetReceivables": "210929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7974758000", "currentAccountsPayable": "174714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4687717000", "totalShareholderEquity": "2963509000", "capitalLeaseObligations": "88540000", "otherCurrentLiabilities": "123116000", "totalCurrentLiabilities": "297830000", "otherNonCurrentLiabilities": "225443000", "totalNonCurrentLiabilities": "4913160000", "cashAndShortTermInvestments": "250825000", "commonStockSharesOutstanding": "81617000", "intangibleAssetsExcludingGoodwill": "10517000", "cashAndCashEquivalentsAtCarryingValue": "250825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67090000", "profitLoss": "None", "dividendPayout": "90536000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15277000", "operatingCashflow": "112615000", "capitalExpenditures": "75229000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114285000", "cashflowFromInvestment": "-69687000", "stockBasedCompensation": "3477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90536000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82421000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 291812000, "cost_of_revenue": 95693000, "gross_profit": 196119000, "research_and_development": null, "selling_general_admin": 13100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110064000, "depreciation_amortisation": 82421000, "ebitda": 192485000, "interest_expense": 42974000, "interest_income": null, "other_non_operating": null, "pretax_income": 67090000, "tax_provision": 46336000, "effective_tax_rate": null, "net_income": 64103000, "net_income_continuing_ops": 67090000, "net_income_to_common": 64103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250825000, "short_term_investments": 4668000, "net_receivables": 210929000, "inventory": -4668000, "other_current_assets": null, "total_current_assets": 461754000, "net_ppe": null, "goodwill": null, "intangible_assets": 10517000, "goodwill_and_intangibles": 10517000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7974758000, "total_assets": 8436512000, "short_term_debt": 610468000, "accounts_payable": 174714000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 297830000, "long_term_debt": 4599177000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4913160000, "total_liabilities": 5210990000, "total_debt": 5209645000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1160474000, "total_equity": 2963509000, "shares_outstanding": 81617000, "operating_cash_flow": 112615000, "stock_based_compensation": 3477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75229000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69687000, "dividends_paid": 90536000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 114285000, "free_cash_flow": 187844000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110064000", "ebitda": "192485000", "netIncome": "64103000", "grossProfit": "196119000", "depreciation": "None", "totalRevenue": "291812000", "costOfRevenue": "95693000", "interestIncome": "912000", "incomeBeforeTax": "67090000", "interestExpense": "42974000", "operatingIncome": "108777000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "46336000", "reportedCurrency": "USD", "netInterestIncome": "-42062000", "nonInterestIncome": "None", "operatingExpenses": "87342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82421000", "sellingGeneralAndAdministrative": "13100000", "netIncomeFromContinuingOperations": "67090000" }, "balance": { "goodwill": "None", "inventory": "-4668000", "commonStock": "833000", "currentDebt": "None", "investments": "None", "totalAssets": "8436512000", "longTermDebt": "4599177000", "shortTermDebt": "610468000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10517000", "reportedCurrency": "USD", "retainedEarnings": "-1160474000", "totalLiabilities": "5210990000", "otherCurrentAssets": "-461754000", "totalCurrentAssets": "461754000", "currentLongTermDebt": "None", "longTermInvestments": "34870000", "shortTermInvestments": "4668000", "currentNetReceivables": "210929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7974758000", "currentAccountsPayable": "174714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4687717000", "totalShareholderEquity": "2963509000", "capitalLeaseObligations": "88540000", "otherCurrentLiabilities": "123116000", "totalCurrentLiabilities": "297830000", "otherNonCurrentLiabilities": "225443000", "totalNonCurrentLiabilities": "4913160000", "cashAndShortTermInvestments": "250825000", "commonStockSharesOutstanding": "81617000", "intangibleAssetsExcludingGoodwill": "10517000", "cashAndCashEquivalentsAtCarryingValue": "250825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67090000", "profitLoss": "None", "dividendPayout": "90536000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15277000", "operatingCashflow": "112615000", "capitalExpenditures": "75229000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114285000", "cashflowFromInvestment": "-69687000", "stockBasedCompensation": "3477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90536000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82421000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 286604000, "cost_of_revenue": 91640000, "gross_profit": 194964000, "ebit": 102118000, "ebitda": 183849000, "pretax_income": 59392000, "tax_provision": 46383000, "net_income": 57048000, "net_income_to_common": 57048000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98210000, "total_current_assets": 299485000, "total_assets": 8293693000, "short_term_debt": 1200000000, "long_term_debt": 4450525000, "total_debt": 5650525000, "total_liabilities": 5156105000, "total_equity": 2881911000, "shares_outstanding": 81274000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 150939000, "capital_expenditure": 80312000, "free_cash_flow": 231251000, "dividends_paid": 89615000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264925, "ticker_id": 1605, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102118000", "ebitda": "183849000", "netIncome": "57048000", "grossProfit": "194964000", "depreciation": "None", "totalRevenue": "286604000", "costOfRevenue": "91640000", "interestIncome": "721000", "incomeBeforeTax": "59392000", "interestExpense": "42726000", "operatingIncome": "100084000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "46383000", "reportedCurrency": "USD", "netInterestIncome": "-42005000", "nonInterestIncome": "None", "operatingExpenses": "94880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81731000", "sellingGeneralAndAdministrative": "13149000", "netIncomeFromContinuingOperations": "59392000" }, "balance": { "goodwill": "None", "inventory": "-7190000", "commonStock": "821000", "currentDebt": "None", "investments": "None", "totalAssets": "8293693000", "longTermDebt": "4450525000", "shortTermDebt": "1200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1132350000", "totalLiabilities": "5156105000", "otherCurrentAssets": "-299485000", "totalCurrentAssets": "299485000", "currentLongTermDebt": "None", "longTermInvestments": "35463000", "shortTermInvestments": "7190000", "currentNetReceivables": "201275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7994208000", "currentAccountsPayable": "209854000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7699009000", "shortLongTermDebtTotal": "4594751000", "totalShareholderEquity": "2881911000", "capitalLeaseObligations": "144226000", "otherCurrentLiabilities": "121552000", "totalCurrentLiabilities": "331406000", "otherNonCurrentLiabilities": "229948000", "totalNonCurrentLiabilities": "4824699000", "cashAndShortTermInvestments": "98210000", "commonStockSharesOutstanding": "81274000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "98210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59392000", "profitLoss": "None", "dividendPayout": "89615000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-22713000", "operatingCashflow": "150939000", "capitalExpenditures": "80312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66465000", "cashflowFromInvestment": "-84439000", "stockBasedCompensation": "3386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89615000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-268000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286604000, "cost_of_revenue": 91640000, "gross_profit": 194964000, "research_and_development": null, "selling_general_admin": 13149000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102118000, "depreciation_amortisation": 81731000, "ebitda": 183849000, "interest_expense": 42726000, "interest_income": null, "other_non_operating": null, "pretax_income": 59392000, "tax_provision": 46383000, "effective_tax_rate": null, "net_income": 57048000, "net_income_continuing_ops": 59392000, "net_income_to_common": 57048000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98210000, "short_term_investments": 7190000, "net_receivables": 201275000, "inventory": -7190000, "other_current_assets": null, "total_current_assets": 299485000, "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": 7994208000, "total_assets": 8293693000, "short_term_debt": 1200000000, "accounts_payable": 209854000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 331406000, "long_term_debt": 4450525000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4824699000, "total_liabilities": 5156105000, "total_debt": 5650525000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1132350000, "total_equity": 2881911000, "shares_outstanding": 81274000, "operating_cash_flow": 150939000, "stock_based_compensation": 3386000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80312000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84439000, "dividends_paid": 89615000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66465000, "free_cash_flow": 231251000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102118000", "ebitda": "183849000", "netIncome": "57048000", "grossProfit": "194964000", "depreciation": "None", "totalRevenue": "286604000", "costOfRevenue": "91640000", "interestIncome": "721000", "incomeBeforeTax": "59392000", "interestExpense": "42726000", "operatingIncome": "100084000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "46383000", "reportedCurrency": "USD", "netInterestIncome": "-42005000", "nonInterestIncome": "None", "operatingExpenses": "94880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81731000", "sellingGeneralAndAdministrative": "13149000", "netIncomeFromContinuingOperations": "59392000" }, "balance": { "goodwill": "None", "inventory": "-7190000", "commonStock": "821000", "currentDebt": "None", "investments": "None", "totalAssets": "8293693000", "longTermDebt": "4450525000", "shortTermDebt": "1200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1132350000", "totalLiabilities": "5156105000", "otherCurrentAssets": "-299485000", "totalCurrentAssets": "299485000", "currentLongTermDebt": "None", "longTermInvestments": "35463000", "shortTermInvestments": "7190000", "currentNetReceivables": "201275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7994208000", "currentAccountsPayable": "209854000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7699009000", "shortLongTermDebtTotal": "4594751000", "totalShareholderEquity": "2881911000", "capitalLeaseObligations": "144226000", "otherCurrentLiabilities": "121552000", "totalCurrentLiabilities": "331406000", "otherNonCurrentLiabilities": "229948000", "totalNonCurrentLiabilities": "4824699000", "cashAndShortTermInvestments": "98210000", "commonStockSharesOutstanding": "81274000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "98210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59392000", "profitLoss": "None", "dividendPayout": "89615000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-22713000", "operatingCashflow": "150939000", "capitalExpenditures": "80312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66465000", "cashflowFromInvestment": "-84439000", "stockBasedCompensation": "3386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89615000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-268000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81731000", "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": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "income_statement": { "revenue": 280679000, "cost_of_revenue": 87991000, "gross_profit": 192688000, "ebit": 105888000, "ebitda": 184862000, "pretax_income": 63004000, "tax_provision": 2008000, "net_income": 60499000, "net_income_to_common": 60499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98064000, "total_current_assets": 302975000, "total_assets": 8278876000, "short_term_debt": 602110000, "long_term_debt": 319208000, "total_debt": 921318000, "total_liabilities": 5120296000, "total_equity": 2900689000, "shares_outstanding": 81214000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 149269000, "capital_expenditure": 79062000, "free_cash_flow": 228331000, "dividends_paid": 89612000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264926, "ticker_id": 1605, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:28.518869+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105888000", "ebitda": "184862000", "netIncome": "60499000", "grossProfit": "192688000", "depreciation": "None", "totalRevenue": "280679000", "costOfRevenue": "87991000", "interestIncome": "38797000", "incomeBeforeTax": "63004000", "interestExpense": "42884000", "operatingIncome": "101801000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2008000", "reportedCurrency": "USD", "netInterestIncome": "-40462000", "nonInterestIncome": "None", "operatingExpenses": "90887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4087000", "costofGoodsAndServicesSold": "87991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78974000", "sellingGeneralAndAdministrative": "11913000", "netIncomeFromContinuingOperations": "63004000" }, "balance": { "goodwill": "None", "inventory": "-6015000", "commonStock": "820000", "currentDebt": "None", "investments": "None", "totalAssets": "8278876000", "longTermDebt": "319208000", "shortTermDebt": "602110000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1098432000", "totalLiabilities": "5120296000", "otherCurrentAssets": "-302975000", "totalCurrentAssets": "302975000", "currentLongTermDebt": "None", "longTermInvestments": "44164000", "shortTermInvestments": "6015000", "currentNetReceivables": "204911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7975901000", "currentAccountsPayable": "187027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7560837000", "shortLongTermDebtTotal": "4576219000", "totalShareholderEquity": "2900689000", "capitalLeaseObligations": "144583000", "otherCurrentLiabilities": "119733000", "totalCurrentLiabilities": "306760000", "otherNonCurrentLiabilities": "237317000", "totalNonCurrentLiabilities": "4813536000", "cashAndShortTermInvestments": "98064000", "commonStockSharesOutstanding": "81214000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "98064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63004000", "profitLoss": "None", "dividendPayout": "89612000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3372000", "operatingCashflow": "149269000", "capitalExpenditures": "79062000", "changeInReceivables": "3484000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50403000", "cashflowFromInvestment": "-103388000", "stockBasedCompensation": "3348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89612000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4522000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78974000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 280679000, "cost_of_revenue": 87991000, "gross_profit": 192688000, "research_and_development": null, "selling_general_admin": 11913000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105888000, "depreciation_amortisation": 78974000, "ebitda": 184862000, "interest_expense": 42884000, "interest_income": null, "other_non_operating": null, "pretax_income": 63004000, "tax_provision": 2008000, "effective_tax_rate": null, "net_income": 60499000, "net_income_continuing_ops": 63004000, "net_income_to_common": 60499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98064000, "short_term_investments": 6015000, "net_receivables": 204911000, "inventory": -6015000, "other_current_assets": null, "total_current_assets": 302975000, "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": 7975901000, "total_assets": 8278876000, "short_term_debt": 602110000, "accounts_payable": 187027000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 306760000, "long_term_debt": 319208000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4813536000, "total_liabilities": 5120296000, "total_debt": 921318000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1098432000, "total_equity": 2900689000, "shares_outstanding": 81214000, "operating_cash_flow": 149269000, "stock_based_compensation": 3348000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79062000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103388000, "dividends_paid": 89612000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50403000, "free_cash_flow": 228331000, "net_change_in_cash": -4522000 }, "raw_data": { "income": { "ebit": "105888000", "ebitda": "184862000", "netIncome": "60499000", "grossProfit": "192688000", "depreciation": "None", "totalRevenue": "280679000", "costOfRevenue": "87991000", "interestIncome": "38797000", "incomeBeforeTax": "63004000", "interestExpense": "42884000", "operatingIncome": "101801000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2008000", "reportedCurrency": "USD", "netInterestIncome": "-40462000", "nonInterestIncome": "None", "operatingExpenses": "90887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4087000", "costofGoodsAndServicesSold": "87991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78974000", "sellingGeneralAndAdministrative": "11913000", "netIncomeFromContinuingOperations": "63004000" }, "balance": { "goodwill": "None", "inventory": "-6015000", "commonStock": "820000", "currentDebt": "None", "investments": "None", "totalAssets": "8278876000", "longTermDebt": "319208000", "shortTermDebt": "602110000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1098432000", "totalLiabilities": "5120296000", "otherCurrentAssets": "-302975000", "totalCurrentAssets": "302975000", "currentLongTermDebt": "None", "longTermInvestments": "44164000", "shortTermInvestments": "6015000", "currentNetReceivables": "204911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7975901000", "currentAccountsPayable": "187027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7560837000", "shortLongTermDebtTotal": "4576219000", "totalShareholderEquity": "2900689000", "capitalLeaseObligations": "144583000", "otherCurrentLiabilities": "119733000", "totalCurrentLiabilities": "306760000", "otherNonCurrentLiabilities": "237317000", "totalNonCurrentLiabilities": "4813536000", "cashAndShortTermInvestments": "98064000", "commonStockSharesOutstanding": "81214000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "98064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63004000", "profitLoss": "None", "dividendPayout": "89612000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3372000", "operatingCashflow": "149269000", "capitalExpenditures": "79062000", "changeInReceivables": "3484000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50403000", "cashflowFromInvestment": "-103388000", "stockBasedCompensation": "3348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89612000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4522000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78974000", "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" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }