{ "ticker": { "uuid": "63a27f4b-7a38-4354-8553-6eb1f2224b3d", "symbol": "BNL", "name": "Broadstone Net Lease\u00a0Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/63a27f4b-7a38-4354-8553-6eb1f2224b3d/", "api_url": "https://sharemaestro.com/factors/api/tickers/63a27f4b-7a38-4354-8553-6eb1f2224b3d/" }, "ticker_metadata": { "id": 525, "uuid": "63a27f4b-7a38-4354-8553-6eb1f2224b3d", "symbol": "BNL", "name": "Broadstone Net Lease\u00a0Inc", "asset_type": "equity", "market_cap": 4069273000, "stock_exchange_id": 3, "industry": "Reit - Diversified", "sector": "Real Estate", "description": "BNL is an internally managed REIT that primarily acquires, owns and manages single-tenant commercial real estate that is rented out on a long-term basis to a diversified group of tenants.", "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": "63a27f4b-7a38-4354-8553-6eb1f2224b3d", "symbol": "BNL", "name": "Broadstone Net Lease\u00a0Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/63a27f4b-7a38-4354-8553-6eb1f2224b3d/", "api_url": "https://sharemaestro.com/factors/api/tickers/63a27f4b-7a38-4354-8553-6eb1f2224b3d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.17, "value": 0.15, "quality": 0.26, "momentum": 0.79, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 20.58, "market_cap": 4110937320, "pe_ratio": 32.0541, "earnings_yield": 0.0312, "ebitda_to_ev": 0.0637, "shareholder_yield": 0.0531, "roe": 0.0443, "piotroski_f_score": 5, "momentum_12_1": 0.311, "volatility_252d": 0.1917 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:20.049451+00:00", "batch_id": "" }, "size": { "price_close": 20.58, "market_cap": 4110937320, "market_cap_usd": 4110937320, "enterprise_value": 6349129319, "shares_outstanding": 199754000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 32.0541, "pb_ratio": 1.4213, "ptbv_ratio": 1.7946, "ps_ratio": 8.7697, "pcf_ratio": 13.5171, "pfcf_ratio": 12.8126, "ev_ebitda": 15.7055, "ev_ebit": 26.6605, "ev_sales": 13.5443, "ev_fcf": 19.7884, "earnings_yield": 0.0312, "fcf_yield": 0.0505, "price_to_sales": 8.7697, "price_to_book": 1.4213, "price_to_cashflow": 13.5171, "ebitda_to_ev": 0.0637, "sales_yield": 0.0738 }, "yield": { "dividend_yield": 0.0531, "buyback_yield": 0, "shareholder_yield": 0.0531, "debt_paydown_yield": null, "total_yield": 0.0531 }, "quality": { "gross_margin": 0.2408, "operating_margin": 0.508, "net_margin": 0.2736, "ebitda_margin": 0.8624, "fcf_margin": 0.6845, "roe": 0.0443, "roa": 0.0219, "roic": 0.046, "roc_greenblatt": null, "asset_turnover": 0.0802, "cash_conversion": 2.5018, "accruals_ratio": -0.0301, "sbc_to_revenue": 0.0214, "piotroski_f_score": 5, "altman_z_score": 1.9566, "earnings_stability_5y": 0.3204, "revenue_stability_5y": 0.1587, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0193, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9762, "net_debt_to_ebitda": 5.5365, "debt_to_assets": 0.3864, "interest_coverage": 2.3898, "current_ratio": 304.8866, "quick_ratio": 304.8866, "net_debt": 2238191999, "local_beta": 0.0006, "volatility_252d": 0.1917, "volatility_60d": 0.4159, "max_drawdown_12m": -0.0689, "risk_adjusted_momentum": 1.6217 }, "growth": { "revenue_growth_1y": 0.0619, "revenue_growth_3y_cagr": 0.0394, "revenue_growth_5y_cagr": 0.0724, "eps_growth_1y": 0.1654, "eps_growth_3y_cagr": -0.0403, "eps_growth_5y_cagr": 0.1499, "fcf_growth_1y": 0.0525, "book_value_growth_1y": -0.0385, "revenue_growth": 0.0619, "earnings_growth": 0.1654 }, "momentum": { "price_return_1m": 0.0363, "price_return_3m": 0.0919, "price_return_6m": 0.2197, "price_return_9m": 0.1565, "price_return_12m": 0.3585, "price_return_12m_ex1m": 0.311, "momentum_6m": 0.2197, "momentum_12m": 0.3585, "momentum_12_1": 0.311, "distance_from_52w_high": 0, "distance_from_52w_low": 0.3699, "relative_strength": 0.2585 }, "raw_ttm": { "revenue_ttm": 468767000, "gross_profit_ttm": 112874000, "ebit_ttm": 238147000, "ebitda_ttm": 404262000, "net_income_ttm": 128250000, "eps_diluted_ttm": 0.642, "operating_cash_flow_ttm": 304129000, "capital_expenditure_ttm": 16722000, "fcf_ttm": 320851000, "dividends_paid_ttm": 218271000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 99653000, "cash_and_equivalents": 20310000, "total_current_assets": 4982457000, "total_current_liabilities": 16341999, "net_ppe": null, "total_assets": 5845027000, "total_debt": 2258501999, "total_equity": 2892460000, "net_working_capital": 4962147000, "book_value_per_share": 14.4801, "retained_earnings": -630951000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2290716000, "tangible_book_per_share": 11.4677 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 72, "rank_pb": 36, "rank_ptbv": 39, "rank_ps": 88, "rank_pcf": 59, "rank_ev_ebitda": 66, "rank_ev_ebit": 80, "rank_earnings_yield": 72, "rank_fcf_yield": 67, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 62, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 78, "rank_fcf_margin": 9, "rank_piotroski": 57, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 37, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 30 }, "composites": { "value_composite": 85, "quality_composite": 74, "momentum_composite": 21, "growth_composite": 28, "yield_composite": 9, "svqf_composite": 86, "vc1_composite": 82, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 83, "quality_value_composite": 0.1975, "os_score": 0.17, "value_percentile": 0.15, "quality_percentile": 0.26, "momentum_percentile": 0.79, "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": 6, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3702, "ticker_id": 525, "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": "2026-06-07T06:52:20.049451+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.58, "market_cap": 4110937320, "market_cap_usd": 4110937320, "enterprise_value": 6349129319, "shares_outstanding": 199754000, "fx_rate_to_usd": null, "pe_ratio": 32.05409216, "pb_ratio": 1.42125987, "ptbv_ratio": 1.79460803, "ps_ratio": 8.76968157, "pcf_ratio": 13.51708426, "pfcf_ratio": 12.8126056, "ev_ebitda": 15.70548139, "ev_ebit": 26.66054714, "ev_sales": 13.54431801, "ev_fcf": 19.78840433, "earnings_yield": 0.03119726, "fcf_yield": 0.05053465, "dividend_yield": 0.05309519, "buyback_yield": 0, "shareholder_yield": 0.05309519, "debt_paydown_yield": null, "total_yield": 0.05309519, "gross_margin": 0.24078913, "operating_margin": 0.50802851, "net_margin": 0.27359008, "ebitda_margin": 0.86239432, "fcf_margin": 0.68445731, "roe": 0.04433942, "roa": 0.02194173, "roic": 0.04602489, "roc_greenblatt": null, "asset_turnover": 0.08019929, "cash_conversion": 2.50176218, "accruals_ratio": -0.03009037, "sbc_to_revenue": 0.02136669, "debt_to_equity": 0.97622024, "net_debt_to_ebitda": 5.53648871, "debt_to_assets": 0.38639719, "interest_coverage": 2.38976248, "current_ratio": 304.88662984, "quick_ratio": 304.88662984, "net_debt": 2238191999, "revenue_growth_1y": 0.06192828, "revenue_growth_3y_cagr": 0.03935166, "revenue_growth_5y_cagr": 0.07240293, "eps_growth_1y": 0.1653582, "eps_growth_3y_cagr": -0.04029021, "eps_growth_5y_cagr": 0.14993012, "fcf_growth_1y": 0.05246739, "book_value_growth_1y": -0.03853941, "piotroski_f_score": 5, "altman_z_score": 1.95661281, "earnings_stability_5y": 0.320397, "revenue_stability_5y": 0.158731, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03625378, "price_return_3m": 0.09188145, "price_return_6m": 0.21965674, "price_return_9m": 0.15650464, "price_return_12m": 0.35848758, "price_return_12m_ex1m": 0.31096031, "distance_from_52w_high": 0, "distance_from_52w_low": 0.36991773, "relative_strength": 0.258524, "local_beta": 0.0006, "volatility_252d": 0.191749, "volatility_60d": 0.415869, "max_drawdown_12m": -0.06891433, "revenue_ttm": 468767000, "gross_profit_ttm": 112874000, "ebit_ttm": 238147000, "ebitda_ttm": 404262000, "net_income_ttm": 128250000, "eps_diluted_ttm": 0.64203971, "operating_cash_flow_ttm": 304129000, "capital_expenditure_ttm": 16722000, "fcf_ttm": 320851000, "dividends_paid_ttm": 218271000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 99653000, "cash_and_equivalents": 20310000, "total_current_assets": 4982457000, "total_current_liabilities": 16341999, "net_ppe": null, "total_assets": 5845027000, "total_debt": 2258501999, "total_equity": 2892460000, "net_working_capital": 4962147000, "book_value_per_share": 14.48011054, "retained_earnings": -630951000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2290716000, "tangible_book_per_share": 11.46768525, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 72, "rank_pb": 36, "rank_ptbv": 39, "rank_ps": 88, "rank_pcf": 59, "rank_ev_ebitda": 66, "rank_ev_ebit": 80, "rank_earnings_yield": 72, "rank_fcf_yield": 67, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 62, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 78, "rank_fcf_margin": 9, "rank_piotroski": 57, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 37, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 30, "value_composite": 85, "quality_composite": 74, "momentum_composite": 21, "growth_composite": 28, "yield_composite": 9, "svqf_composite": 86, "vc1_composite": 82, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 20.58, "os": 0.17, "value": 0.15, "quality": 0.26, "momentum": 0.79, "confidence": 1, "coverage": 1, "pe_ratio": 32.0541, "earnings_yield": 0.0312, "shareholder_yield": 0.0531, "roe": 0.0443, "momentum_12_1": 0.311, "complete_fields": { "id": 3702, "ticker_id": 525, "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": "2026-06-07T06:52:20.049451+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.58, "market_cap": 4110937320, "market_cap_usd": 4110937320, "enterprise_value": 6349129319, "shares_outstanding": 199754000, "fx_rate_to_usd": null, "pe_ratio": 32.05409216, "pb_ratio": 1.42125987, "ptbv_ratio": 1.79460803, "ps_ratio": 8.76968157, "pcf_ratio": 13.51708426, "pfcf_ratio": 12.8126056, "ev_ebitda": 15.70548139, "ev_ebit": 26.66054714, "ev_sales": 13.54431801, "ev_fcf": 19.78840433, "earnings_yield": 0.03119726, "fcf_yield": 0.05053465, "dividend_yield": 0.05309519, "buyback_yield": 0, "shareholder_yield": 0.05309519, "debt_paydown_yield": null, "total_yield": 0.05309519, "gross_margin": 0.24078913, "operating_margin": 0.50802851, "net_margin": 0.27359008, "ebitda_margin": 0.86239432, "fcf_margin": 0.68445731, "roe": 0.04433942, "roa": 0.02194173, "roic": 0.04602489, "roc_greenblatt": null, "asset_turnover": 0.08019929, "cash_conversion": 2.50176218, "accruals_ratio": -0.03009037, "sbc_to_revenue": 0.02136669, "debt_to_equity": 0.97622024, "net_debt_to_ebitda": 5.53648871, "debt_to_assets": 0.38639719, "interest_coverage": 2.38976248, "current_ratio": 304.88662984, "quick_ratio": 304.88662984, "net_debt": 2238191999, "revenue_growth_1y": 0.06192828, "revenue_growth_3y_cagr": 0.03935166, "revenue_growth_5y_cagr": 0.07240293, "eps_growth_1y": 0.1653582, "eps_growth_3y_cagr": -0.04029021, "eps_growth_5y_cagr": 0.14993012, "fcf_growth_1y": 0.05246739, "book_value_growth_1y": -0.03853941, "piotroski_f_score": 5, "altman_z_score": 1.95661281, "earnings_stability_5y": 0.320397, "revenue_stability_5y": 0.158731, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03625378, "price_return_3m": 0.09188145, "price_return_6m": 0.21965674, "price_return_9m": 0.15650464, "price_return_12m": 0.35848758, "price_return_12m_ex1m": 0.31096031, "distance_from_52w_high": 0, "distance_from_52w_low": 0.36991773, "relative_strength": 0.258524, "local_beta": 0.0006, "volatility_252d": 0.191749, "volatility_60d": 0.415869, "max_drawdown_12m": -0.06891433, "revenue_ttm": 468767000, "gross_profit_ttm": 112874000, "ebit_ttm": 238147000, "ebitda_ttm": 404262000, "net_income_ttm": 128250000, "eps_diluted_ttm": 0.64203971, "operating_cash_flow_ttm": 304129000, "capital_expenditure_ttm": 16722000, "fcf_ttm": 320851000, "dividends_paid_ttm": 218271000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 99653000, "cash_and_equivalents": 20310000, "total_current_assets": 4982457000, "total_current_liabilities": 16341999, "net_ppe": null, "total_assets": 5845027000, "total_debt": 2258501999, "total_equity": 2892460000, "net_working_capital": 4962147000, "book_value_per_share": 14.48011054, "retained_earnings": -630951000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2290716000, "tangible_book_per_share": 11.46768525, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 72, "rank_pb": 36, "rank_ptbv": 39, "rank_ps": 88, "rank_pcf": 59, "rank_ev_ebitda": 66, "rank_ev_ebit": 80, "rank_earnings_yield": 72, "rank_fcf_yield": 67, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 62, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 78, "rank_fcf_margin": 9, "rank_piotroski": 57, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 37, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 30, "value_composite": 85, "quality_composite": 74, "momentum_composite": 21, "growth_composite": 28, "yield_composite": 9, "svqf_composite": 86, "vc1_composite": 82, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 459141000, "cost_of_revenue": 351143000, "gross_profit": 107998000, "ebit": 213123000, "ebitda": 377209000, "pretax_income": 106987000, "tax_provision": 1154000, "net_income": 102912000, "net_income_to_common": 102912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30540000, "total_current_assets": 4856450000, "total_assets": 5717267000, "short_term_debt": 16843000, "long_term_debt": 2507682000, "total_debt": 2524525000, "total_liabilities": 2683806000, "total_equity": 2901995000, "shares_outstanding": 197573000, "goodwill_and_intangibles": 607779000 }, "cash_flow": { "operating_cash_flow": 299496000, "capital_expenditure": 29706000, "free_cash_flow": 329202000, "dividends_paid": 218775000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228908, "ticker_id": 525, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213123000", "ebitda": "377209000", "netIncome": "102912000", "grossProfit": "107998000", "depreciation": "None", "totalRevenue": "459141000", "costOfRevenue": "351143000", "interestIncome": "100330000", "incomeBeforeTax": "106987000", "interestExpense": "94467000", "operatingIncome": "228198000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1154000", "reportedCurrency": "USD", "netInterestIncome": "-94078000", "nonInterestIncome": "None", "operatingExpenses": "-120200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164086000", "sellingGeneralAndAdministrative": "38883000", "netIncomeFromContinuingOperations": "99416000" }, "balance": { "goodwill": "339769000", "inventory": "None", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "5717267000", "longTermDebt": "2507682000", "shortTermDebt": "16843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "268010000", "reportedCurrency": "USD", "retainedEarnings": "-620221000", "totalLiabilities": "2683806000", "otherCurrentAssets": "None", "totalCurrentAssets": "4856450000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4821506000", "currentNetReceivables": "4404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "607779000", "currentAccountsPayable": "60081000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4833305000", "shortLongTermDebtTotal": "2615354000", "totalShareholderEquity": "2901995000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-60081000", "totalCurrentLiabilities": "16843000", "otherNonCurrentLiabilities": "41527000", "totalNonCurrentLiabilities": "2666963000", "cashAndShortTermInvestments": "30540000", "commonStockSharesOutstanding": "197573000", "intangibleAssetsExcludingGoodwill": "268010000", "cashAndCashEquivalentsAtCarryingValue": "30540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99416000", "profitLoss": "None", "dividendPayout": "218775000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "299496000", "capitalExpenditures": "29706000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "393426000", "cashflowFromInvestment": "-675273000", "stockBasedCompensation": "9597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218775000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "37930000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 459141000, "cost_of_revenue": 351143000, "gross_profit": 107998000, "research_and_development": null, "selling_general_admin": 38883000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213123000, "depreciation_amortisation": 164086000, "ebitda": 377209000, "interest_expense": 94467000, "interest_income": null, "other_non_operating": null, "pretax_income": 106987000, "tax_provision": 1154000, "effective_tax_rate": null, "net_income": 102912000, "net_income_continuing_ops": 99416000, "net_income_to_common": 102912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30540000, "short_term_investments": 4821506000, "net_receivables": 4404000, "inventory": null, "other_current_assets": null, "total_current_assets": 4856450000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 268010000, "goodwill_and_intangibles": 607779000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 607779000, "total_assets": 5717267000, "short_term_debt": 16843000, "accounts_payable": 60081000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16843000, "long_term_debt": 2507682000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2666963000, "total_liabilities": 2683806000, "total_debt": 2524525000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -620221000, "total_equity": 2901995000, "shares_outstanding": 197573000, "operating_cash_flow": 299496000, "stock_based_compensation": 9597000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29706000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -675273000, "dividends_paid": 218775000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 393426000, "free_cash_flow": 329202000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "213123000", "ebitda": "377209000", "netIncome": "102912000", "grossProfit": "107998000", "depreciation": "None", "totalRevenue": "459141000", "costOfRevenue": "351143000", "interestIncome": "100330000", "incomeBeforeTax": "106987000", "interestExpense": "94467000", "operatingIncome": "228198000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1154000", "reportedCurrency": "USD", "netInterestIncome": "-94078000", "nonInterestIncome": "None", "operatingExpenses": "-120200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164086000", "sellingGeneralAndAdministrative": "38883000", "netIncomeFromContinuingOperations": "99416000" }, "balance": { "goodwill": "339769000", "inventory": "None", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "5717267000", "longTermDebt": "2507682000", "shortTermDebt": "16843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "268010000", "reportedCurrency": "USD", "retainedEarnings": "-620221000", "totalLiabilities": "2683806000", "otherCurrentAssets": "None", "totalCurrentAssets": "4856450000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4821506000", "currentNetReceivables": "4404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "607779000", "currentAccountsPayable": "60081000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4833305000", "shortLongTermDebtTotal": "2615354000", "totalShareholderEquity": "2901995000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-60081000", "totalCurrentLiabilities": "16843000", "otherNonCurrentLiabilities": "41527000", "totalNonCurrentLiabilities": "2666963000", "cashAndShortTermInvestments": "30540000", "commonStockSharesOutstanding": "197573000", "intangibleAssetsExcludingGoodwill": "268010000", "cashAndCashEquivalentsAtCarryingValue": "30540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99416000", "profitLoss": "None", "dividendPayout": "218775000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "299496000", "capitalExpenditures": "29706000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "393426000", "cashflowFromInvestment": "-675273000", "stockBasedCompensation": "9597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218775000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "37930000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159616000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 438774000, "cost_of_revenue": 337099000, "gross_profit": 101675000, "ebit": 266837000, "ebitda": 423016000, "pretax_income": 163963000, "tax_provision": 1175000, "net_income": 156240000, "net_income_to_common": 156240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14845000, "total_current_assets": 180843000, "total_assets": 5216417000, "short_term_debt": 20195000, "long_term_debt": 1913125000, "total_debt": 1933320000, "total_liabilities": 2074993000, "total_equity": 3003745000, "shares_outstanding": 196619000, "goodwill_and_intangibles": 607407000 }, "cash_flow": { "operating_cash_flow": 276253000, "capital_expenditure": 16795000, "free_cash_flow": 293048000, "dividends_paid": 216760000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228913, "ticker_id": 525, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "266837000", "ebitda": "423016000", "netIncome": "156240000", "grossProfit": "101675000", "depreciation": "None", "totalRevenue": "438774000", "costOfRevenue": "337099000", "interestIncome": "994000", "incomeBeforeTax": "163963000", "interestExpense": "74077000", "operatingIncome": "212894000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1175000", "reportedCurrency": "USD", "netInterestIncome": "-73083000", "nonInterestIncome": "None", "operatingExpenses": "-111219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "337099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156179000", "sellingGeneralAndAdministrative": "37986000", "netIncomeFromContinuingOperations": "168989000" }, "balance": { "goodwill": "339769000", "inventory": "None", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5216417000", "longTermDebt": "1913125000", "shortTermDebt": "20195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "267638000", "reportedCurrency": "USD", "retainedEarnings": "-496543000", "totalLiabilities": "2074993000", "otherCurrentAssets": "None", "totalCurrentAssets": "180843000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4340363000", "currentNetReceivables": "165998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5035574000", "currentAccountsPayable": "48983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4350602000", "shortLongTermDebtTotal": "1913125000", "totalShareholderEquity": "3003745000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64154000", "totalCurrentLiabilities": "113137000", "otherNonCurrentLiabilities": "48731000", "totalNonCurrentLiabilities": "1961856000", "cashAndShortTermInvestments": "14845000", "commonStockSharesOutstanding": "196619000", "intangibleAssetsExcludingGoodwill": "267638000", "cashAndCashEquivalentsAtCarryingValue": "14845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168989000", "profitLoss": "None", "dividendPayout": "216760000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276253000", "capitalExpenditures": "16795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221189000", "cashflowFromInvestment": "-59703000", "stockBasedCompensation": "7355000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "216760000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 438774000, "cost_of_revenue": 337099000, "gross_profit": 101675000, "research_and_development": null, "selling_general_admin": 37986000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 266837000, "depreciation_amortisation": 156179000, "ebitda": 423016000, "interest_expense": 74077000, "interest_income": null, "other_non_operating": null, "pretax_income": 163963000, "tax_provision": 1175000, "effective_tax_rate": null, "net_income": 156240000, "net_income_continuing_ops": 168989000, "net_income_to_common": 156240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14845000, "short_term_investments": 4340363000, "net_receivables": 165998000, "inventory": null, "other_current_assets": null, "total_current_assets": 180843000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 267638000, "goodwill_and_intangibles": 607407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5035574000, "total_assets": 5216417000, "short_term_debt": 20195000, "accounts_payable": 48983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113137000, "long_term_debt": 1913125000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1961856000, "total_liabilities": 2074993000, "total_debt": 1933320000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -496543000, "total_equity": 3003745000, "shares_outstanding": 196619000, "operating_cash_flow": 276253000, "stock_based_compensation": 7355000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16795000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59703000, "dividends_paid": 216760000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -221189000, "free_cash_flow": 293048000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "266837000", "ebitda": "423016000", "netIncome": "156240000", "grossProfit": "101675000", "depreciation": "None", "totalRevenue": "438774000", "costOfRevenue": "337099000", "interestIncome": "994000", "incomeBeforeTax": "163963000", "interestExpense": "74077000", "operatingIncome": "212894000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1175000", "reportedCurrency": "USD", "netInterestIncome": "-73083000", "nonInterestIncome": "None", "operatingExpenses": "-111219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "337099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156179000", "sellingGeneralAndAdministrative": "37986000", "netIncomeFromContinuingOperations": "168989000" }, "balance": { "goodwill": "339769000", "inventory": "None", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5216417000", "longTermDebt": "1913125000", "shortTermDebt": "20195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "267638000", "reportedCurrency": "USD", "retainedEarnings": "-496543000", "totalLiabilities": "2074993000", "otherCurrentAssets": "None", "totalCurrentAssets": "180843000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4340363000", "currentNetReceivables": "165998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5035574000", "currentAccountsPayable": "48983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4350602000", "shortLongTermDebtTotal": "1913125000", "totalShareholderEquity": "3003745000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64154000", "totalCurrentLiabilities": "113137000", "otherNonCurrentLiabilities": "48731000", "totalNonCurrentLiabilities": "1961856000", "cashAndShortTermInvestments": "14845000", "commonStockSharesOutstanding": "196619000", "intangibleAssetsExcludingGoodwill": "267638000", "cashAndCashEquivalentsAtCarryingValue": "14845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168989000", "profitLoss": "None", "dividendPayout": "216760000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276253000", "capitalExpenditures": "16795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221189000", "cashflowFromInvestment": "-59703000", "stockBasedCompensation": "7355000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "216760000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151765000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 448091000, "cost_of_revenue": 339828000, "gross_profit": 108263000, "ebit": 271488000, "ebitda": 430114000, "pretax_income": 165756000, "tax_provision": 763000, "net_income": 157159000, "net_income_to_common": 157159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19494000, "total_current_assets": 173705000, "total_assets": 5268735000, "short_term_debt": 2260000, "long_term_debt": 1910758000, "total_debt": 1913018000, "total_liabilities": 2074394000, "total_equity": 3049241000, "shares_outstanding": 196315000, "goodwill_and_intangibles": 627995000 }, "cash_flow": { "operating_cash_flow": 271074000, "capital_expenditure": 46252000, "free_cash_flow": 317326000, "dividends_paid": 207522000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228918, "ticker_id": 525, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "271488000", "ebitda": "430114000", "netIncome": "157159000", "grossProfit": "108263000", "depreciation": "None", "totalRevenue": "448091000", "costOfRevenue": "339828000", "interestIncome": "512000", "incomeBeforeTax": "165756000", "interestExpense": "80053000", "operatingIncome": "222261000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "763000", "reportedCurrency": "USD", "netInterestIncome": "-79541000", "nonInterestIncome": "None", "operatingExpenses": "-113998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158626000", "sellingGeneralAndAdministrative": "39425000", "netIncomeFromContinuingOperations": "163312000" }, "balance": { "goodwill": "339769000", "inventory": "20981000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5268735000", "longTermDebt": "1910758000", "shortTermDebt": "2260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "288226000", "reportedCurrency": "USD", "retainedEarnings": "-440731000", "totalLiabilities": "2074394000", "otherCurrentAssets": "-20981000", "totalCurrentAssets": "173705000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "46096000", "currentNetReceivables": "154211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5095030000", "currentAccountsPayable": "47534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4392754000", "shortLongTermDebtTotal": "1910758000", "totalShareholderEquity": "3049241000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "62571000", "totalCurrentLiabilities": "110105000", "otherNonCurrentLiabilities": "53531000", "totalNonCurrentLiabilities": "1964289000", "cashAndShortTermInvestments": "19494000", "commonStockSharesOutstanding": "196315000", "intangibleAssetsExcludingGoodwill": "288226000", "cashAndCashEquivalentsAtCarryingValue": "19494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163312000", "profitLoss": "None", "dividendPayout": "207522000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-780000", "operatingCashflow": "271074000", "capitalExpenditures": "46252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-334820000", "cashflowFromInvestment": "24338000", "stockBasedCompensation": "6359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207522000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158626000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 448091000, "cost_of_revenue": 339828000, "gross_profit": 108263000, "research_and_development": 0.37, "selling_general_admin": 39425000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 271488000, "depreciation_amortisation": 158626000, "ebitda": 430114000, "interest_expense": 80053000, "interest_income": null, "other_non_operating": null, "pretax_income": 165756000, "tax_provision": 763000, "effective_tax_rate": null, "net_income": 157159000, "net_income_continuing_ops": 163312000, "net_income_to_common": 157159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19494000, "short_term_investments": 46096000, "net_receivables": 154211000, "inventory": 20981000, "other_current_assets": null, "total_current_assets": 173705000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 288226000, "goodwill_and_intangibles": 627995000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5095030000, "total_assets": 5268735000, "short_term_debt": 2260000, "accounts_payable": 47534000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110105000, "long_term_debt": 1910758000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1964289000, "total_liabilities": 2074394000, "total_debt": 1913018000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -440731000, "total_equity": 3049241000, "shares_outstanding": 196315000, "operating_cash_flow": 271074000, "stock_based_compensation": 6359000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46252000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24338000, "dividends_paid": 207522000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -334820000, "free_cash_flow": 317326000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "271488000", "ebitda": "430114000", "netIncome": "157159000", "grossProfit": "108263000", "depreciation": "None", "totalRevenue": "448091000", "costOfRevenue": "339828000", "interestIncome": "512000", "incomeBeforeTax": "165756000", "interestExpense": "80053000", "operatingIncome": "222261000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "763000", "reportedCurrency": "USD", "netInterestIncome": "-79541000", "nonInterestIncome": "None", "operatingExpenses": "-113998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158626000", "sellingGeneralAndAdministrative": "39425000", "netIncomeFromContinuingOperations": "163312000" }, "balance": { "goodwill": "339769000", "inventory": "20981000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5268735000", "longTermDebt": "1910758000", "shortTermDebt": "2260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "288226000", "reportedCurrency": "USD", "retainedEarnings": "-440731000", "totalLiabilities": "2074394000", "otherCurrentAssets": "-20981000", "totalCurrentAssets": "173705000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "46096000", "currentNetReceivables": "154211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5095030000", "currentAccountsPayable": "47534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4392754000", "shortLongTermDebtTotal": "1910758000", "totalShareholderEquity": "3049241000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "62571000", "totalCurrentLiabilities": "110105000", "otherNonCurrentLiabilities": "53531000", "totalNonCurrentLiabilities": "1964289000", "cashAndShortTermInvestments": "19494000", "commonStockSharesOutstanding": "196315000", "intangibleAssetsExcludingGoodwill": "288226000", "cashAndCashEquivalentsAtCarryingValue": "19494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163312000", "profitLoss": "None", "dividendPayout": "207522000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-780000", "operatingCashflow": "271074000", "capitalExpenditures": "46252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-334820000", "cashflowFromInvestment": "24338000", "stockBasedCompensation": "6359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207522000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158626000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 408939000, "cost_of_revenue": 331387000, "gross_profit": 77552000, "ebit": 199259000, "ebitda": 354066000, "pretax_income": 125060000, "tax_provision": 1275000, "net_income": 116425000, "net_income_to_common": 116425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21789000, "total_current_assets": 158804000, "total_assets": 5457609000, "short_term_debt": 7582000, "long_term_debt": 1825849000, "total_debt": 1833431000, "total_liabilities": 2195104000, "total_equity": 3092918000, "shares_outstanding": 180201000, "goodwill_and_intangibles": 669354000 }, "cash_flow": { "operating_cash_flow": 255914000, "capital_expenditure": 31374000, "free_cash_flow": 287288000, "dividends_paid": 181224000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228923, "ticker_id": 525, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199259000", "ebitda": "354066000", "netIncome": "116425000", "grossProfit": "77552000", "depreciation": "None", "totalRevenue": "408939000", "costOfRevenue": "331387000", "interestIncome": "44000", "incomeBeforeTax": "125060000", "interestExpense": "78652000", "operatingIncome": "193558000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1275000", "reportedCurrency": "USD", "netInterestIncome": "-78608000", "nonInterestIncome": "None", "operatingExpenses": "-116006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.31", "otherNonOperatingIncome": "44000", "costofGoodsAndServicesSold": "331387000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154807000", "sellingGeneralAndAdministrative": "37375000", "netIncomeFromContinuingOperations": "671226000" }, "balance": { "goodwill": "339769000", "inventory": "-63390000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5457609000", "longTermDebt": "1825849000", "shortTermDebt": "7582000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "329585000", "reportedCurrency": "USD", "retainedEarnings": "-386049000", "totalLiabilities": "2195104000", "otherCurrentAssets": "-23138000", "totalCurrentAssets": "158804000", "currentLongTermDebt": "197322000", "longTermInvestments": "63390000", "shortTermInvestments": "63390000", "currentNetReceivables": "137015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5298805000", "currentAccountsPayable": "47547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4501881000", "shortLongTermDebtTotal": "2023171000", "totalShareholderEquity": "3092918000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61531000", "totalCurrentLiabilities": "109078000", "otherNonCurrentLiabilities": "62855000", "totalNonCurrentLiabilities": "2086026000", "cashAndShortTermInvestments": "21789000", "commonStockSharesOutstanding": "180201000", "intangibleAssetsExcludingGoodwill": "329585000", "cashAndCashEquivalentsAtCarryingValue": "21789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129475000", "profitLoss": "None", "dividendPayout": "181224000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-659000", "operatingCashflow": "255914000", "capitalExpenditures": "31374000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "636000000", "cashflowFromInvestment": "-859643000", "stockBasedCompensation": "5316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181224000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32271000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "495566000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149998000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 408939000, "cost_of_revenue": 331387000, "gross_profit": 77552000, "research_and_development": 0.31, "selling_general_admin": 37375000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199259000, "depreciation_amortisation": 154807000, "ebitda": 354066000, "interest_expense": 78652000, "interest_income": null, "other_non_operating": null, "pretax_income": 125060000, "tax_provision": 1275000, "effective_tax_rate": null, "net_income": 116425000, "net_income_continuing_ops": 671226000, "net_income_to_common": 116425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21789000, "short_term_investments": 63390000, "net_receivables": 137015000, "inventory": -63390000, "other_current_assets": null, "total_current_assets": 158804000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 329585000, "goodwill_and_intangibles": 669354000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5298805000, "total_assets": 5457609000, "short_term_debt": 7582000, "accounts_payable": 47547000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109078000, "long_term_debt": 1825849000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2086026000, "total_liabilities": 2195104000, "total_debt": 1833431000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -386049000, "total_equity": 3092918000, "shares_outstanding": 180201000, "operating_cash_flow": 255914000, "stock_based_compensation": 5316000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31374000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -859643000, "dividends_paid": 181224000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 636000000, "free_cash_flow": 287288000, "net_change_in_cash": 32271000 }, "raw_data": { "income": { "ebit": "199259000", "ebitda": "354066000", "netIncome": "116425000", "grossProfit": "77552000", "depreciation": "None", "totalRevenue": "408939000", "costOfRevenue": "331387000", "interestIncome": "44000", "incomeBeforeTax": "125060000", "interestExpense": "78652000", "operatingIncome": "193558000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1275000", "reportedCurrency": "USD", "netInterestIncome": "-78608000", "nonInterestIncome": "None", "operatingExpenses": "-116006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.31", "otherNonOperatingIncome": "44000", "costofGoodsAndServicesSold": "331387000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154807000", "sellingGeneralAndAdministrative": "37375000", "netIncomeFromContinuingOperations": "671226000" }, "balance": { "goodwill": "339769000", "inventory": "-63390000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5457609000", "longTermDebt": "1825849000", "shortTermDebt": "7582000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "329585000", "reportedCurrency": "USD", "retainedEarnings": "-386049000", "totalLiabilities": "2195104000", "otherCurrentAssets": "-23138000", "totalCurrentAssets": "158804000", "currentLongTermDebt": "197322000", "longTermInvestments": "63390000", "shortTermInvestments": "63390000", "currentNetReceivables": "137015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5298805000", "currentAccountsPayable": "47547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4501881000", "shortLongTermDebtTotal": "2023171000", "totalShareholderEquity": "3092918000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61531000", "totalCurrentLiabilities": "109078000", "otherNonCurrentLiabilities": "62855000", "totalNonCurrentLiabilities": "2086026000", "cashAndShortTermInvestments": "21789000", "commonStockSharesOutstanding": "180201000", "intangibleAssetsExcludingGoodwill": "329585000", "cashAndCashEquivalentsAtCarryingValue": "21789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129475000", "profitLoss": "None", "dividendPayout": "181224000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-659000", "operatingCashflow": "255914000", "capitalExpenditures": "31374000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "636000000", "cashflowFromInvestment": "-859643000", "stockBasedCompensation": "5316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181224000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32271000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "495566000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149998000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 383217000, "cost_of_revenue": 282651000, "gross_profit": 100566000, "ebit": 164783000, "ebitda": 296879000, "pretax_income": 116773000, "tax_provision": 1644000, "net_income": 102488000, "net_income_to_common": 102488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21669000, "total_current_assets": 157128000, "total_assets": 4618648000, "short_term_debt": 102000000, "long_term_debt": 1614489000, "total_debt": 1716489000, "total_liabilities": 1877510000, "total_equity": 2741138000, "shares_outstanding": 163970000, "goodwill_and_intangibles": 643411000 }, "cash_flow": { "operating_cash_flow": 244937000, "capital_expenditure": 1598000, "free_cash_flow": 246535000, "dividends_paid": 154459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228928, "ticker_id": 525, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "164783000", "ebitda": "296879000", "netIncome": "102488000", "grossProfit": "100566000", "depreciation": "None", "totalRevenue": "383217000", "costOfRevenue": "282651000", "interestIncome": "17000", "incomeBeforeTax": "116773000", "interestExpense": "64146000", "operatingIncome": "195955000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1644000", "reportedCurrency": "USD", "netInterestIncome": "-64129000", "nonInterestIncome": "None", "operatingExpenses": "-95389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "13110000", "costofGoodsAndServicesSold": "282651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132096000", "sellingGeneralAndAdministrative": "36366000", "netIncomeFromContinuingOperations": "101341000" }, "balance": { "goodwill": "339769000", "inventory": "1", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "4618648000", "longTermDebt": "1614489000", "shortTermDebt": "102000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "303642000", "reportedCurrency": "USD", "retainedEarnings": "-318476000", "totalLiabilities": "1877510000", "otherCurrentAssets": "-22979000", "totalCurrentAssets": "157128000", "currentLongTermDebt": "102000000", "longTermInvestments": "None", "shortTermInvestments": "3804403000", "currentNetReceivables": "118184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4461520000", "currentAccountsPayable": "38038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3804403000", "shortLongTermDebtTotal": "1716489000", "totalShareholderEquity": "2741138000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "52387000", "totalCurrentLiabilities": "192425000", "otherNonCurrentLiabilities": "70596000", "totalNonCurrentLiabilities": "1685085000", "cashAndShortTermInvestments": "21669000", "commonStockSharesOutstanding": "163970000", "intangibleAssetsExcludingGoodwill": "303642000", "cashAndCashEquivalentsAtCarryingValue": "21669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109528000", "profitLoss": "None", "dividendPayout": "154459000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-776000", "operatingCashflow": "244937000", "capitalExpenditures": "1598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "254408000", "cashflowFromInvestment": "-582304000", "stockBasedCompensation": "4669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154459000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-82959000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "738410000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128888000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 383217000, "cost_of_revenue": 282651000, "gross_profit": 100566000, "research_and_development": 0.3, "selling_general_admin": 36366000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164783000, "depreciation_amortisation": 132096000, "ebitda": 296879000, "interest_expense": 64146000, "interest_income": null, "other_non_operating": null, "pretax_income": 116773000, "tax_provision": 1644000, "effective_tax_rate": null, "net_income": 102488000, "net_income_continuing_ops": 101341000, "net_income_to_common": 102488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21669000, "short_term_investments": 3804403000, "net_receivables": 118184000, "inventory": 1, "other_current_assets": null, "total_current_assets": 157128000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 303642000, "goodwill_and_intangibles": 643411000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4461520000, "total_assets": 4618648000, "short_term_debt": 102000000, "accounts_payable": 38038000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 192425000, "long_term_debt": 1614489000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1685085000, "total_liabilities": 1877510000, "total_debt": 1716489000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -318476000, "total_equity": 2741138000, "shares_outstanding": 163970000, "operating_cash_flow": 244937000, "stock_based_compensation": 4669000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1598000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -582304000, "dividends_paid": 154459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 254408000, "free_cash_flow": 246535000, "net_change_in_cash": -82959000 }, "raw_data": { "income": { "ebit": "164783000", "ebitda": "296879000", "netIncome": "102488000", "grossProfit": "100566000", "depreciation": "None", "totalRevenue": "383217000", "costOfRevenue": "282651000", "interestIncome": "17000", "incomeBeforeTax": "116773000", "interestExpense": "64146000", "operatingIncome": "195955000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1644000", "reportedCurrency": "USD", "netInterestIncome": "-64129000", "nonInterestIncome": "None", "operatingExpenses": "-95389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "13110000", "costofGoodsAndServicesSold": "282651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132096000", "sellingGeneralAndAdministrative": "36366000", "netIncomeFromContinuingOperations": "101341000" }, "balance": { "goodwill": "339769000", "inventory": "1", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "4618648000", "longTermDebt": "1614489000", "shortTermDebt": "102000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "303642000", "reportedCurrency": "USD", "retainedEarnings": "-318476000", "totalLiabilities": "1877510000", "otherCurrentAssets": "-22979000", "totalCurrentAssets": "157128000", "currentLongTermDebt": "102000000", "longTermInvestments": "None", "shortTermInvestments": "3804403000", "currentNetReceivables": "118184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4461520000", "currentAccountsPayable": "38038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3804403000", "shortLongTermDebtTotal": "1716489000", "totalShareholderEquity": "2741138000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "52387000", "totalCurrentLiabilities": "192425000", "otherNonCurrentLiabilities": "70596000", "totalNonCurrentLiabilities": "1685085000", "cashAndShortTermInvestments": "21669000", "commonStockSharesOutstanding": "163970000", "intangibleAssetsExcludingGoodwill": "303642000", "cashAndCashEquivalentsAtCarryingValue": "21669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109528000", "profitLoss": "None", "dividendPayout": "154459000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-776000", "operatingCashflow": "244937000", "capitalExpenditures": "1598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "254408000", "cashflowFromInvestment": "-582304000", "stockBasedCompensation": "4669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154459000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-82959000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "738410000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128888000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 323710000, "cost_of_revenue": 284123000, "gross_profit": 39587000, "ebit": 120697000, "ebitda": 253382000, "pretax_income": 57215000, "tax_provision": 939000, "net_income": 51181000, "net_income_to_common": 51181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100486000, "total_current_assets": 226484000, "total_assets": 4258483000, "short_term_debt": 18006000, "long_term_debt": 1541178000, "total_debt": 1559184000, "total_liabilities": 1779402000, "total_equity": 2479081000, "shares_outstanding": 128799000, "goodwill_and_intangibles": 630682000 }, "cash_flow": { "operating_cash_flow": 179028000, "capital_expenditure": 10806000, "free_cash_flow": 189834000, "dividends_paid": 71532000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228933, "ticker_id": 525, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120697000", "ebitda": "253382000", "netIncome": "51181000", "grossProfit": "39587000", "depreciation": "None", "totalRevenue": "323710000", "costOfRevenue": "284123000", "interestIncome": "24000", "incomeBeforeTax": "57215000", "interestExpense": "76138000", "operatingIncome": "139750000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "939000", "reportedCurrency": "USD", "netInterestIncome": "-76114000", "nonInterestIncome": "None", "operatingExpenses": "-100163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "14585000", "costofGoodsAndServicesSold": "284123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132685000", "sellingGeneralAndAdministrative": "31724000", "netIncomeFromContinuingOperations": "56276000" }, "balance": { "goodwill": "339769000", "inventory": "1", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "4258483000", "longTermDebt": "1541178000", "shortTermDebt": "18006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "290913000", "reportedCurrency": "USD", "retainedEarnings": "-259673000", "totalLiabilities": "1779402000", "otherCurrentAssets": "-102090000", "totalCurrentAssets": "226484000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3384144000", "currentNetReceivables": "103721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4031999000", "currentAccountsPayable": "74936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3357586000", "shortLongTermDebtTotal": "1631287000", "totalShareholderEquity": "2479081000", "capitalLeaseObligations": "79653000", "otherCurrentLiabilities": "4023000", "totalCurrentLiabilities": "78959000", "otherNonCurrentLiabilities": "87162000", "totalNonCurrentLiabilities": "1700443000", "cashAndShortTermInvestments": "100486000", "commonStockSharesOutstanding": "128799000", "intangibleAssetsExcludingGoodwill": "290913000", "cashAndCashEquivalentsAtCarryingValue": "100486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56276000", "profitLoss": "None", "dividendPayout": "71532000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "670000", "operatingCashflow": "179028000", "capitalExpenditures": "10806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28375000", "cashflowFromInvestment": "-60236000", "stockBasedCompensation": "1989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71532000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "90417000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 323710000, "cost_of_revenue": 284123000, "gross_profit": 39587000, "research_and_development": 0.18, "selling_general_admin": 31724000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120697000, "depreciation_amortisation": 132685000, "ebitda": 253382000, "interest_expense": 76138000, "interest_income": null, "other_non_operating": null, "pretax_income": 57215000, "tax_provision": 939000, "effective_tax_rate": null, "net_income": 51181000, "net_income_continuing_ops": 56276000, "net_income_to_common": 51181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100486000, "short_term_investments": 3384144000, "net_receivables": 103721000, "inventory": 1, "other_current_assets": null, "total_current_assets": 226484000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 290913000, "goodwill_and_intangibles": 630682000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4031999000, "total_assets": 4258483000, "short_term_debt": 18006000, "accounts_payable": 74936000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78959000, "long_term_debt": 1541178000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1700443000, "total_liabilities": 1779402000, "total_debt": 1559184000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -259673000, "total_equity": 2479081000, "shares_outstanding": 128799000, "operating_cash_flow": 179028000, "stock_based_compensation": 1989000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60236000, "dividends_paid": 71532000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28375000, "free_cash_flow": 189834000, "net_change_in_cash": 90417000 }, "raw_data": { "income": { "ebit": "120697000", "ebitda": "253382000", "netIncome": "51181000", "grossProfit": "39587000", "depreciation": "None", "totalRevenue": "323710000", "costOfRevenue": "284123000", "interestIncome": "24000", "incomeBeforeTax": "57215000", "interestExpense": "76138000", "operatingIncome": "139750000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "939000", "reportedCurrency": "USD", "netInterestIncome": "-76114000", "nonInterestIncome": "None", "operatingExpenses": "-100163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "14585000", "costofGoodsAndServicesSold": "284123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132685000", "sellingGeneralAndAdministrative": "31724000", "netIncomeFromContinuingOperations": "56276000" }, "balance": { "goodwill": "339769000", "inventory": "1", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "4258483000", "longTermDebt": "1541178000", "shortTermDebt": "18006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "290913000", "reportedCurrency": "USD", "retainedEarnings": "-259673000", "totalLiabilities": "1779402000", "otherCurrentAssets": "-102090000", "totalCurrentAssets": "226484000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3384144000", "currentNetReceivables": "103721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4031999000", "currentAccountsPayable": "74936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3357586000", "shortLongTermDebtTotal": "1631287000", "totalShareholderEquity": "2479081000", "capitalLeaseObligations": "79653000", "otherCurrentLiabilities": "4023000", "totalCurrentLiabilities": "78959000", "otherNonCurrentLiabilities": "87162000", "totalNonCurrentLiabilities": "1700443000", "cashAndShortTermInvestments": "100486000", "commonStockSharesOutstanding": "128799000", "intangibleAssetsExcludingGoodwill": "290913000", "cashAndCashEquivalentsAtCarryingValue": "100486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56276000", "profitLoss": "None", "dividendPayout": "71532000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "670000", "operatingCashflow": "179028000", "capitalExpenditures": "10806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28375000", "cashflowFromInvestment": "-60236000", "stockBasedCompensation": "1989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71532000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "90417000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131568000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 298815000, "cost_of_revenue": 241882000, "gross_profit": 56933000, "ebit": 158870000, "ebitda": 267688000, "pretax_income": 87529000, "tax_provision": 2415000, "net_income": 79394000, "net_income_to_common": 79394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12455000, "total_current_assets": 110536000, "total_assets": 3917858000, "short_term_debt": 197300000, "long_term_debt": 1981174000, "total_debt": 2178474000, "total_liabilities": 2138838000, "total_equity": 1779020000, "shares_outstanding": 153116000, "goodwill_and_intangibles": 331894000 }, "cash_flow": { "operating_cash_flow": 147358000, "capital_expenditure": 5051000, "free_cash_flow": 152409000, "dividends_paid": 61961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228938, "ticker_id": 525, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158870000", "ebitda": "267688000", "netIncome": "79394000", "grossProfit": "56933000", "depreciation": "None", "totalRevenue": "298815000", "costOfRevenue": "241882000", "interestIncome": "72525000", "incomeBeforeTax": "87529000", "interestExpense": "72534000", "operatingIncome": "138432000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2415000", "reportedCurrency": "USD", "netInterestIncome": "-72525000", "nonInterestIncome": "None", "operatingExpenses": "-81499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241882000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108818000", "sellingGeneralAndAdministrative": "5456000", "netIncomeFromContinuingOperations": "85114000" }, "balance": { "goodwill": "None", "inventory": "-2910999", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "3917858000", "longTermDebt": "1981174000", "shortTermDebt": "197300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "331894000", "reportedCurrency": "USD", "retainedEarnings": "-208261000", "totalLiabilities": "2138838000", "otherCurrentAssets": "-13389000", "totalCurrentAssets": "110536000", "currentLongTermDebt": "197300000", "longTermInvestments": "None", "shortTermInvestments": "3457290000", "currentNetReceivables": "85468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3807322000", "currentAccountsPayable": "37377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3417014000", "shortLongTermDebtTotal": "2178474000", "totalShareholderEquity": "1779020000", "capitalLeaseObligations": "92222000", "otherCurrentLiabilities": "3594000", "totalCurrentLiabilities": "238271000", "otherNonCurrentLiabilities": "92222000", "totalNonCurrentLiabilities": "1900567000", "cashAndShortTermInvestments": "12455000", "commonStockSharesOutstanding": "153116000", "intangibleAssetsExcludingGoodwill": "331894000", "cashAndCashEquivalentsAtCarryingValue": "12455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85114000", "profitLoss": "None", "dividendPayout": "61961000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-92000", "operatingCashflow": "147358000", "capitalExpenditures": "5051000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "685671000", "cashflowFromInvestment": "-831707000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54599000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 298815000, "cost_of_revenue": 241882000, "gross_profit": 56933000, "research_and_development": 0.29, "selling_general_admin": 5456000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158870000, "depreciation_amortisation": 108818000, "ebitda": 267688000, "interest_expense": 72534000, "interest_income": null, "other_non_operating": null, "pretax_income": 87529000, "tax_provision": 2415000, "effective_tax_rate": null, "net_income": 79394000, "net_income_continuing_ops": 85114000, "net_income_to_common": 79394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12455000, "short_term_investments": 3457290000, "net_receivables": 85468000, "inventory": -2910999, "other_current_assets": null, "total_current_assets": 110536000, "net_ppe": null, "goodwill": null, "intangible_assets": 331894000, "goodwill_and_intangibles": 331894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3807322000, "total_assets": 3917858000, "short_term_debt": 197300000, "accounts_payable": 37377000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 238271000, "long_term_debt": 1981174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1900567000, "total_liabilities": 2138838000, "total_debt": 2178474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -208261000, "total_equity": 1779020000, "shares_outstanding": 153116000, "operating_cash_flow": 147358000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5051000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -831707000, "dividends_paid": 61961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 685671000, "free_cash_flow": 152409000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158870000", "ebitda": "267688000", "netIncome": "79394000", "grossProfit": "56933000", "depreciation": "None", "totalRevenue": "298815000", "costOfRevenue": "241882000", "interestIncome": "72525000", "incomeBeforeTax": "87529000", "interestExpense": "72534000", "operatingIncome": "138432000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2415000", "reportedCurrency": "USD", "netInterestIncome": "-72525000", "nonInterestIncome": "None", "operatingExpenses": "-81499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241882000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108818000", "sellingGeneralAndAdministrative": "5456000", "netIncomeFromContinuingOperations": "85114000" }, "balance": { "goodwill": "None", "inventory": "-2910999", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "3917858000", "longTermDebt": "1981174000", "shortTermDebt": "197300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "331894000", "reportedCurrency": "USD", "retainedEarnings": "-208261000", "totalLiabilities": "2138838000", "otherCurrentAssets": "-13389000", "totalCurrentAssets": "110536000", "currentLongTermDebt": "197300000", "longTermInvestments": "None", "shortTermInvestments": "3457290000", "currentNetReceivables": "85468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3807322000", "currentAccountsPayable": "37377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3417014000", "shortLongTermDebtTotal": "2178474000", "totalShareholderEquity": "1779020000", "capitalLeaseObligations": "92222000", "otherCurrentLiabilities": "3594000", "totalCurrentLiabilities": "238271000", "otherNonCurrentLiabilities": "92222000", "totalNonCurrentLiabilities": "1900567000", "cashAndShortTermInvestments": "12455000", "commonStockSharesOutstanding": "153116000", "intangibleAssetsExcludingGoodwill": "331894000", "cashAndCashEquivalentsAtCarryingValue": "12455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85114000", "profitLoss": "None", "dividendPayout": "61961000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-92000", "operatingCashflow": "147358000", "capitalExpenditures": "5051000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "685671000", "cashflowFromInvestment": "-831707000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54599000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105408000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 237479000, "cost_of_revenue": 185674000, "gross_profit": 51805000, "ebit": 125132000, "ebitda": 209126000, "pretax_income": 75105000, "tax_provision": 857000, "net_income": 69375000, "net_income_to_common": 69375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18612000, "total_current_assets": 92065000, "total_assets": 3096797000, "short_term_debt": 141100000, "long_term_debt": 1445825000, "total_debt": 1586925000, "total_liabilities": 1567877000, "total_equity": 1528920000, "shares_outstanding": 153116000, "goodwill_and_intangibles": 286258000 }, "cash_flow": { "operating_cash_flow": 128011000, "capital_expenditure": 4960000, "free_cash_flow": 132971000, "dividends_paid": 51845000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228943, "ticker_id": 525, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125132000", "ebitda": "209126000", "netIncome": "69375000", "grossProfit": "51805000", "depreciation": "None", "totalRevenue": "237479000", "costOfRevenue": "185674000", "interestIncome": "52676000", "incomeBeforeTax": "75105000", "interestExpense": "52855000", "operatingIncome": "110607000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "857000", "reportedCurrency": "USD", "netInterestIncome": "-52676000", "nonInterestIncome": "None", "operatingExpenses": "-58802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.32", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83994000", "sellingGeneralAndAdministrative": "30864000", "netIncomeFromContinuingOperations": "75105000" }, "balance": { "goodwill": "None", "inventory": "-17633000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "3096797000", "longTermDebt": "1445825000", "shortTermDebt": "141100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "286258000", "reportedCurrency": "USD", "retainedEarnings": "-155150000", "totalLiabilities": "1567877000", "otherCurrentAssets": "3180000", "totalCurrentAssets": "92065000", "currentLongTermDebt": "141100000", "longTermInvestments": "0", "shortTermInvestments": "2683746000", "currentNetReceivables": "70273000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3004732000", "currentAccountsPayable": "22269000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2641746000", "shortLongTermDebtTotal": "1586925000", "totalShareholderEquity": "1528920000", "capitalLeaseObligations": "85947000", "otherCurrentLiabilities": "9891000", "totalCurrentLiabilities": "173260000", "otherNonCurrentLiabilities": "85947000", "totalNonCurrentLiabilities": "1394617000", "cashAndShortTermInvestments": "18612000", "commonStockSharesOutstanding": "153116000", "intangibleAssetsExcludingGoodwill": "286258000", "cashAndCashEquivalentsAtCarryingValue": "18612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75105000", "profitLoss": "None", "dividendPayout": "51845000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128011000", "capitalExpenditures": "4960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "391338000", "cashflowFromInvestment": "-510459000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51845000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10204000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83690000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 237479000, "cost_of_revenue": 185674000, "gross_profit": 51805000, "research_and_development": 0.32, "selling_general_admin": 30864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125132000, "depreciation_amortisation": 83994000, "ebitda": 209126000, "interest_expense": 52855000, "interest_income": null, "other_non_operating": null, "pretax_income": 75105000, "tax_provision": 857000, "effective_tax_rate": null, "net_income": 69375000, "net_income_continuing_ops": 75105000, "net_income_to_common": 69375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18612000, "short_term_investments": 2683746000, "net_receivables": 70273000, "inventory": -17633000, "other_current_assets": null, "total_current_assets": 92065000, "net_ppe": null, "goodwill": null, "intangible_assets": 286258000, "goodwill_and_intangibles": 286258000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3004732000, "total_assets": 3096797000, "short_term_debt": 141100000, "accounts_payable": 22269000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173260000, "long_term_debt": 1445825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1394617000, "total_liabilities": 1567877000, "total_debt": 1586925000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -155150000, "total_equity": 1528920000, "shares_outstanding": 153116000, "operating_cash_flow": 128011000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4960000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -510459000, "dividends_paid": 51845000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 391338000, "free_cash_flow": 132971000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125132000", "ebitda": "209126000", "netIncome": "69375000", "grossProfit": "51805000", "depreciation": "None", "totalRevenue": "237479000", "costOfRevenue": "185674000", "interestIncome": "52676000", "incomeBeforeTax": "75105000", "interestExpense": "52855000", "operatingIncome": "110607000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "857000", "reportedCurrency": "USD", "netInterestIncome": "-52676000", "nonInterestIncome": "None", "operatingExpenses": "-58802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.32", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83994000", "sellingGeneralAndAdministrative": "30864000", "netIncomeFromContinuingOperations": "75105000" }, "balance": { "goodwill": "None", "inventory": "-17633000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "3096797000", "longTermDebt": "1445825000", "shortTermDebt": "141100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "286258000", "reportedCurrency": "USD", "retainedEarnings": "-155150000", "totalLiabilities": "1567877000", "otherCurrentAssets": "3180000", "totalCurrentAssets": "92065000", "currentLongTermDebt": "141100000", "longTermInvestments": "0", "shortTermInvestments": "2683746000", "currentNetReceivables": "70273000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3004732000", "currentAccountsPayable": "22269000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2641746000", "shortLongTermDebtTotal": "1586925000", "totalShareholderEquity": "1528920000", "capitalLeaseObligations": "85947000", "otherCurrentLiabilities": "9891000", "totalCurrentLiabilities": "173260000", "otherNonCurrentLiabilities": "85947000", "totalNonCurrentLiabilities": "1394617000", "cashAndShortTermInvestments": "18612000", "commonStockSharesOutstanding": "153116000", "intangibleAssetsExcludingGoodwill": "286258000", "cashAndCashEquivalentsAtCarryingValue": "18612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75105000", "profitLoss": "None", "dividendPayout": "51845000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128011000", "capitalExpenditures": "4960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "391338000", "cashflowFromInvestment": "-510459000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51845000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10204000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83690000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 121401000, "cost_of_revenue": 89232000, "gross_profit": 32169000, "ebit": 71963000, "ebitda": 113489000, "pretax_income": 46703000, "tax_provision": 311000, "net_income": 46365000, "net_income_to_common": 46365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20310000, "total_current_assets": 4982457000, "total_assets": 5845027000, "short_term_debt": 16341999, "long_term_debt": 2242160000, "total_debt": 2258501999, "total_liabilities": 2823678000, "total_equity": 2892460000, "shares_outstanding": 199754000, "goodwill_and_intangibles": 601744000 }, "cash_flow": { "operating_cash_flow": 76092000, "capital_expenditure": 1364000, "free_cash_flow": 77456000, "dividends_paid": 55692000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228906, "ticker_id": 525, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71963000", "ebitda": "113489000", "netIncome": "46365000", "grossProfit": "32169000", "depreciation": "None", "totalRevenue": "121401000", "costOfRevenue": "89232000", "interestIncome": "49000", "incomeBeforeTax": "46703000", "interestExpense": "25260000", "operatingIncome": "63346000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "311000", "reportedCurrency": "USD", "netInterestIncome": "-25211000", "nonInterestIncome": "None", "operatingExpenses": "-31177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89232000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41526000", "sellingGeneralAndAdministrative": "10349000", "netIncomeFromContinuingOperations": "46392000" }, "balance": { "goodwill": "339769000", "inventory": "None", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "5845027000", "longTermDebt": "2242160000", "shortTermDebt": "16341999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "261975000", "reportedCurrency": "USD", "retainedEarnings": "-630951000", "totalLiabilities": "2823678000", "otherCurrentAssets": "None", "totalCurrentAssets": "4982457000", "currentLongTermDebt": "397640000", "longTermInvestments": "None", "shortTermInvestments": "4958514000", "currentNetReceivables": "3633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "601744000", "currentAccountsPayable": "61738000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2679660000", "totalShareholderEquity": "2892460000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-61738000", "totalCurrentLiabilities": "16341999", "otherNonCurrentLiabilities": "39860000", "totalNonCurrentLiabilities": "2807336000", "cashAndShortTermInvestments": "20310000", "commonStockSharesOutstanding": "199754000", "intangibleAssetsExcludingGoodwill": "261975000", "cashAndCashEquivalentsAtCarryingValue": "20310000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46392000", "profitLoss": "None", "dividendPayout": "55692000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76092000", "capitalExpenditures": "1364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74356000", "cashflowFromInvestment": "-162411000", "stockBasedCompensation": "2566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55692000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121401000, "cost_of_revenue": 89232000, "gross_profit": 32169000, "research_and_development": null, "selling_general_admin": 10349000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71963000, "depreciation_amortisation": 41526000, "ebitda": 113489000, "interest_expense": 25260000, "interest_income": null, "other_non_operating": null, "pretax_income": 46703000, "tax_provision": 311000, "effective_tax_rate": null, "net_income": 46365000, "net_income_continuing_ops": 46392000, "net_income_to_common": 46365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20310000, "short_term_investments": 4958514000, "net_receivables": 3633000, "inventory": null, "other_current_assets": null, "total_current_assets": 4982457000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 261975000, "goodwill_and_intangibles": 601744000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 601744000, "total_assets": 5845027000, "short_term_debt": 16341999, "accounts_payable": 61738000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16341999, "long_term_debt": 2242160000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2807336000, "total_liabilities": 2823678000, "total_debt": 2258501999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -630951000, "total_equity": 2892460000, "shares_outstanding": 199754000, "operating_cash_flow": 76092000, "stock_based_compensation": 2566000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1364000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162411000, "dividends_paid": 55692000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74356000, "free_cash_flow": 77456000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71963000", "ebitda": "113489000", "netIncome": "46365000", "grossProfit": "32169000", "depreciation": "None", "totalRevenue": "121401000", "costOfRevenue": "89232000", "interestIncome": "49000", "incomeBeforeTax": "46703000", "interestExpense": "25260000", "operatingIncome": "63346000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "311000", "reportedCurrency": "USD", "netInterestIncome": "-25211000", "nonInterestIncome": "None", "operatingExpenses": "-31177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89232000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41526000", "sellingGeneralAndAdministrative": "10349000", "netIncomeFromContinuingOperations": "46392000" }, "balance": { "goodwill": "339769000", "inventory": "None", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "5845027000", "longTermDebt": "2242160000", "shortTermDebt": "16341999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "261975000", "reportedCurrency": "USD", "retainedEarnings": "-630951000", "totalLiabilities": "2823678000", "otherCurrentAssets": "None", "totalCurrentAssets": "4982457000", "currentLongTermDebt": "397640000", "longTermInvestments": "None", "shortTermInvestments": "4958514000", "currentNetReceivables": "3633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "601744000", "currentAccountsPayable": "61738000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2679660000", "totalShareholderEquity": "2892460000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-61738000", "totalCurrentLiabilities": "16341999", "otherNonCurrentLiabilities": "39860000", "totalNonCurrentLiabilities": "2807336000", "cashAndShortTermInvestments": "20310000", "commonStockSharesOutstanding": "199754000", "intangibleAssetsExcludingGoodwill": "261975000", "cashAndCashEquivalentsAtCarryingValue": "20310000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46392000", "profitLoss": "None", "dividendPayout": "55692000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76092000", "capitalExpenditures": "1364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74356000", "cashflowFromInvestment": "-162411000", "stockBasedCompensation": "2566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55692000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40511000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 119398000, "cost_of_revenue": 89818000, "gross_profit": 29580000, "ebit": 64089000, "ebitda": 105857000, "pretax_income": 35420000, "tax_provision": 392000, "net_income": 33126000, "net_income_to_common": 33126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30540000, "total_current_assets": 4856450000, "total_assets": 5717267000, "short_term_debt": 16843000, "long_term_debt": 2507682000, "total_debt": 2524525000, "total_liabilities": 2683806000, "total_equity": 2901995000, "shares_outstanding": 197935000, "goodwill_and_intangibles": 607779000 }, "cash_flow": { "operating_cash_flow": 84567000, "capital_expenditure": 6584000, "free_cash_flow": 91151000, "dividends_paid": 54923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228907, "ticker_id": 525, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64089000", "ebitda": "105857000", "netIncome": "33126000", "grossProfit": "29580000", "depreciation": "None", "totalRevenue": "119398000", "costOfRevenue": "89818000", "interestIncome": "28863000", "incomeBeforeTax": "35420000", "interestExpense": "25051000", "operatingIncome": "60579000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "392000", "reportedCurrency": "USD", "netInterestIncome": "-25065000", "nonInterestIncome": "None", "operatingExpenses": "-30999000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41768000", "sellingGeneralAndAdministrative": "9666000", "netIncomeFromContinuingOperations": "35027000" }, "balance": { "goodwill": "339769000", "inventory": "None", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "5717267000", "longTermDebt": "2507682000", "shortTermDebt": "16843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "268010000", "reportedCurrency": "USD", "retainedEarnings": "-620221000", "totalLiabilities": "2683806000", "otherCurrentAssets": "None", "totalCurrentAssets": "4856450000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4821506000", "currentNetReceivables": "4404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "607779000", "currentAccountsPayable": "60081000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4833305000", "shortLongTermDebtTotal": "2615354000", "totalShareholderEquity": "2901995000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-60081000", "totalCurrentLiabilities": "16843000", "otherNonCurrentLiabilities": "41527000", "totalNonCurrentLiabilities": "2666963000", "cashAndShortTermInvestments": "30540000", "commonStockSharesOutstanding": "197935000", "intangibleAssetsExcludingGoodwill": "268010000", "cashAndCashEquivalentsAtCarryingValue": "30540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35028000", "profitLoss": "None", "dividendPayout": "54923000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84567000", "capitalExpenditures": "6584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "150381000", "cashflowFromInvestment": "-284626000", "stockBasedCompensation": "2491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54923000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "215000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119398000, "cost_of_revenue": 89818000, "gross_profit": 29580000, "research_and_development": null, "selling_general_admin": 9666000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64089000, "depreciation_amortisation": 41768000, "ebitda": 105857000, "interest_expense": 25051000, "interest_income": null, "other_non_operating": null, "pretax_income": 35420000, "tax_provision": 392000, "effective_tax_rate": null, "net_income": 33126000, "net_income_continuing_ops": 35027000, "net_income_to_common": 33126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30540000, "short_term_investments": 4821506000, "net_receivables": 4404000, "inventory": null, "other_current_assets": null, "total_current_assets": 4856450000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 268010000, "goodwill_and_intangibles": 607779000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 607779000, "total_assets": 5717267000, "short_term_debt": 16843000, "accounts_payable": 60081000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16843000, "long_term_debt": 2507682000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2666963000, "total_liabilities": 2683806000, "total_debt": 2524525000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -620221000, "total_equity": 2901995000, "shares_outstanding": 197935000, "operating_cash_flow": 84567000, "stock_based_compensation": 2491000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6584000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -284626000, "dividends_paid": 54923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 150381000, "free_cash_flow": 91151000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64089000", "ebitda": "105857000", "netIncome": "33126000", "grossProfit": "29580000", "depreciation": "None", "totalRevenue": "119398000", "costOfRevenue": "89818000", "interestIncome": "28863000", "incomeBeforeTax": "35420000", "interestExpense": "25051000", "operatingIncome": "60579000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "392000", "reportedCurrency": "USD", "netInterestIncome": "-25065000", "nonInterestIncome": "None", "operatingExpenses": "-30999000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41768000", "sellingGeneralAndAdministrative": "9666000", "netIncomeFromContinuingOperations": "35027000" }, "balance": { "goodwill": "339769000", "inventory": "None", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "5717267000", "longTermDebt": "2507682000", "shortTermDebt": "16843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "268010000", "reportedCurrency": "USD", "retainedEarnings": "-620221000", "totalLiabilities": "2683806000", "otherCurrentAssets": "None", "totalCurrentAssets": "4856450000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4821506000", "currentNetReceivables": "4404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "607779000", "currentAccountsPayable": "60081000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4833305000", "shortLongTermDebtTotal": "2615354000", "totalShareholderEquity": "2901995000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-60081000", "totalCurrentLiabilities": "16843000", "otherNonCurrentLiabilities": "41527000", "totalNonCurrentLiabilities": "2666963000", "cashAndShortTermInvestments": "30540000", "commonStockSharesOutstanding": "197935000", "intangibleAssetsExcludingGoodwill": "268010000", "cashAndCashEquivalentsAtCarryingValue": "30540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35028000", "profitLoss": "None", "dividendPayout": "54923000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84567000", "capitalExpenditures": "6584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "150381000", "cashflowFromInvestment": "-284626000", "stockBasedCompensation": "2491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54923000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "215000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40751000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 114932000, "cost_of_revenue": 86690000, "gross_profit": 28242000, "ebit": 52772000, "ebitda": 93018000, "pretax_income": 25961000, "tax_provision": 208000, "net_income": 25154000, "net_income_to_common": 25154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81966000, "total_current_assets": 260406000, "total_assets": 5519271000, "short_term_debt": 95824000, "long_term_debt": 2242033000, "total_debt": 2337857000, "total_liabilities": 2506762000, "total_equity": 2884658000, "shares_outstanding": 197632000, "goodwill_and_intangibles": 597914000 }, "cash_flow": { "operating_cash_flow": 64190000, "capital_expenditure": 6166000, "free_cash_flow": 70356000, "dividends_paid": 52497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228909, "ticker_id": 525, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52772000", "ebitda": "93018000", "netIncome": "25154000", "grossProfit": "28242000", "depreciation": "None", "totalRevenue": "114932000", "costOfRevenue": "86690000", "interestIncome": "182000", "incomeBeforeTax": "25961000", "interestExpense": "28230000", "operatingIncome": "57749000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "208000", "reportedCurrency": "USD", "netInterestIncome": "-28048000", "nonInterestIncome": "None", "operatingExpenses": "-29507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40246000", "sellingGeneralAndAdministrative": "9974000", "netIncomeFromContinuingOperations": "27065000" }, "balance": { "goodwill": "339769000", "inventory": "None", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5519271000", "longTermDebt": "2242033000", "shortTermDebt": "95824000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "258145000", "reportedCurrency": "USD", "retainedEarnings": "-597571000", "totalLiabilities": "2506762000", "otherCurrentAssets": "None", "totalCurrentAssets": "260406000", "currentLongTermDebt": "95824000", "longTermInvestments": "None", "shortTermInvestments": "4821506000", "currentNetReceivables": "178440000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5258865000", "currentAccountsPayable": "55662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4593474000", "shortLongTermDebtTotal": "2380953000", "totalShareholderEquity": "2884658000", "capitalLeaseObligations": "43096000", "otherCurrentLiabilities": "68153000", "totalCurrentLiabilities": "219639000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2287123000", "cashAndShortTermInvestments": "81966000", "commonStockSharesOutstanding": "197632000", "intangibleAssetsExcludingGoodwill": "258145000", "cashAndCashEquivalentsAtCarryingValue": "81966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27065000", "profitLoss": "None", "dividendPayout": "52497000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64190000", "capitalExpenditures": "6166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "171208000", "cashflowFromInvestment": "-174054000", "stockBasedCompensation": "2488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114932000, "cost_of_revenue": 86690000, "gross_profit": 28242000, "research_and_development": null, "selling_general_admin": 9974000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52772000, "depreciation_amortisation": 40246000, "ebitda": 93018000, "interest_expense": 28230000, "interest_income": null, "other_non_operating": null, "pretax_income": 25961000, "tax_provision": 208000, "effective_tax_rate": null, "net_income": 25154000, "net_income_continuing_ops": 27065000, "net_income_to_common": 25154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81966000, "short_term_investments": 4821506000, "net_receivables": 178440000, "inventory": null, "other_current_assets": null, "total_current_assets": 260406000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 258145000, "goodwill_and_intangibles": 597914000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5258865000, "total_assets": 5519271000, "short_term_debt": 95824000, "accounts_payable": 55662000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219639000, "long_term_debt": 2242033000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2287123000, "total_liabilities": 2506762000, "total_debt": 2337857000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -597571000, "total_equity": 2884658000, "shares_outstanding": 197632000, "operating_cash_flow": 64190000, "stock_based_compensation": 2488000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6166000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174054000, "dividends_paid": 52497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 171208000, "free_cash_flow": 70356000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52772000", "ebitda": "93018000", "netIncome": "25154000", "grossProfit": "28242000", "depreciation": "None", "totalRevenue": "114932000", "costOfRevenue": "86690000", "interestIncome": "182000", "incomeBeforeTax": "25961000", "interestExpense": "28230000", "operatingIncome": "57749000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "208000", "reportedCurrency": "USD", "netInterestIncome": "-28048000", "nonInterestIncome": "None", "operatingExpenses": "-29507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40246000", "sellingGeneralAndAdministrative": "9974000", "netIncomeFromContinuingOperations": "27065000" }, "balance": { "goodwill": "339769000", "inventory": "None", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5519271000", "longTermDebt": "2242033000", "shortTermDebt": "95824000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "258145000", "reportedCurrency": "USD", "retainedEarnings": "-597571000", "totalLiabilities": "2506762000", "otherCurrentAssets": "None", "totalCurrentAssets": "260406000", "currentLongTermDebt": "95824000", "longTermInvestments": "None", "shortTermInvestments": "4821506000", "currentNetReceivables": "178440000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5258865000", "currentAccountsPayable": "55662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4593474000", "shortLongTermDebtTotal": "2380953000", "totalShareholderEquity": "2884658000", "capitalLeaseObligations": "43096000", "otherCurrentLiabilities": "68153000", "totalCurrentLiabilities": "219639000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2287123000", "cashAndShortTermInvestments": "81966000", "commonStockSharesOutstanding": "197632000", "intangibleAssetsExcludingGoodwill": "258145000", "cashAndCashEquivalentsAtCarryingValue": "81966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27065000", "profitLoss": "None", "dividendPayout": "52497000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64190000", "capitalExpenditures": "6166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "171208000", "cashflowFromInvestment": "-174054000", "stockBasedCompensation": "2488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39048000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 113036000, "cost_of_revenue": 90153000, "gross_profit": 22883000, "ebit": 49323000, "ebitda": 91898000, "pretax_income": 23474000, "tax_provision": 199000, "net_income": 23605000, "net_income_to_common": 23605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20784000, "total_current_assets": 196699000, "total_assets": 5326679000, "short_term_debt": 197880000, "long_term_debt": 1916154000, "total_debt": 2114034000, "total_liabilities": 2290858000, "total_equity": 2906693000, "shares_outstanding": 196975000, "goodwill_and_intangibles": 596444000 }, "cash_flow": { "operating_cash_flow": 79280000, "capital_expenditure": 2608000, "free_cash_flow": 81888000, "dividends_paid": 55159000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228910, "ticker_id": 525, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49323000", "ebitda": "91898000", "netIncome": "23605000", "grossProfit": "22883000", "depreciation": "None", "totalRevenue": "113036000", "costOfRevenue": "90153000", "interestIncome": "122000", "incomeBeforeTax": "23474000", "interestExpense": "21112000", "operatingIncome": "55837000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "199000", "reportedCurrency": "USD", "netInterestIncome": "-20990000", "nonInterestIncome": "None", "operatingExpenses": "-32954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42575000", "sellingGeneralAndAdministrative": "9570000", "netIncomeFromContinuingOperations": "19830000" }, "balance": { "goodwill": "339769000", "inventory": "None", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5326679000", "longTermDebt": "1916154000", "shortTermDebt": "197880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "256675000", "reportedCurrency": "USD", "retainedEarnings": "-571302000", "totalLiabilities": "2290858000", "otherCurrentAssets": "None", "totalCurrentAssets": "196699000", "currentLongTermDebt": "197880000", "longTermInvestments": "None", "shortTermInvestments": "4454231000", "currentNetReceivables": "175915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5129980000", "currentAccountsPayable": "57409000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4466388000", "shortLongTermDebtTotal": "2158831000", "totalShareholderEquity": "2906693000", "capitalLeaseObligations": "44797000", "otherCurrentLiabilities": "66993000", "totalCurrentLiabilities": "322282000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1968576000", "cashAndShortTermInvestments": "20784000", "commonStockSharesOutstanding": "196975000", "intangibleAssetsExcludingGoodwill": "256675000", "cashAndCashEquivalentsAtCarryingValue": "20784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19830000", "profitLoss": "None", "dividendPayout": "55159000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79280000", "capitalExpenditures": "2608000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62921000", "cashflowFromInvestment": "-131258000", "stockBasedCompensation": "2471000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55159000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 113036000, "cost_of_revenue": 90153000, "gross_profit": 22883000, "research_and_development": null, "selling_general_admin": 9570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49323000, "depreciation_amortisation": 42575000, "ebitda": 91898000, "interest_expense": 21112000, "interest_income": null, "other_non_operating": null, "pretax_income": 23474000, "tax_provision": 199000, "effective_tax_rate": null, "net_income": 23605000, "net_income_continuing_ops": 19830000, "net_income_to_common": 23605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20784000, "short_term_investments": 4454231000, "net_receivables": 175915000, "inventory": null, "other_current_assets": null, "total_current_assets": 196699000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 256675000, "goodwill_and_intangibles": 596444000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5129980000, "total_assets": 5326679000, "short_term_debt": 197880000, "accounts_payable": 57409000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 322282000, "long_term_debt": 1916154000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1968576000, "total_liabilities": 2290858000, "total_debt": 2114034000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -571302000, "total_equity": 2906693000, "shares_outstanding": 196975000, "operating_cash_flow": 79280000, "stock_based_compensation": 2471000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2608000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131258000, "dividends_paid": 55159000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 62921000, "free_cash_flow": 81888000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49323000", "ebitda": "91898000", "netIncome": "23605000", "grossProfit": "22883000", "depreciation": "None", "totalRevenue": "113036000", "costOfRevenue": "90153000", "interestIncome": "122000", "incomeBeforeTax": "23474000", "interestExpense": "21112000", "operatingIncome": "55837000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "199000", "reportedCurrency": "USD", "netInterestIncome": "-20990000", "nonInterestIncome": "None", "operatingExpenses": "-32954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42575000", "sellingGeneralAndAdministrative": "9570000", "netIncomeFromContinuingOperations": "19830000" }, "balance": { "goodwill": "339769000", "inventory": "None", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5326679000", "longTermDebt": "1916154000", "shortTermDebt": "197880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "256675000", "reportedCurrency": "USD", "retainedEarnings": "-571302000", "totalLiabilities": "2290858000", "otherCurrentAssets": "None", "totalCurrentAssets": "196699000", "currentLongTermDebt": "197880000", "longTermInvestments": "None", "shortTermInvestments": "4454231000", "currentNetReceivables": "175915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5129980000", "currentAccountsPayable": "57409000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4466388000", "shortLongTermDebtTotal": "2158831000", "totalShareholderEquity": "2906693000", "capitalLeaseObligations": "44797000", "otherCurrentLiabilities": "66993000", "totalCurrentLiabilities": "322282000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1968576000", "cashAndShortTermInvestments": "20784000", "commonStockSharesOutstanding": "196975000", "intangibleAssetsExcludingGoodwill": "256675000", "cashAndCashEquivalentsAtCarryingValue": "20784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19830000", "profitLoss": "None", "dividendPayout": "55159000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79280000", "capitalExpenditures": "2608000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62921000", "cashflowFromInvestment": "-131258000", "stockBasedCompensation": "2471000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55159000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41384000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 111775000, "cost_of_revenue": 84482000, "gross_profit": 27293000, "ebit": 43142000, "ebitda": 82639000, "pretax_income": 18335000, "tax_provision": 355000, "net_income": 17229999, "net_income_to_common": 17229999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9605000, "total_current_assets": 178622000, "total_assets": 5237186000, "short_term_debt": 174122000, "long_term_debt": 1816017000, "total_debt": 1990139000, "total_liabilities": 2156372000, "total_equity": 2949734000, "shares_outstanding": 196898000, "goodwill_and_intangibles": 603845000 }, "cash_flow": { "operating_cash_flow": 71459000, "capital_expenditure": 14348000, "free_cash_flow": 85807000, "dividends_paid": 56196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228911, "ticker_id": 525, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43142000", "ebitda": "82639000", "netIncome": "17229999", "grossProfit": "27293000", "depreciation": "None", "totalRevenue": "111775000", "costOfRevenue": "84482000", "interestIncome": "99000", "incomeBeforeTax": "18335000", "interestExpense": "20074000", "operatingIncome": "54033000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "355000", "reportedCurrency": "USD", "netInterestIncome": "-19975000", "nonInterestIncome": "None", "operatingExpenses": "-26740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39497000", "sellingGeneralAndAdministrative": "9672000", "netIncomeFromContinuingOperations": "17493000" }, "balance": { "goodwill": "339769000", "inventory": "None", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5237186000", "longTermDebt": "1816017000", "shortTermDebt": "174122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "264076000", "reportedCurrency": "USD", "retainedEarnings": "-536074000", "totalLiabilities": "2156372000", "otherCurrentAssets": "4206342000", "totalCurrentAssets": "178622000", "currentLongTermDebt": "174122000", "longTermInvestments": "None", "shortTermInvestments": "4372778000", "currentNetReceivables": "169017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5058564000", "currentAccountsPayable": "48424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4385110000", "shortLongTermDebtTotal": "2036976000", "totalShareholderEquity": "2949734000", "capitalLeaseObligations": "46837000", "otherCurrentLiabilities": "67619000", "totalCurrentLiabilities": "290165000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1866207000", "cashAndShortTermInvestments": "9605000", "commonStockSharesOutstanding": "196898000", "intangibleAssetsExcludingGoodwill": "264076000", "cashAndCashEquivalentsAtCarryingValue": "9605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17493000", "profitLoss": "None", "dividendPayout": "56196000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71459000", "capitalExpenditures": "14348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8916000", "cashflowFromInvestment": "-85335000", "stockBasedCompensation": "2147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38433000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111775000, "cost_of_revenue": 84482000, "gross_profit": 27293000, "research_and_development": null, "selling_general_admin": 9672000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43142000, "depreciation_amortisation": 39497000, "ebitda": 82639000, "interest_expense": 20074000, "interest_income": null, "other_non_operating": null, "pretax_income": 18335000, "tax_provision": 355000, "effective_tax_rate": null, "net_income": 17229999, "net_income_continuing_ops": 17493000, "net_income_to_common": 17229999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9605000, "short_term_investments": 4372778000, "net_receivables": 169017000, "inventory": null, "other_current_assets": null, "total_current_assets": 178622000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 264076000, "goodwill_and_intangibles": 603845000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5058564000, "total_assets": 5237186000, "short_term_debt": 174122000, "accounts_payable": 48424000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 290165000, "long_term_debt": 1816017000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1866207000, "total_liabilities": 2156372000, "total_debt": 1990139000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -536074000, "total_equity": 2949734000, "shares_outstanding": 196898000, "operating_cash_flow": 71459000, "stock_based_compensation": 2147000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14348000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85335000, "dividends_paid": 56196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8916000, "free_cash_flow": 85807000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43142000", "ebitda": "82639000", "netIncome": "17229999", "grossProfit": "27293000", "depreciation": "None", "totalRevenue": "111775000", "costOfRevenue": "84482000", "interestIncome": "99000", "incomeBeforeTax": "18335000", "interestExpense": "20074000", "operatingIncome": "54033000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "355000", "reportedCurrency": "USD", "netInterestIncome": "-19975000", "nonInterestIncome": "None", "operatingExpenses": "-26740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39497000", "sellingGeneralAndAdministrative": "9672000", "netIncomeFromContinuingOperations": "17493000" }, "balance": { "goodwill": "339769000", "inventory": "None", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5237186000", "longTermDebt": "1816017000", "shortTermDebt": "174122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "264076000", "reportedCurrency": "USD", "retainedEarnings": "-536074000", "totalLiabilities": "2156372000", "otherCurrentAssets": "4206342000", "totalCurrentAssets": "178622000", "currentLongTermDebt": "174122000", "longTermInvestments": "None", "shortTermInvestments": "4372778000", "currentNetReceivables": "169017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5058564000", "currentAccountsPayable": "48424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4385110000", "shortLongTermDebtTotal": "2036976000", "totalShareholderEquity": "2949734000", "capitalLeaseObligations": "46837000", "otherCurrentLiabilities": "67619000", "totalCurrentLiabilities": "290165000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1866207000", "cashAndShortTermInvestments": "9605000", "commonStockSharesOutstanding": "196898000", "intangibleAssetsExcludingGoodwill": "264076000", "cashAndCashEquivalentsAtCarryingValue": "9605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17493000", "profitLoss": "None", "dividendPayout": "56196000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71459000", "capitalExpenditures": "14348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8916000", "cashflowFromInvestment": "-85335000", "stockBasedCompensation": "2147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38433000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 112889000, "cost_of_revenue": 92738000, "gross_profit": 20151000, "ebit": 49001000, "ebitda": 91988000, "pretax_income": 23435000, "tax_provision": 527000, "net_income": 21691000, "net_income_to_common": 21691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14845000, "total_current_assets": 180843000, "total_assets": 5216417000, "short_term_debt": 20195000, "long_term_debt": 1913125000, "total_debt": 1933320000, "total_liabilities": 2074993000, "total_equity": 3003745000, "shares_outstanding": 196697000, "goodwill_and_intangibles": 607407000 }, "cash_flow": { "operating_cash_flow": 63911000, "capital_expenditure": 6443000, "free_cash_flow": 70354000, "dividends_paid": 54838000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228912, "ticker_id": 525, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49001000", "ebitda": "91988000", "netIncome": "21691000", "grossProfit": "20151000", "depreciation": "None", "totalRevenue": "112889000", "costOfRevenue": "92738000", "interestIncome": "42000", "incomeBeforeTax": "23435000", "interestExpense": "19565000", "operatingIncome": "52451000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "527000", "reportedCurrency": "USD", "netInterestIncome": "-19523000", "nonInterestIncome": "None", "operatingExpenses": "-32300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42987000", "sellingGeneralAndAdministrative": "9928000", "netIncomeFromContinuingOperations": "27607000" }, "balance": { "goodwill": "339769000", "inventory": "None", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5216417000", "longTermDebt": "1913125000", "shortTermDebt": "20195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "267638000", "reportedCurrency": "USD", "retainedEarnings": "-496543000", "totalLiabilities": "2074993000", "otherCurrentAssets": "1148000", "totalCurrentAssets": "180843000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4340363000", "currentNetReceivables": "165998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5035574000", "currentAccountsPayable": "48983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4350602000", "shortLongTermDebtTotal": "1913125000", "totalShareholderEquity": "3003745000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64154000", "totalCurrentLiabilities": "113137000", "otherNonCurrentLiabilities": "48731000", "totalNonCurrentLiabilities": "1961856000", "cashAndShortTermInvestments": "14845000", "commonStockSharesOutstanding": "196697000", "intangibleAssetsExcludingGoodwill": "267638000", "cashAndCashEquivalentsAtCarryingValue": "14845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27607000", "profitLoss": "None", "dividendPayout": "54838000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63911000", "capitalExpenditures": "6443000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86474000", "cashflowFromInvestment": "27338000", "stockBasedCompensation": "1978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54838000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41995000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 112889000, "cost_of_revenue": 92738000, "gross_profit": 20151000, "research_and_development": null, "selling_general_admin": 9928000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49001000, "depreciation_amortisation": 42987000, "ebitda": 91988000, "interest_expense": 19565000, "interest_income": null, "other_non_operating": null, "pretax_income": 23435000, "tax_provision": 527000, "effective_tax_rate": null, "net_income": 21691000, "net_income_continuing_ops": 27607000, "net_income_to_common": 21691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14845000, "short_term_investments": 4340363000, "net_receivables": 165998000, "inventory": null, "other_current_assets": null, "total_current_assets": 180843000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 267638000, "goodwill_and_intangibles": 607407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5035574000, "total_assets": 5216417000, "short_term_debt": 20195000, "accounts_payable": 48983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113137000, "long_term_debt": 1913125000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1961856000, "total_liabilities": 2074993000, "total_debt": 1933320000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -496543000, "total_equity": 3003745000, "shares_outstanding": 196697000, "operating_cash_flow": 63911000, "stock_based_compensation": 1978000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6443000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 27338000, "dividends_paid": 54838000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86474000, "free_cash_flow": 70354000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49001000", "ebitda": "91988000", "netIncome": "21691000", "grossProfit": "20151000", "depreciation": "None", "totalRevenue": "112889000", "costOfRevenue": "92738000", "interestIncome": "42000", "incomeBeforeTax": "23435000", "interestExpense": "19565000", "operatingIncome": "52451000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "527000", "reportedCurrency": "USD", "netInterestIncome": "-19523000", "nonInterestIncome": "None", "operatingExpenses": "-32300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42987000", "sellingGeneralAndAdministrative": "9928000", "netIncomeFromContinuingOperations": "27607000" }, "balance": { "goodwill": "339769000", "inventory": "None", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5216417000", "longTermDebt": "1913125000", "shortTermDebt": "20195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "267638000", "reportedCurrency": "USD", "retainedEarnings": "-496543000", "totalLiabilities": "2074993000", "otherCurrentAssets": "1148000", "totalCurrentAssets": "180843000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4340363000", "currentNetReceivables": "165998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5035574000", "currentAccountsPayable": "48983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4350602000", "shortLongTermDebtTotal": "1913125000", "totalShareholderEquity": "3003745000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64154000", "totalCurrentLiabilities": "113137000", "otherNonCurrentLiabilities": "48731000", "totalNonCurrentLiabilities": "1961856000", "cashAndShortTermInvestments": "14845000", "commonStockSharesOutstanding": "196697000", "intangibleAssetsExcludingGoodwill": "267638000", "cashAndCashEquivalentsAtCarryingValue": "14845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27607000", "profitLoss": "None", "dividendPayout": "54838000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63911000", "capitalExpenditures": "6443000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86474000", "cashflowFromInvestment": "27338000", "stockBasedCompensation": "1978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54838000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41995000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 109827000, "cost_of_revenue": 83046000, "gross_profit": 26781000, "ebit": 63725000, "ebitda": 101741000, "pretax_income": 37919000, "tax_provision": -291000, "net_income": 36550000, "net_income_to_common": 36550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8999000, "total_current_assets": 169473000, "total_assets": 5263286000, "short_term_debt": 125482000, "long_term_debt": 1820178000, "total_debt": 1945660000, "total_liabilities": 2124927000, "total_equity": 2999074000, "shares_outstanding": 196932000, "goodwill_and_intangibles": 616580000 }, "cash_flow": { "operating_cash_flow": 67303000, "capital_expenditure": 7048000, "free_cash_flow": 74351000, "dividends_paid": 53537000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228914, "ticker_id": 525, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63725000", "ebitda": "101741000", "netIncome": "36550000", "grossProfit": "26781000", "depreciation": "None", "totalRevenue": "109827000", "costOfRevenue": "83046000", "interestIncome": "70000", "incomeBeforeTax": "37919000", "interestExpense": "18178000", "operatingIncome": "54645000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-291000", "reportedCurrency": "USD", "netInterestIncome": "-18108000", "nonInterestIncome": "None", "operatingExpenses": "-27864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83046000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38016000", "sellingGeneralAndAdministrative": "8722000", "netIncomeFromContinuingOperations": "37268000" }, "balance": { "goodwill": "339769000", "inventory": "11123000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5263286000", "longTermDebt": "1820178000", "shortTermDebt": "125482000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "276811000", "reportedCurrency": "USD", "retainedEarnings": "-467922000", "totalLiabilities": "2124927000", "otherCurrentAssets": "-11123000", "totalCurrentAssets": "169473000", "currentLongTermDebt": "125482000", "longTermInvestments": "None", "shortTermInvestments": "4374412000", "currentNetReceivables": "160474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5093813000", "currentAccountsPayable": "47651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4374412000", "shortLongTermDebtTotal": "1996421000", "totalShareholderEquity": "2999074000", "capitalLeaseObligations": "50761000", "otherCurrentLiabilities": "67805000", "totalCurrentLiabilities": "240938000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1883989000", "cashAndShortTermInvestments": "8999000", "commonStockSharesOutstanding": "196932000", "intangibleAssetsExcludingGoodwill": "276811000", "cashAndCashEquivalentsAtCarryingValue": "8999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35608000", "profitLoss": "None", "dividendPayout": "53537000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67303000", "capitalExpenditures": "7048000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11363000", "cashflowFromInvestment": "-64617999", "stockBasedCompensation": "1829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53537000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109827000, "cost_of_revenue": 83046000, "gross_profit": 26781000, "research_and_development": null, "selling_general_admin": 8722000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63725000, "depreciation_amortisation": 38016000, "ebitda": 101741000, "interest_expense": 18178000, "interest_income": null, "other_non_operating": null, "pretax_income": 37919000, "tax_provision": -291000, "effective_tax_rate": null, "net_income": 36550000, "net_income_continuing_ops": 37268000, "net_income_to_common": 36550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8999000, "short_term_investments": 4374412000, "net_receivables": 160474000, "inventory": 11123000, "other_current_assets": null, "total_current_assets": 169473000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 276811000, "goodwill_and_intangibles": 616580000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5093813000, "total_assets": 5263286000, "short_term_debt": 125482000, "accounts_payable": 47651000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240938000, "long_term_debt": 1820178000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1883989000, "total_liabilities": 2124927000, "total_debt": 1945660000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -467922000, "total_equity": 2999074000, "shares_outstanding": 196932000, "operating_cash_flow": 67303000, "stock_based_compensation": 1829000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7048000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64617999, "dividends_paid": 53537000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11363000, "free_cash_flow": 74351000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63725000", "ebitda": "101741000", "netIncome": "36550000", "grossProfit": "26781000", "depreciation": "None", "totalRevenue": "109827000", "costOfRevenue": "83046000", "interestIncome": "70000", "incomeBeforeTax": "37919000", "interestExpense": "18178000", "operatingIncome": "54645000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-291000", "reportedCurrency": "USD", "netInterestIncome": "-18108000", "nonInterestIncome": "None", "operatingExpenses": "-27864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83046000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38016000", "sellingGeneralAndAdministrative": "8722000", "netIncomeFromContinuingOperations": "37268000" }, "balance": { "goodwill": "339769000", "inventory": "11123000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5263286000", "longTermDebt": "1820178000", "shortTermDebt": "125482000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "276811000", "reportedCurrency": "USD", "retainedEarnings": "-467922000", "totalLiabilities": "2124927000", "otherCurrentAssets": "-11123000", "totalCurrentAssets": "169473000", "currentLongTermDebt": "125482000", "longTermInvestments": "None", "shortTermInvestments": "4374412000", "currentNetReceivables": "160474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5093813000", "currentAccountsPayable": "47651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4374412000", "shortLongTermDebtTotal": "1996421000", "totalShareholderEquity": "2999074000", "capitalLeaseObligations": "50761000", "otherCurrentLiabilities": "67805000", "totalCurrentLiabilities": "240938000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1883989000", "cashAndShortTermInvestments": "8999000", "commonStockSharesOutstanding": "196932000", "intangibleAssetsExcludingGoodwill": "276811000", "cashAndCashEquivalentsAtCarryingValue": "8999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35608000", "profitLoss": "None", "dividendPayout": "53537000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67303000", "capitalExpenditures": "7048000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11363000", "cashflowFromInvestment": "-64617999", "stockBasedCompensation": "1829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53537000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38016000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 106939000, "cost_of_revenue": 80111000, "gross_profit": 26828000, "ebit": 61096000, "ebitda": 98500000, "pretax_income": 35720000, "tax_provision": 531000, "net_income": 34581000, "net_income_to_common": 34581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18282000, "total_current_assets": 174437000, "total_assets": 5264557000, "short_term_debt": 79096000, "long_term_debt": 1820231000, "total_debt": 1899327000, "total_liabilities": 2067147000, "total_equity": 3054802000, "shares_outstanding": 196470000, "goodwill_and_intangibles": 622317000 }, "cash_flow": { "operating_cash_flow": 74172000, "capital_expenditure": 172000, "free_cash_flow": 74344000, "dividends_paid": 53937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228915, "ticker_id": 525, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61096000", "ebitda": "98500000", "netIncome": "34581000", "grossProfit": "26828000", "depreciation": "None", "totalRevenue": "106939000", "costOfRevenue": "80111000", "interestIncome": "649000", "incomeBeforeTax": "35720000", "interestExpense": "17757000", "operatingIncome": "53296000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "531000", "reportedCurrency": "USD", "netInterestIncome": "-17108000", "nonInterestIncome": "None", "operatingExpenses": "-26468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37404000", "sellingGeneralAndAdministrative": "9904000", "netIncomeFromContinuingOperations": "35937000" }, "balance": { "goodwill": "339769000", "inventory": "-56444000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5264557000", "longTermDebt": "1820231000", "shortTermDebt": "79096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "282548000", "reportedCurrency": "USD", "retainedEarnings": "-449893000", "totalLiabilities": "2067147000", "otherCurrentAssets": "209995000", "totalCurrentAssets": "174437000", "currentLongTermDebt": "79096000", "longTermInvestments": "None", "shortTermInvestments": "56444000", "currentNetReceivables": "156155000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5090120000", "currentAccountsPayable": "42635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1952451000", "totalShareholderEquity": "3054802000", "capitalLeaseObligations": "53124000", "otherCurrentLiabilities": "72061000", "totalCurrentLiabilities": "193792000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1873355000", "cashAndShortTermInvestments": "18282000", "commonStockSharesOutstanding": "196470000", "intangibleAssetsExcludingGoodwill": "282548000", "cashAndCashEquivalentsAtCarryingValue": "18282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35329000", "profitLoss": "None", "dividendPayout": "53937000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74172000", "capitalExpenditures": "172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51346000", "cashflowFromInvestment": "-225708000", "stockBasedCompensation": "2073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-230000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106939000, "cost_of_revenue": 80111000, "gross_profit": 26828000, "research_and_development": null, "selling_general_admin": 9904000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61096000, "depreciation_amortisation": 37404000, "ebitda": 98500000, "interest_expense": 17757000, "interest_income": null, "other_non_operating": null, "pretax_income": 35720000, "tax_provision": 531000, "effective_tax_rate": null, "net_income": 34581000, "net_income_continuing_ops": 35937000, "net_income_to_common": 34581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18282000, "short_term_investments": 56444000, "net_receivables": 156155000, "inventory": -56444000, "other_current_assets": null, "total_current_assets": 174437000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 282548000, "goodwill_and_intangibles": 622317000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5090120000, "total_assets": 5264557000, "short_term_debt": 79096000, "accounts_payable": 42635000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193792000, "long_term_debt": 1820231000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1873355000, "total_liabilities": 2067147000, "total_debt": 1899327000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -449893000, "total_equity": 3054802000, "shares_outstanding": 196470000, "operating_cash_flow": 74172000, "stock_based_compensation": 2073000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225708000, "dividends_paid": 53937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51346000, "free_cash_flow": 74344000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61096000", "ebitda": "98500000", "netIncome": "34581000", "grossProfit": "26828000", "depreciation": "None", "totalRevenue": "106939000", "costOfRevenue": "80111000", "interestIncome": "649000", "incomeBeforeTax": "35720000", "interestExpense": "17757000", "operatingIncome": "53296000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "531000", "reportedCurrency": "USD", "netInterestIncome": "-17108000", "nonInterestIncome": "None", "operatingExpenses": "-26468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37404000", "sellingGeneralAndAdministrative": "9904000", "netIncomeFromContinuingOperations": "35937000" }, "balance": { "goodwill": "339769000", "inventory": "-56444000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5264557000", "longTermDebt": "1820231000", "shortTermDebt": "79096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "282548000", "reportedCurrency": "USD", "retainedEarnings": "-449893000", "totalLiabilities": "2067147000", "otherCurrentAssets": "209995000", "totalCurrentAssets": "174437000", "currentLongTermDebt": "79096000", "longTermInvestments": "None", "shortTermInvestments": "56444000", "currentNetReceivables": "156155000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5090120000", "currentAccountsPayable": "42635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1952451000", "totalShareholderEquity": "3054802000", "capitalLeaseObligations": "53124000", "otherCurrentLiabilities": "72061000", "totalCurrentLiabilities": "193792000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1873355000", "cashAndShortTermInvestments": "18282000", "commonStockSharesOutstanding": "196470000", "intangibleAssetsExcludingGoodwill": "282548000", "cashAndCashEquivalentsAtCarryingValue": "18282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35329000", "profitLoss": "None", "dividendPayout": "53937000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74172000", "capitalExpenditures": "172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51346000", "cashflowFromInvestment": "-225708000", "stockBasedCompensation": "2073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-230000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37404000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 109118000, "cost_of_revenue": 81204000, "gross_profit": 27914000, "ebit": 93014999, "ebitda": 130786999, "pretax_income": 66888999, "tax_provision": 408000, "net_income": 63418000, "net_income_to_common": 63418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221740000, "total_current_assets": 371779000, "total_assets": 5269655000, "short_term_debt": 73820000, "long_term_debt": 1820275000, "total_debt": 1894095000, "total_liabilities": 2051951000, "total_equity": 3073622000, "shares_outstanding": 196417000, "goodwill_and_intangibles": 613019000 }, "cash_flow": { "operating_cash_flow": 70867000, "capital_expenditure": 3132000, "free_cash_flow": 73999000, "dividends_paid": 54448000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228916, "ticker_id": 525, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93014999", "ebitda": "130786999", "netIncome": "63418000", "grossProfit": "27914000", "depreciation": "None", "totalRevenue": "109118000", "costOfRevenue": "81204000", "interestIncome": "233000", "incomeBeforeTax": "66888999", "interestExpense": "18578000", "operatingIncome": "52502000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "408000", "reportedCurrency": "USD", "netInterestIncome": "-18345000", "nonInterestIncome": "None", "operatingExpenses": "-24588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37772000", "sellingGeneralAndAdministrative": "9432000", "netIncomeFromContinuingOperations": "68177000" }, "balance": { "goodwill": "339769000", "inventory": "-57900000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5269655000", "longTermDebt": "1820275000", "shortTermDebt": "73820000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "273250000", "reportedCurrency": "USD", "retainedEarnings": "-430169000", "totalLiabilities": "2051951000", "otherCurrentAssets": "30807000", "totalCurrentAssets": "371779000", "currentLongTermDebt": "73820000", "longTermInvestments": "None", "shortTermInvestments": "57900000", "currentNetReceivables": "150039000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4897876000", "currentAccountsPayable": "40655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1945048000", "totalShareholderEquity": "3073622000", "capitalLeaseObligations": "50953000", "otherCurrentLiabilities": "66248000", "totalCurrentLiabilities": "180723000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1871228000", "cashAndShortTermInvestments": "221740000", "commonStockSharesOutstanding": "196417000", "intangibleAssetsExcludingGoodwill": "273250000", "cashAndCashEquivalentsAtCarryingValue": "221740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65114000", "profitLoss": "None", "dividendPayout": "54448000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70867000", "capitalExpenditures": "3132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73006000", "cashflowFromInvestment": "204285000", "stockBasedCompensation": "1475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54448000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37772000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109118000, "cost_of_revenue": 81204000, "gross_profit": 27914000, "research_and_development": null, "selling_general_admin": 9432000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93014999, "depreciation_amortisation": 37772000, "ebitda": 130786999, "interest_expense": 18578000, "interest_income": null, "other_non_operating": null, "pretax_income": 66888999, "tax_provision": 408000, "effective_tax_rate": null, "net_income": 63418000, "net_income_continuing_ops": 68177000, "net_income_to_common": 63418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221740000, "short_term_investments": 57900000, "net_receivables": 150039000, "inventory": -57900000, "other_current_assets": null, "total_current_assets": 371779000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 273250000, "goodwill_and_intangibles": 613019000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4897876000, "total_assets": 5269655000, "short_term_debt": 73820000, "accounts_payable": 40655000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180723000, "long_term_debt": 1820275000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1871228000, "total_liabilities": 2051951000, "total_debt": 1894095000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -430169000, "total_equity": 3073622000, "shares_outstanding": 196417000, "operating_cash_flow": 70867000, "stock_based_compensation": 1475000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3132000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 204285000, "dividends_paid": 54448000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73006000, "free_cash_flow": 73999000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93014999", "ebitda": "130786999", "netIncome": "63418000", "grossProfit": "27914000", "depreciation": "None", "totalRevenue": "109118000", "costOfRevenue": "81204000", "interestIncome": "233000", "incomeBeforeTax": "66888999", "interestExpense": "18578000", "operatingIncome": "52502000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "408000", "reportedCurrency": "USD", "netInterestIncome": "-18345000", "nonInterestIncome": "None", "operatingExpenses": "-24588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37772000", "sellingGeneralAndAdministrative": "9432000", "netIncomeFromContinuingOperations": "68177000" }, "balance": { "goodwill": "339769000", "inventory": "-57900000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5269655000", "longTermDebt": "1820275000", "shortTermDebt": "73820000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "273250000", "reportedCurrency": "USD", "retainedEarnings": "-430169000", "totalLiabilities": "2051951000", "otherCurrentAssets": "30807000", "totalCurrentAssets": "371779000", "currentLongTermDebt": "73820000", "longTermInvestments": "None", "shortTermInvestments": "57900000", "currentNetReceivables": "150039000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4897876000", "currentAccountsPayable": "40655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1945048000", "totalShareholderEquity": "3073622000", "capitalLeaseObligations": "50953000", "otherCurrentLiabilities": "66248000", "totalCurrentLiabilities": "180723000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1871228000", "cashAndShortTermInvestments": "221740000", "commonStockSharesOutstanding": "196417000", "intangibleAssetsExcludingGoodwill": "273250000", "cashAndCashEquivalentsAtCarryingValue": "221740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65114000", "profitLoss": "None", "dividendPayout": "54448000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70867000", "capitalExpenditures": "3132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73006000", "cashflowFromInvestment": "204285000", "stockBasedCompensation": "1475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54448000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37772000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 109879000, "cost_of_revenue": 84551000, "gross_profit": 25328000, "ebit": 52634000, "ebitda": 91912000, "pretax_income": 7983000, "tax_provision": -267000, "net_income": 7931000, "net_income_to_common": 7931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19494000, "total_current_assets": 173705000, "total_assets": 5268735000, "short_term_debt": 2260000, "long_term_debt": 1910758000, "total_debt": 1913018000, "total_liabilities": 2074394000, "total_equity": 3049241000, "shares_outstanding": 196373000, "goodwill_and_intangibles": 627995000 }, "cash_flow": { "operating_cash_flow": 60582000, "capital_expenditure": 16797000, "free_cash_flow": 77379000, "dividends_paid": 52509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228917, "ticker_id": 525, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52634000", "ebitda": "91912000", "netIncome": "7931000", "grossProfit": "25328000", "depreciation": "None", "totalRevenue": "109879000", "costOfRevenue": "84551000", "interestIncome": "142000", "incomeBeforeTax": "7983000", "interestExpense": "18972000", "operatingIncome": "50345000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-267000", "reportedCurrency": "USD", "netInterestIncome": "-18830000", "nonInterestIncome": "None", "operatingExpenses": "-25017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39278000", "sellingGeneralAndAdministrative": "10786000", "netIncomeFromContinuingOperations": "6797000" }, "balance": { "goodwill": "339769000", "inventory": "20981000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5268735000", "longTermDebt": "1910758000", "shortTermDebt": "2260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "288226000", "reportedCurrency": "USD", "retainedEarnings": "-440731000", "totalLiabilities": "2074394000", "otherCurrentAssets": "-20981000", "totalCurrentAssets": "173705000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4384278000", "currentNetReceivables": "154211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5095030000", "currentAccountsPayable": "47534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1910758000", "totalShareholderEquity": "3049241000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "62571000", "totalCurrentLiabilities": "110105000", "otherNonCurrentLiabilities": "53531000", "totalNonCurrentLiabilities": "1964289000", "cashAndShortTermInvestments": "19494000", "commonStockSharesOutstanding": "196373000", "intangibleAssetsExcludingGoodwill": "288226000", "cashAndCashEquivalentsAtCarryingValue": "19494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6797000", "profitLoss": "None", "dividendPayout": "52509000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "117000", "operatingCashflow": "60582000", "capitalExpenditures": "16797000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40911000", "cashflowFromInvestment": "-49536000", "stockBasedCompensation": "1401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38264000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109879000, "cost_of_revenue": 84551000, "gross_profit": 25328000, "research_and_development": null, "selling_general_admin": 10786000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52634000, "depreciation_amortisation": 39278000, "ebitda": 91912000, "interest_expense": 18972000, "interest_income": null, "other_non_operating": null, "pretax_income": 7983000, "tax_provision": -267000, "effective_tax_rate": null, "net_income": 7931000, "net_income_continuing_ops": 6797000, "net_income_to_common": 7931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19494000, "short_term_investments": 4384278000, "net_receivables": 154211000, "inventory": 20981000, "other_current_assets": null, "total_current_assets": 173705000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 288226000, "goodwill_and_intangibles": 627995000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5095030000, "total_assets": 5268735000, "short_term_debt": 2260000, "accounts_payable": 47534000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110105000, "long_term_debt": 1910758000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1964289000, "total_liabilities": 2074394000, "total_debt": 1913018000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -440731000, "total_equity": 3049241000, "shares_outstanding": 196373000, "operating_cash_flow": 60582000, "stock_based_compensation": 1401000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16797000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49536000, "dividends_paid": 52509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40911000, "free_cash_flow": 77379000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52634000", "ebitda": "91912000", "netIncome": "7931000", "grossProfit": "25328000", "depreciation": "None", "totalRevenue": "109879000", "costOfRevenue": "84551000", "interestIncome": "142000", "incomeBeforeTax": "7983000", "interestExpense": "18972000", "operatingIncome": "50345000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-267000", "reportedCurrency": "USD", "netInterestIncome": "-18830000", "nonInterestIncome": "None", "operatingExpenses": "-25017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39278000", "sellingGeneralAndAdministrative": "10786000", "netIncomeFromContinuingOperations": "6797000" }, "balance": { "goodwill": "339769000", "inventory": "20981000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5268735000", "longTermDebt": "1910758000", "shortTermDebt": "2260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "288226000", "reportedCurrency": "USD", "retainedEarnings": "-440731000", "totalLiabilities": "2074394000", "otherCurrentAssets": "-20981000", "totalCurrentAssets": "173705000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4384278000", "currentNetReceivables": "154211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5095030000", "currentAccountsPayable": "47534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1910758000", "totalShareholderEquity": "3049241000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "62571000", "totalCurrentLiabilities": "110105000", "otherNonCurrentLiabilities": "53531000", "totalNonCurrentLiabilities": "1964289000", "cashAndShortTermInvestments": "19494000", "commonStockSharesOutstanding": "196373000", "intangibleAssetsExcludingGoodwill": "288226000", "cashAndCashEquivalentsAtCarryingValue": "19494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6797000", "profitLoss": "None", "dividendPayout": "52509000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "117000", "operatingCashflow": "60582000", "capitalExpenditures": "16797000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40911000", "cashflowFromInvestment": "-49536000", "stockBasedCompensation": "1401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38264000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 109638000, "cost_of_revenue": 82773000, "gross_profit": 26865000, "ebit": 77513000, "ebitda": 116046000, "pretax_income": 50785000, "tax_provision": 104000, "net_income": 48218000, "net_income_to_common": 48218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35061000, "total_current_assets": 188701000, "total_assets": 5335043000, "short_term_debt": 74060000, "long_term_debt": 1894427000, "total_debt": 1968487000, "total_liabilities": 2059570000, "total_equity": 3120776000, "shares_outstanding": 196372000, "goodwill_and_intangibles": 637425000 }, "cash_flow": { "operating_cash_flow": 73888000, "capital_expenditure": 5862000, "free_cash_flow": 79750000, "dividends_paid": 51492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228919, "ticker_id": 525, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77513000", "ebitda": "116046000", "netIncome": "48218000", "grossProfit": "26865000", "depreciation": "None", "totalRevenue": "109638000", "costOfRevenue": "82773000", "interestIncome": "127000", "incomeBeforeTax": "50785000", "interestExpense": "19665000", "operatingIncome": "55160000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "104000", "reportedCurrency": "USD", "netInterestIncome": "-19538000", "nonInterestIncome": "None", "operatingExpenses": "-28295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38533000", "sellingGeneralAndAdministrative": "10143000", "netIncomeFromContinuingOperations": "52145000" }, "balance": { "goodwill": "339769000", "inventory": "-79086000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5335043000", "longTermDebt": "1894427000", "shortTermDebt": "74060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "297656000", "reportedCurrency": "USD", "retainedEarnings": "-393571000", "totalLiabilities": "2059570000", "otherCurrentAssets": "-36433000", "totalCurrentAssets": "188701000", "currentLongTermDebt": "74060000", "longTermInvestments": "None", "shortTermInvestments": "4387522000", "currentNetReceivables": "153640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5146342000", "currentAccountsPayable": "44886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4387522000", "shortLongTermDebtTotal": "1968487000", "totalShareholderEquity": "3120776000", "capitalLeaseObligations": "55301000", "otherCurrentLiabilities": "64956000", "totalCurrentLiabilities": "109842000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1949728000", "cashAndShortTermInvestments": "35061000", "commonStockSharesOutstanding": "196372000", "intangibleAssetsExcludingGoodwill": "297656000", "cashAndCashEquivalentsAtCarryingValue": "35061000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52145000", "profitLoss": "None", "dividendPayout": "51492000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-526000", "operatingCashflow": "73888000", "capitalExpenditures": "5862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102184000", "cashflowFromInvestment": "42528000", "stockBasedCompensation": "1540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37478000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109638000, "cost_of_revenue": 82773000, "gross_profit": 26865000, "research_and_development": null, "selling_general_admin": 10143000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77513000, "depreciation_amortisation": 38533000, "ebitda": 116046000, "interest_expense": 19665000, "interest_income": null, "other_non_operating": null, "pretax_income": 50785000, "tax_provision": 104000, "effective_tax_rate": null, "net_income": 48218000, "net_income_continuing_ops": 52145000, "net_income_to_common": 48218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35061000, "short_term_investments": 4387522000, "net_receivables": 153640000, "inventory": -79086000, "other_current_assets": null, "total_current_assets": 188701000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 297656000, "goodwill_and_intangibles": 637425000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5146342000, "total_assets": 5335043000, "short_term_debt": 74060000, "accounts_payable": 44886000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109842000, "long_term_debt": 1894427000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1949728000, "total_liabilities": 2059570000, "total_debt": 1968487000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -393571000, "total_equity": 3120776000, "shares_outstanding": 196372000, "operating_cash_flow": 73888000, "stock_based_compensation": 1540000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5862000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 42528000, "dividends_paid": 51492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102184000, "free_cash_flow": 79750000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77513000", "ebitda": "116046000", "netIncome": "48218000", "grossProfit": "26865000", "depreciation": "None", "totalRevenue": "109638000", "costOfRevenue": "82773000", "interestIncome": "127000", "incomeBeforeTax": "50785000", "interestExpense": "19665000", "operatingIncome": "55160000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "104000", "reportedCurrency": "USD", "netInterestIncome": "-19538000", "nonInterestIncome": "None", "operatingExpenses": "-28295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38533000", "sellingGeneralAndAdministrative": "10143000", "netIncomeFromContinuingOperations": "52145000" }, "balance": { "goodwill": "339769000", "inventory": "-79086000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5335043000", "longTermDebt": "1894427000", "shortTermDebt": "74060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "297656000", "reportedCurrency": "USD", "retainedEarnings": "-393571000", "totalLiabilities": "2059570000", "otherCurrentAssets": "-36433000", "totalCurrentAssets": "188701000", "currentLongTermDebt": "74060000", "longTermInvestments": "None", "shortTermInvestments": "4387522000", "currentNetReceivables": "153640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5146342000", "currentAccountsPayable": "44886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4387522000", "shortLongTermDebtTotal": "1968487000", "totalShareholderEquity": "3120776000", "capitalLeaseObligations": "55301000", "otherCurrentLiabilities": "64956000", "totalCurrentLiabilities": "109842000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1949728000", "cashAndShortTermInvestments": "35061000", "commonStockSharesOutstanding": "196372000", "intangibleAssetsExcludingGoodwill": "297656000", "cashAndCashEquivalentsAtCarryingValue": "35061000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52145000", "profitLoss": "None", "dividendPayout": "51492000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-526000", "operatingCashflow": "73888000", "capitalExpenditures": "5862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102184000", "cashflowFromInvestment": "42528000", "stockBasedCompensation": "1540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37478000", "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": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "income_statement": { "revenue": 109589000, "cost_of_revenue": 83050000, "gross_profit": 26539000, "ebit": 79212999, "ebitda": 118243999, "pretax_income": 65117999, "tax_provision": 448000, "net_income": 61688000, "net_income_to_common": 61688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20763000, "total_current_assets": 171355000, "total_assets": 5368150000, "short_term_debt": 122912000, "long_term_debt": 1943304000, "total_debt": 2066216000, "total_liabilities": 2106553000, "total_equity": 3107536000, "shares_outstanding": 196228000, "goodwill_and_intangibles": 649067000 }, "cash_flow": { "operating_cash_flow": 62228000, "capital_expenditure": 8010000, "free_cash_flow": 70238000, "dividends_paid": 51677000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228920, "ticker_id": 525, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:03.679747+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79212999", "ebitda": "118243999", "netIncome": "61688000", "grossProfit": "26539000", "depreciation": "None", "totalRevenue": "109589000", "costOfRevenue": "83050000", "interestIncome": "82000", "incomeBeforeTax": "65117999", "interestExpense": "20277000", "operatingIncome": "55851000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "448000", "reportedCurrency": "USD", "netInterestIncome": "-20195000", "nonInterestIncome": "None", "operatingExpenses": "-29312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39031000", "sellingGeneralAndAdministrative": "9483000", "netIncomeFromContinuingOperations": "62996000" }, "balance": { "goodwill": "339769000", "inventory": "-65143000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5368150000", "longTermDebt": "1943304000", "shortTermDebt": "122912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "309298000", "reportedCurrency": "USD", "retainedEarnings": "-391631000", "totalLiabilities": "2106553000", "otherCurrentAssets": "-22658000", "totalCurrentAssets": "171355000", "currentLongTermDebt": "122912000", "longTermInvestments": "None", "shortTermInvestments": "4440263000", "currentNetReceivables": "150592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5196795000", "currentAccountsPayable": "44147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4440263000", "shortLongTermDebtTotal": "2066216000", "totalShareholderEquity": "3107536000", "capitalLeaseObligations": "57573000", "otherCurrentLiabilities": "-61383000", "totalCurrentLiabilities": "105676000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2000877000", "cashAndShortTermInvestments": "20763000", "commonStockSharesOutstanding": "196228000", "intangibleAssetsExcludingGoodwill": "309298000", "cashAndCashEquivalentsAtCarryingValue": "20763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62996000", "profitLoss": "None", "dividendPayout": "51677000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-109000", "operatingCashflow": "62228000", "capitalExpenditures": "8010000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46986000", "cashflowFromInvestment": "31346000", "stockBasedCompensation": "1539000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51677000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109589000, "cost_of_revenue": 83050000, "gross_profit": 26539000, "research_and_development": null, "selling_general_admin": 9483000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79212999, "depreciation_amortisation": 39031000, "ebitda": 118243999, "interest_expense": 20277000, "interest_income": null, "other_non_operating": null, "pretax_income": 65117999, "tax_provision": 448000, "effective_tax_rate": null, "net_income": 61688000, "net_income_continuing_ops": 62996000, "net_income_to_common": 61688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20763000, "short_term_investments": 4440263000, "net_receivables": 150592000, "inventory": -65143000, "other_current_assets": null, "total_current_assets": 171355000, "net_ppe": null, "goodwill": 339769000, "intangible_assets": 309298000, "goodwill_and_intangibles": 649067000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5196795000, "total_assets": 5368150000, "short_term_debt": 122912000, "accounts_payable": 44147000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105676000, "long_term_debt": 1943304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2000877000, "total_liabilities": 2106553000, "total_debt": 2066216000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -391631000, "total_equity": 3107536000, "shares_outstanding": 196228000, "operating_cash_flow": 62228000, "stock_based_compensation": 1539000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8010000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 31346000, "dividends_paid": 51677000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46986000, "free_cash_flow": 70238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79212999", "ebitda": "118243999", "netIncome": "61688000", "grossProfit": "26539000", "depreciation": "None", "totalRevenue": "109589000", "costOfRevenue": "83050000", "interestIncome": "82000", "incomeBeforeTax": "65117999", "interestExpense": "20277000", "operatingIncome": "55851000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "448000", "reportedCurrency": "USD", "netInterestIncome": "-20195000", "nonInterestIncome": "None", "operatingExpenses": "-29312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39031000", "sellingGeneralAndAdministrative": "9483000", "netIncomeFromContinuingOperations": "62996000" }, "balance": { "goodwill": "339769000", "inventory": "-65143000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "5368150000", "longTermDebt": "1943304000", "shortTermDebt": "122912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "309298000", "reportedCurrency": "USD", "retainedEarnings": "-391631000", "totalLiabilities": "2106553000", "otherCurrentAssets": "-22658000", "totalCurrentAssets": "171355000", "currentLongTermDebt": "122912000", "longTermInvestments": "None", "shortTermInvestments": "4440263000", "currentNetReceivables": "150592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5196795000", "currentAccountsPayable": "44147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4440263000", "shortLongTermDebtTotal": "2066216000", "totalShareholderEquity": "3107536000", "capitalLeaseObligations": "57573000", "otherCurrentLiabilities": "-61383000", "totalCurrentLiabilities": "105676000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2000877000", "cashAndShortTermInvestments": "20763000", "commonStockSharesOutstanding": "196228000", "intangibleAssetsExcludingGoodwill": "309298000", "cashAndCashEquivalentsAtCarryingValue": "20763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62996000", "profitLoss": "None", "dividendPayout": "51677000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-109000", "operatingCashflow": "62228000", "capitalExpenditures": "8010000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46986000", "cashflowFromInvestment": "31346000", "stockBasedCompensation": "1539000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51677000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37946000", "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" ] } } }