{ "ticker": { "uuid": "6653e70c-6f94-4d71-a9fc-b664c493330f", "symbol": "WTRG", "name": "Essential Utilities Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Water", "page_url": "https://sharemaestro.com/factors/ticker/6653e70c-6f94-4d71-a9fc-b664c493330f/", "api_url": "https://sharemaestro.com/factors/api/tickers/6653e70c-6f94-4d71-a9fc-b664c493330f/" }, "ticker_metadata": { "id": 4392, "uuid": "6653e70c-6f94-4d71-a9fc-b664c493330f", "symbol": "WTRG", "name": "Essential Utilities Inc", "asset_type": "equity", "market_cap": 10406494000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Water", "sector": "Utilities", "description": "Essential Utilities, Inc. operates regulated utilities that provide water, wastewater, or natural gas services in the United States. The company is headquartered in Bryn Mawr, Pennsylvania.", "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": "6653e70c-6f94-4d71-a9fc-b664c493330f", "symbol": "WTRG", "name": "Essential Utilities Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Water", "page_url": "https://sharemaestro.com/factors/ticker/6653e70c-6f94-4d71-a9fc-b664c493330f/", "api_url": "https://sharemaestro.com/factors/api/tickers/6653e70c-6f94-4d71-a9fc-b664c493330f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.32, "value": 0.31, "quality": 0.75, "momentum": 0.25, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 37.36, "market_cap": 10596640960, "pe_ratio": 19.0254, "earnings_yield": 0.0526, "ebitda_to_ev": 0.0709, "shareholder_yield": 0.036, "roe": 0.0808, "piotroski_f_score": 6, "momentum_12_1": 0.0222, "volatility_252d": 0.1786 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:58.442350+00:00", "batch_id": "" }, "size": { "price_close": 37.36, "market_cap": 10596640960, "market_cap_usd": 10596640960, "enterprise_value": 18944391960, "shares_outstanding": 283636000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.0254, "pb_ratio": 1.5373, "ptbv_ratio": 2.3334, "ps_ratio": 4.1511, "pcf_ratio": 10.8534, "pfcf_ratio": 4.3081, "ev_ebitda": 14.105, "ev_ebit": 20.7206, "ev_sales": 7.4212, "ev_fcf": 7.7019, "earnings_yield": 0.0526, "fcf_yield": 0.1298, "price_to_sales": 4.1511, "price_to_book": 1.5373, "price_to_cashflow": 10.8534, "ebitda_to_ev": 0.0709, "sales_yield": 0.1347 }, "yield": { "dividend_yield": 0.036, "buyback_yield": 0, "shareholder_yield": 0.036, "debt_paydown_yield": null, "total_yield": 0.036 }, "quality": { "gross_margin": 0.4696, "operating_margin": 0.3582, "net_margin": 0.2182, "ebitda_margin": 0.5261, "fcf_margin": 0.9636, "roe": 0.0808, "roa": 0.0282, "roic": 0.0569, "roc_greenblatt": null, "asset_turnover": 0.1291, "cash_conversion": 4.4162, "accruals_ratio": -0.0212, "sbc_to_revenue": 0.0051, "piotroski_f_score": 6, "altman_z_score": 0.9366, "earnings_stability_5y": 0.5297, "revenue_stability_5y": 0.2877, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0606, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8695, "net_debt_to_ebitda": 6.2153, "debt_to_assets": 0.4259, "interest_coverage": 2.7347, "current_ratio": 0.9514, "quick_ratio": 0.8411, "net_debt": 8347751000, "local_beta": -0.0007, "volatility_252d": 0.1786, "volatility_60d": 0.4336, "max_drawdown_12m": -0.1063, "risk_adjusted_momentum": 0.1244 }, "growth": { "revenue_growth_1y": 0.1307, "revenue_growth_3y_cagr": 0.0265, "revenue_growth_5y_cagr": 0.1109, "eps_growth_1y": -0.0919, "eps_growth_3y_cagr": 0.0983, "eps_growth_5y_cagr": 0.1669, "fcf_growth_1y": 0.1302, "book_value_growth_1y": 0.0818, "revenue_growth": 0.1307, "earnings_growth": -0.0919 }, "momentum": { "price_return_1m": 0.0061, "price_return_3m": -0.0658, "price_return_6m": 0.0012, "price_return_9m": -0.0246, "price_return_12m": 0.0284, "price_return_12m_ex1m": 0.0222, "momentum_6m": 0.0012, "momentum_12m": 0.0284, "momentum_12_1": 0.0222, "distance_from_52w_high": -0.0949, "distance_from_52w_low": 0.0527, "relative_strength": -0.0715 }, "raw_ttm": { "revenue_ttm": 2552748000, "gross_profit_ttm": 1198798000, "ebit_ttm": 914276000, "ebitda_ttm": 1343099000, "net_income_ttm": 556972000, "eps_diluted_ttm": 1.9637, "operating_cash_flow_ttm": 976346999, "capital_expenditure_ttm": 1483361999, "fcf_ttm": 2459708998, "dividends_paid_ttm": 381354000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 334323000, "cash_and_equivalents": 75926000, "total_current_assets": 622630000, "total_current_liabilities": 654446000, "net_ppe": null, "total_assets": 19780115000, "total_debt": 8423677000, "total_equity": 6893209000, "net_working_capital": -45688000, "book_value_per_share": 24.303, "retained_earnings": 2310842000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4541277001, "tangible_book_per_share": 16.0109 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 39, "rank_ptbv": 47, "rank_ps": 74, "rank_pcf": 47, "rank_ev_ebitda": 60, "rank_ev_ebit": 71, "rank_earnings_yield": 50, "rank_fcf_yield": 30, "rank_dividend_yield": 21, "rank_shareholder_yield": 21, "rank_total_yield": 22, "rank_roe": 51, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 48, "rank_fcf_margin": 5, "rank_piotroski": 36, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 73, "rank_eps_growth_5y": 34, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 59 }, "composites": { "value_composite": 69, "quality_composite": 25, "momentum_composite": 75, "growth_composite": 29, "yield_composite": 15, "svqf_composite": 34, "vc1_composite": 71, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 68, "quality_value_composite": 0.4822, "os_score": 0.32, "value_percentile": 0.31, "quality_percentile": 0.75, "momentum_percentile": 0.25, "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": 37, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4062, "ticker_id": 4392, "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": "2026-06-07T06:52:58.442350+00:00", "batch_id": "", "os_score_delta": null, "price_close": 37.36, "market_cap": 10596640960, "market_cap_usd": 10596640960, "enterprise_value": 18944391960, "shares_outstanding": 283636000, "fx_rate_to_usd": null, "pe_ratio": 19.02544645, "pb_ratio": 1.53725804, "ptbv_ratio": 2.33340555, "ps_ratio": 4.15107208, "pcf_ratio": 10.85335539, "pfcf_ratio": 4.30808724, "ev_ebitda": 14.10498553, "ev_ebit": 20.72064886, "ev_sales": 7.42117591, "ev_fcf": 7.70188342, "earnings_yield": 0.05256118, "fcf_yield": 0.12983837, "dividend_yield": 0.0359882, "buyback_yield": 0, "shareholder_yield": 0.0359882, "debt_paydown_yield": null, "total_yield": 0.0359882, "gross_margin": 0.46961079, "operating_margin": 0.35815364, "net_margin": 0.21818527, "ebitda_margin": 0.5261385, "fcf_margin": 0.96355339, "roe": 0.0808001, "roa": 0.02815818, "roic": 0.05688073, "roc_greenblatt": null, "asset_turnover": 0.12905628, "cash_conversion": 4.41621661, "accruals_ratio": -0.02120185, "sbc_to_revenue": 0.00511488, "debt_to_equity": 1.86950751, "net_debt_to_ebitda": 6.21529091, "debt_to_assets": 0.42586593, "interest_coverage": 2.73470865, "current_ratio": 0.95138484, "quick_ratio": 0.84106863, "net_debt": 8347751000, "revenue_growth_1y": 0.13070024, "revenue_growth_3y_cagr": 0.02647533, "revenue_growth_5y_cagr": 0.11088882, "eps_growth_1y": -0.09189002, "eps_growth_3y_cagr": 0.09830303, "eps_growth_5y_cagr": 0.16693111, "fcf_growth_1y": 0.13015505, "book_value_growth_1y": 0.0818201, "piotroski_f_score": 6, "altman_z_score": 0.93658355, "earnings_stability_5y": 0.529681, "revenue_stability_5y": 0.28765, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00605897, "price_return_3m": -0.06575009, "price_return_6m": 0.00124351, "price_return_9m": -0.02462967, "price_return_12m": 0.02841633, "price_return_12m_ex1m": 0.02222271, "distance_from_52w_high": -0.09491081, "distance_from_52w_low": 0.05274429, "relative_strength": -0.07154725, "local_beta": -0.0007, "volatility_252d": 0.178624, "volatility_60d": 0.433566, "max_drawdown_12m": -0.1062971, "revenue_ttm": 2552748000, "gross_profit_ttm": 1198798000, "ebit_ttm": 914276000, "ebitda_ttm": 1343099000, "net_income_ttm": 556972000, "eps_diluted_ttm": 1.96368585, "operating_cash_flow_ttm": 976346999, "capital_expenditure_ttm": 1483361999, "fcf_ttm": 2459708998, "dividends_paid_ttm": 381354000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 334323000, "cash_and_equivalents": 75926000, "total_current_assets": 622630000, "total_current_liabilities": 654446000, "net_ppe": null, "total_assets": 19780115000, "total_debt": 8423677000, "total_equity": 6893209000, "net_working_capital": -45688000, "book_value_per_share": 24.30301161, "retained_earnings": 2310842000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4541277001, "tangible_book_per_share": 16.01093303, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 50, "rank_pb": 39, "rank_ptbv": 47, "rank_ps": 74, "rank_pcf": 47, "rank_ev_ebitda": 60, "rank_ev_ebit": 71, "rank_earnings_yield": 50, "rank_fcf_yield": 30, "rank_dividend_yield": 21, "rank_shareholder_yield": 21, "rank_total_yield": 22, "rank_roe": 51, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 48, "rank_fcf_margin": 5, "rank_piotroski": 36, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 73, "rank_eps_growth_5y": 34, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 59, "value_composite": 69, "quality_composite": 25, "momentum_composite": 75, "growth_composite": 29, "yield_composite": 15, "svqf_composite": 34, "vc1_composite": 71, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 37.36, "os": 0.32, "value": 0.31, "quality": 0.75, "momentum": 0.25, "confidence": 1, "coverage": 1, "pe_ratio": 19.0254, "earnings_yield": 0.0526, "shareholder_yield": 0.036, "roe": 0.0808, "momentum_12_1": 0.0222, "complete_fields": { "id": 4062, "ticker_id": 4392, "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": "2026-06-07T06:52:58.442350+00:00", "batch_id": "", "os_score_delta": null, "price_close": 37.36, "market_cap": 10596640960, "market_cap_usd": 10596640960, "enterprise_value": 18944391960, "shares_outstanding": 283636000, "fx_rate_to_usd": null, "pe_ratio": 19.02544645, "pb_ratio": 1.53725804, "ptbv_ratio": 2.33340555, "ps_ratio": 4.15107208, "pcf_ratio": 10.85335539, "pfcf_ratio": 4.30808724, "ev_ebitda": 14.10498553, "ev_ebit": 20.72064886, "ev_sales": 7.42117591, "ev_fcf": 7.70188342, "earnings_yield": 0.05256118, "fcf_yield": 0.12983837, "dividend_yield": 0.0359882, "buyback_yield": 0, "shareholder_yield": 0.0359882, "debt_paydown_yield": null, "total_yield": 0.0359882, "gross_margin": 0.46961079, "operating_margin": 0.35815364, "net_margin": 0.21818527, "ebitda_margin": 0.5261385, "fcf_margin": 0.96355339, "roe": 0.0808001, "roa": 0.02815818, "roic": 0.05688073, "roc_greenblatt": null, "asset_turnover": 0.12905628, "cash_conversion": 4.41621661, "accruals_ratio": -0.02120185, "sbc_to_revenue": 0.00511488, "debt_to_equity": 1.86950751, "net_debt_to_ebitda": 6.21529091, "debt_to_assets": 0.42586593, "interest_coverage": 2.73470865, "current_ratio": 0.95138484, "quick_ratio": 0.84106863, "net_debt": 8347751000, "revenue_growth_1y": 0.13070024, "revenue_growth_3y_cagr": 0.02647533, "revenue_growth_5y_cagr": 0.11088882, "eps_growth_1y": -0.09189002, "eps_growth_3y_cagr": 0.09830303, "eps_growth_5y_cagr": 0.16693111, "fcf_growth_1y": 0.13015505, "book_value_growth_1y": 0.0818201, "piotroski_f_score": 6, "altman_z_score": 0.93658355, "earnings_stability_5y": 0.529681, "revenue_stability_5y": 0.28765, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00605897, "price_return_3m": -0.06575009, "price_return_6m": 0.00124351, "price_return_9m": -0.02462967, "price_return_12m": 0.02841633, "price_return_12m_ex1m": 0.02222271, "distance_from_52w_high": -0.09491081, "distance_from_52w_low": 0.05274429, "relative_strength": -0.07154725, "local_beta": -0.0007, "volatility_252d": 0.178624, "volatility_60d": 0.433566, "max_drawdown_12m": -0.1062971, "revenue_ttm": 2552748000, "gross_profit_ttm": 1198798000, "ebit_ttm": 914276000, "ebitda_ttm": 1343099000, "net_income_ttm": 556972000, "eps_diluted_ttm": 1.96368585, "operating_cash_flow_ttm": 976346999, "capital_expenditure_ttm": 1483361999, "fcf_ttm": 2459708998, "dividends_paid_ttm": 381354000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 334323000, "cash_and_equivalents": 75926000, "total_current_assets": 622630000, "total_current_liabilities": 654446000, "net_ppe": null, "total_assets": 19780115000, "total_debt": 8423677000, "total_equity": 6893209000, "net_working_capital": -45688000, "book_value_per_share": 24.30301161, "retained_earnings": 2310842000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4541277001, "tangible_book_per_share": 16.01093303, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 50, "rank_pb": 39, "rank_ptbv": 47, "rank_ps": 74, "rank_pcf": 47, "rank_ev_ebitda": 60, "rank_ev_ebit": 71, "rank_earnings_yield": 50, "rank_fcf_yield": 30, "rank_dividend_yield": 21, "rank_shareholder_yield": 21, "rank_total_yield": 22, "rank_roe": 51, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 48, "rank_fcf_margin": 5, "rank_piotroski": 36, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 73, "rank_eps_growth_5y": 34, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 59, "value_composite": 69, "quality_composite": 25, "momentum_composite": 75, "growth_composite": 29, "yield_composite": 15, "svqf_composite": 34, "vc1_composite": 71, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 2474615000, "cost_of_revenue": 1460892000, "gross_profit": 1013723000, "ebit": 948895000, "ebitda": 1366366000, "pretax_income": 619814000, "tax_provision": 3445000, "net_income": 616369000, "net_income_to_common": 616369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34778000, "total_current_assets": 610396000, "total_assets": 19894479000, "short_term_debt": 204118000, "long_term_debt": 8110167000, "total_debt": 8314285000, "total_liabilities": 13037023000, "total_equity": 6857456000, "shares_outstanding": 280619000, "goodwill_and_intangibles": 2351512999 }, "cash_flow": { "operating_cash_flow": 1010459000, "capital_expenditure": 1429980000, "free_cash_flow": 2440439000, "dividends_paid": 373821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356818, "ticker_id": 4392, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "948895000", "ebitda": "1366366000", "netIncome": "616369000", "grossProfit": "1013723000", "depreciation": "None", "totalRevenue": "2474615000", "costOfRevenue": "1460892000", "interestIncome": "1703000", "incomeBeforeTax": "619814000", "interestExpense": "329081000", "operatingIncome": "920951000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3445000", "reportedCurrency": "USD", "netInterestIncome": "-327378000", "nonInterestIncome": "None", "operatingExpenses": "92772000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1460892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "417471000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "616369000" }, "balance": { "goodwill": "2348559000", "inventory": "112453000", "commonStock": "143253000", "currentDebt": "None", "investments": "None", "totalAssets": "19894479000", "longTermDebt": "8110167000", "shortTermDebt": "204118000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2953999", "reportedCurrency": "USD", "retainedEarnings": "2280669000", "totalLiabilities": "13037023000", "otherCurrentAssets": "78889000", "totalCurrentAssets": "610396000", "currentLongTermDebt": "171961000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "384276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19284083000", "currentAccountsPayable": "276080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8335893000", "totalShareholderEquity": "6857456000", "capitalLeaseObligations": "21608000", "otherCurrentLiabilities": "284285000", "totalCurrentLiabilities": "764483000", "otherNonCurrentLiabilities": "787020000", "totalNonCurrentLiabilities": "12272540000", "cashAndShortTermInvestments": "34778000", "commonStockSharesOutstanding": "280619000", "intangibleAssetsExcludingGoodwill": "2953999", "cashAndCashEquivalentsAtCarryingValue": "34778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "616369000", "profitLoss": "None", "dividendPayout": "373821000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1010459000", "capitalExpenditures": "1429980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "525907000", "cashflowFromInvestment": "-1510744000", "stockBasedCompensation": "12855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "373821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2284000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417471000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2474615000, "cost_of_revenue": 1460892000, "gross_profit": 1013723000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 948895000, "depreciation_amortisation": 417471000, "ebitda": 1366366000, "interest_expense": 329081000, "interest_income": null, "other_non_operating": null, "pretax_income": 619814000, "tax_provision": 3445000, "effective_tax_rate": null, "net_income": 616369000, "net_income_continuing_ops": 616369000, "net_income_to_common": 616369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34778000, "short_term_investments": null, "net_receivables": 384276000, "inventory": 112453000, "other_current_assets": null, "total_current_assets": 610396000, "net_ppe": null, "goodwill": 2348559000, "intangible_assets": 2953999, "goodwill_and_intangibles": 2351512999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19284083000, "total_assets": 19894479000, "short_term_debt": 204118000, "accounts_payable": 276080000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 764483000, "long_term_debt": 8110167000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12272540000, "total_liabilities": 13037023000, "total_debt": 8314285000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2280669000, "total_equity": 6857456000, "shares_outstanding": 280619000, "operating_cash_flow": 1010459000, "stock_based_compensation": 12855000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1429980000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1510744000, "dividends_paid": 373821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 525907000, "free_cash_flow": 2440439000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "948895000", "ebitda": "1366366000", "netIncome": "616369000", "grossProfit": "1013723000", "depreciation": "None", "totalRevenue": "2474615000", "costOfRevenue": "1460892000", "interestIncome": "1703000", "incomeBeforeTax": "619814000", "interestExpense": "329081000", "operatingIncome": "920951000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3445000", "reportedCurrency": "USD", "netInterestIncome": "-327378000", "nonInterestIncome": "None", "operatingExpenses": "92772000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1460892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "417471000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "616369000" }, "balance": { "goodwill": "2348559000", "inventory": "112453000", "commonStock": "143253000", "currentDebt": "None", "investments": "None", "totalAssets": "19894479000", "longTermDebt": "8110167000", "shortTermDebt": "204118000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2953999", "reportedCurrency": "USD", "retainedEarnings": "2280669000", "totalLiabilities": "13037023000", "otherCurrentAssets": "78889000", "totalCurrentAssets": "610396000", "currentLongTermDebt": "171961000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "384276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19284083000", "currentAccountsPayable": "276080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8335893000", "totalShareholderEquity": "6857456000", "capitalLeaseObligations": "21608000", "otherCurrentLiabilities": "284285000", "totalCurrentLiabilities": "764483000", "otherNonCurrentLiabilities": "787020000", "totalNonCurrentLiabilities": "12272540000", "cashAndShortTermInvestments": "34778000", "commonStockSharesOutstanding": "280619000", "intangibleAssetsExcludingGoodwill": "2953999", "cashAndCashEquivalentsAtCarryingValue": "34778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "616369000", "profitLoss": "None", "dividendPayout": "373821000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1010459000", "capitalExpenditures": "1429980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "525907000", "cashflowFromInvestment": "-1510744000", "stockBasedCompensation": "12855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "373821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2284000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417471000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 2086112999, "cost_of_revenue": 864259000, "gross_profit": 1221854000, "ebit": 875945000, "ebitda": 1245497000, "pretax_income": 573478000, "tax_provision": -21836000, "net_income": 595314000, "net_income_to_common": 595314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9156000, "total_current_assets": 485911000, "total_assets": 18026554000, "short_term_debt": 329349000, "long_term_debt": 7368381000, "total_debt": 7697730000, "total_liabilities": 11827745000, "total_equity": 6198809000, "shares_outstanding": 274421000, "goodwill_and_intangibles": 2343986000 }, "cash_flow": { "operating_cash_flow": 770343000, "capital_expenditure": 1329747000, "free_cash_flow": 2100090000, "dividends_paid": 346392000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356823, "ticker_id": 4392, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "875945000", "ebitda": "1245497000", "netIncome": "595314000", "grossProfit": "1221854000", "depreciation": "None", "totalRevenue": "2086112999", "costOfRevenue": "864259000", "interestIncome": "3318000", "incomeBeforeTax": "573478000", "interestExpense": "302467000", "operatingIncome": "757668000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-21836000", "reportedCurrency": "USD", "netInterestIncome": "-299149000", "nonInterestIncome": "None", "operatingExpenses": "464186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "864259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369552000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "595314000" }, "balance": { "goodwill": "2340713000", "inventory": "93930000", "commonStock": "139105000", "currentDebt": "None", "investments": "None", "totalAssets": "18026554000", "longTermDebt": "7368381000", "shortTermDebt": "329349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3273000", "reportedCurrency": "USD", "retainedEarnings": "1949492000", "totalLiabilities": "11827745000", "otherCurrentAssets": "73993000", "totalCurrentAssets": "485911000", "currentLongTermDebt": "329349000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "308832000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17540643000", "currentAccountsPayable": "258615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7725177000", "totalShareholderEquity": "6198809000", "capitalLeaseObligations": "27447000", "otherCurrentLiabilities": "348485000", "totalCurrentLiabilities": "974668000", "otherNonCurrentLiabilities": "712773000", "totalNonCurrentLiabilities": "10853077000", "cashAndShortTermInvestments": "9156000", "commonStockSharesOutstanding": "274421000", "intangibleAssetsExcludingGoodwill": "3273000", "cashAndCashEquivalentsAtCarryingValue": "9156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "595314000", "profitLoss": "None", "dividendPayout": "346392000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "770343000", "capitalExpenditures": "1329747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "397482000", "cashflowFromInvestment": "-1163281000", "stockBasedCompensation": "9785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "346392000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2086112999, "cost_of_revenue": 864259000, "gross_profit": 1221854000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 875945000, "depreciation_amortisation": 369552000, "ebitda": 1245497000, "interest_expense": 302467000, "interest_income": null, "other_non_operating": null, "pretax_income": 573478000, "tax_provision": -21836000, "effective_tax_rate": null, "net_income": 595314000, "net_income_continuing_ops": 595314000, "net_income_to_common": 595314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9156000, "short_term_investments": null, "net_receivables": 308832000, "inventory": 93930000, "other_current_assets": null, "total_current_assets": 485911000, "net_ppe": null, "goodwill": 2340713000, "intangible_assets": 3273000, "goodwill_and_intangibles": 2343986000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17540643000, "total_assets": 18026554000, "short_term_debt": 329349000, "accounts_payable": 258615000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 974668000, "long_term_debt": 7368381000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10853077000, "total_liabilities": 11827745000, "total_debt": 7697730000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1949492000, "total_equity": 6198809000, "shares_outstanding": 274421000, "operating_cash_flow": 770343000, "stock_based_compensation": 9785000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1329747000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1163281000, "dividends_paid": 346392000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 397482000, "free_cash_flow": 2100090000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "875945000", "ebitda": "1245497000", "netIncome": "595314000", "grossProfit": "1221854000", "depreciation": "None", "totalRevenue": "2086112999", "costOfRevenue": "864259000", "interestIncome": "3318000", "incomeBeforeTax": "573478000", "interestExpense": "302467000", "operatingIncome": "757668000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-21836000", "reportedCurrency": "USD", "netInterestIncome": "-299149000", "nonInterestIncome": "None", "operatingExpenses": "464186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "864259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369552000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "595314000" }, "balance": { "goodwill": "2340713000", "inventory": "93930000", "commonStock": "139105000", "currentDebt": "None", "investments": "None", "totalAssets": "18026554000", "longTermDebt": "7368381000", "shortTermDebt": "329349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3273000", "reportedCurrency": "USD", "retainedEarnings": "1949492000", "totalLiabilities": "11827745000", "otherCurrentAssets": "73993000", "totalCurrentAssets": "485911000", "currentLongTermDebt": "329349000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "308832000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17540643000", "currentAccountsPayable": "258615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7725177000", "totalShareholderEquity": "6198809000", "capitalLeaseObligations": "27447000", "otherCurrentLiabilities": "348485000", "totalCurrentLiabilities": "974668000", "otherNonCurrentLiabilities": "712773000", "totalNonCurrentLiabilities": "10853077000", "cashAndShortTermInvestments": "9156000", "commonStockSharesOutstanding": "274421000", "intangibleAssetsExcludingGoodwill": "3273000", "cashAndCashEquivalentsAtCarryingValue": "9156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "595314000", "profitLoss": "None", "dividendPayout": "346392000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "770343000", "capitalExpenditures": "1329747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "397482000", "cashflowFromInvestment": "-1163281000", "stockBasedCompensation": "9785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "346392000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 2053824000, "cost_of_revenue": 927824000, "gross_profit": 1126000000, "ebit": 715143000, "ebitda": 1058838000, "pretax_income": 431781000, "tax_provision": -66445000, "net_income": 498226000, "net_income_to_common": 498226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4612000, "total_current_assets": 491979000, "total_assets": 16841459000, "short_term_debt": 227538000, "long_term_debt": 6826085000, "total_debt": 7053623000, "total_liabilities": 10945276000, "total_equity": 5896183000, "shares_outstanding": 267659000, "goodwill_and_intangibles": 2344331000 }, "cash_flow": { "operating_cash_flow": 933587000, "capital_expenditure": 1199103000, "free_cash_flow": 2132690000, "dividends_paid": 316806000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356828, "ticker_id": 4392, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "715143000", "ebitda": "1058838000", "netIncome": "498226000", "grossProfit": "1126000000", "depreciation": "None", "totalRevenue": "2053824000", "costOfRevenue": "927824000", "interestIncome": "3463000", "incomeBeforeTax": "431781000", "interestExpense": "283362000", "operatingIncome": "692097000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-66445000", "reportedCurrency": "USD", "netInterestIncome": "-275748000", "nonInterestIncome": "None", "operatingExpenses": "433903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "927824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343695000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "477710000" }, "balance": { "goodwill": "2340738000", "inventory": "112667000", "commonStock": "138297000", "currentDebt": "None", "investments": "None", "totalAssets": "16841459000", "longTermDebt": "6826085000", "shortTermDebt": "227538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3593000", "reportedCurrency": "USD", "retainedEarnings": "1706675000", "totalLiabilities": "10945276000", "otherCurrentAssets": "128964000", "totalCurrentAssets": "491979000", "currentLongTermDebt": "227538000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16349480000", "currentAccountsPayable": "221191000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7088048000", "totalShareholderEquity": "5896183000", "capitalLeaseObligations": "34425000", "otherCurrentLiabilities": "308557000", "totalCurrentLiabilities": "797927000", "otherNonCurrentLiabilities": "669152000", "totalNonCurrentLiabilities": "10147349000", "cashAndShortTermInvestments": "4612000", "commonStockSharesOutstanding": "267659000", "intangibleAssetsExcludingGoodwill": "3593000", "cashAndCashEquivalentsAtCarryingValue": "4612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "498226000", "profitLoss": "None", "dividendPayout": "316806000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14559000", "operatingCashflow": "933587000", "capitalExpenditures": "1199103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "281355000", "cashflowFromInvestment": "-1221728000", "stockBasedCompensation": "11323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "316806000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3981000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343695000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2053824000, "cost_of_revenue": 927824000, "gross_profit": 1126000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 715143000, "depreciation_amortisation": 343695000, "ebitda": 1058838000, "interest_expense": 283362000, "interest_income": null, "other_non_operating": null, "pretax_income": 431781000, "tax_provision": -66445000, "effective_tax_rate": null, "net_income": 498226000, "net_income_continuing_ops": 477710000, "net_income_to_common": 498226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4612000, "short_term_investments": null, "net_receivables": 245736000, "inventory": 112667000, "other_current_assets": null, "total_current_assets": 491979000, "net_ppe": null, "goodwill": 2340738000, "intangible_assets": 3593000, "goodwill_and_intangibles": 2344331000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16349480000, "total_assets": 16841459000, "short_term_debt": 227538000, "accounts_payable": 221191000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 797927000, "long_term_debt": 6826085000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10147349000, "total_liabilities": 10945276000, "total_debt": 7053623000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1706675000, "total_equity": 5896183000, "shares_outstanding": 267659000, "operating_cash_flow": 933587000, "stock_based_compensation": 11323000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1199103000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1221728000, "dividends_paid": 316806000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 281355000, "free_cash_flow": 2132690000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "715143000", "ebitda": "1058838000", "netIncome": "498226000", "grossProfit": "1126000000", "depreciation": "None", "totalRevenue": "2053824000", "costOfRevenue": "927824000", "interestIncome": "3463000", "incomeBeforeTax": "431781000", "interestExpense": "283362000", "operatingIncome": "692097000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-66445000", "reportedCurrency": "USD", "netInterestIncome": "-275748000", "nonInterestIncome": "None", "operatingExpenses": "433903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "927824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343695000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "477710000" }, "balance": { "goodwill": "2340738000", "inventory": "112667000", "commonStock": "138297000", "currentDebt": "None", "investments": "None", "totalAssets": "16841459000", "longTermDebt": "6826085000", "shortTermDebt": "227538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3593000", "reportedCurrency": "USD", "retainedEarnings": "1706675000", "totalLiabilities": "10945276000", "otherCurrentAssets": "128964000", "totalCurrentAssets": "491979000", "currentLongTermDebt": "227538000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16349480000", "currentAccountsPayable": "221191000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7088048000", "totalShareholderEquity": "5896183000", "capitalLeaseObligations": "34425000", "otherCurrentLiabilities": "308557000", "totalCurrentLiabilities": "797927000", "otherNonCurrentLiabilities": "669152000", "totalNonCurrentLiabilities": "10147349000", "cashAndShortTermInvestments": "4612000", "commonStockSharesOutstanding": "267659000", "intangibleAssetsExcludingGoodwill": "3593000", "cashAndCashEquivalentsAtCarryingValue": "4612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "498226000", "profitLoss": "None", "dividendPayout": "316806000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14559000", "operatingCashflow": "933587000", "capitalExpenditures": "1199103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "281355000", "cashflowFromInvestment": "-1221728000", "stockBasedCompensation": "11323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "316806000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3981000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343695000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 2288032000, "cost_of_revenue": 1215644000, "gross_profit": 1072388000, "ebit": 689024000, "ebitda": 1010201000, "pretax_income": 450908000, "tax_provision": -14329000, "net_income": 465237000, "net_income_to_common": 465237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11398000, "total_current_assets": 658159000, "total_assets": 15719107000, "short_term_debt": 427856000, "long_term_debt": 6371057000, "total_debt": 6798913000, "total_liabilities": 10341721000, "total_equity": 5377386000, "shares_outstanding": 262868000, "goodwill_and_intangibles": 2345396000 }, "cash_flow": { "operating_cash_flow": 600306000, "capital_expenditure": 1062763000, "free_cash_flow": 1663069000, "dividends_paid": 288632000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356833, "ticker_id": 4392, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "689024000", "ebitda": "1010201000", "netIncome": "465237000", "grossProfit": "1072388000", "depreciation": "None", "totalRevenue": "2288032000", "costOfRevenue": "1215644000", "interestIncome": "3675000", "incomeBeforeTax": "450908000", "interestExpense": "238116000", "operatingIncome": "661187000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-14329000", "reportedCurrency": "USD", "netInterestIncome": "-234441000", "nonInterestIncome": "None", "operatingExpenses": "411201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "27837000", "costofGoodsAndServicesSold": "1215644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321177000", "sellingGeneralAndAdministrative": "90024000", "netIncomeFromContinuingOperations": "465237000" }, "balance": { "goodwill": "2340792000", "inventory": "199735000", "commonStock": "133486000", "currentDebt": "None", "investments": "None", "totalAssets": "15719107000", "longTermDebt": "6371057000", "shortTermDebt": "427856000", "treasuryStock": "-83693000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4604000", "reportedCurrency": "USD", "retainedEarnings": "1534331000", "totalLiabilities": "10341721000", "otherCurrentAssets": "70198000", "totalCurrentAssets": "658159000", "currentLongTermDebt": "427856000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "376828000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15060948000", "currentAccountsPayable": "238843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11130946000", "shortLongTermDebtTotal": "6836579000", "totalShareholderEquity": "5377386000", "capitalLeaseObligations": "37666000", "otherCurrentLiabilities": "320777000", "totalCurrentLiabilities": "1021869000", "otherNonCurrentLiabilities": "1450631000", "totalNonCurrentLiabilities": "9319852000", "cashAndShortTermInvestments": "11398000", "commonStockSharesOutstanding": "262868000", "intangibleAssetsExcludingGoodwill": "4604000", "cashAndCashEquivalentsAtCarryingValue": "11398000", "accumulatedDepreciationAmortizationPPE": "-2606441000" }, "cashflow": { "netIncome": "465237000", "profitLoss": "None", "dividendPayout": "288632000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-53761000", "operatingCashflow": "600306000", "capitalExpenditures": "1062763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "578827000", "cashflowFromInvestment": "-1178302000", "stockBasedCompensation": "12206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "288632000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "831000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1192000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "321177000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2288032000, "cost_of_revenue": 1215644000, "gross_profit": 1072388000, "research_and_development": null, "selling_general_admin": 90024000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 689024000, "depreciation_amortisation": 321177000, "ebitda": 1010201000, "interest_expense": 238116000, "interest_income": null, "other_non_operating": null, "pretax_income": 450908000, "tax_provision": -14329000, "effective_tax_rate": null, "net_income": 465237000, "net_income_continuing_ops": 465237000, "net_income_to_common": 465237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11398000, "short_term_investments": null, "net_receivables": 376828000, "inventory": 199735000, "other_current_assets": null, "total_current_assets": 658159000, "net_ppe": null, "goodwill": 2340792000, "intangible_assets": 4604000, "goodwill_and_intangibles": 2345396000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15060948000, "total_assets": 15719107000, "short_term_debt": 427856000, "accounts_payable": 238843000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1021869000, "long_term_debt": 6371057000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9319852000, "total_liabilities": 10341721000, "total_debt": 6798913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1534331000, "total_equity": 5377386000, "shares_outstanding": 262868000, "operating_cash_flow": 600306000, "stock_based_compensation": 12206000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1062763000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1178302000, "dividends_paid": 288632000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 578827000, "free_cash_flow": 1663069000, "net_change_in_cash": 831000 }, "raw_data": { "income": { "ebit": "689024000", "ebitda": "1010201000", "netIncome": "465237000", "grossProfit": "1072388000", "depreciation": "None", "totalRevenue": "2288032000", "costOfRevenue": "1215644000", "interestIncome": "3675000", "incomeBeforeTax": "450908000", "interestExpense": "238116000", "operatingIncome": "661187000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-14329000", "reportedCurrency": "USD", "netInterestIncome": "-234441000", "nonInterestIncome": "None", "operatingExpenses": "411201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "27837000", "costofGoodsAndServicesSold": "1215644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321177000", "sellingGeneralAndAdministrative": "90024000", "netIncomeFromContinuingOperations": "465237000" }, "balance": { "goodwill": "2340792000", "inventory": "199735000", "commonStock": "133486000", "currentDebt": "None", "investments": "None", "totalAssets": "15719107000", "longTermDebt": "6371057000", "shortTermDebt": "427856000", "treasuryStock": "-83693000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4604000", "reportedCurrency": "USD", "retainedEarnings": "1534331000", "totalLiabilities": "10341721000", "otherCurrentAssets": "70198000", "totalCurrentAssets": "658159000", "currentLongTermDebt": "427856000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "376828000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15060948000", "currentAccountsPayable": "238843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11130946000", "shortLongTermDebtTotal": "6836579000", "totalShareholderEquity": "5377386000", "capitalLeaseObligations": "37666000", "otherCurrentLiabilities": "320777000", "totalCurrentLiabilities": "1021869000", "otherNonCurrentLiabilities": "1450631000", "totalNonCurrentLiabilities": "9319852000", "cashAndShortTermInvestments": "11398000", "commonStockSharesOutstanding": "262868000", "intangibleAssetsExcludingGoodwill": "4604000", "cashAndCashEquivalentsAtCarryingValue": "11398000", "accumulatedDepreciationAmortizationPPE": "-2606441000" }, "cashflow": { "netIncome": "465237000", "profitLoss": "None", "dividendPayout": "288632000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-53761000", "operatingCashflow": "600306000", "capitalExpenditures": "1062763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "578827000", "cashflowFromInvestment": "-1178302000", "stockBasedCompensation": "12206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "288632000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "831000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1192000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "321177000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 1878144000, "cost_of_revenue": 890842000, "gross_profit": 987302000, "ebit": 629709000, "ebitda": 927661000, "pretax_income": 422000000, "tax_provision": -9612000, "net_income": 431612000, "net_income_to_common": 431612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10567000, "total_current_assets": 437795000, "total_assets": 14658278000, "short_term_debt": 197146000, "long_term_debt": 5779504000, "total_debt": 5976650000, "total_liabilities": 9473828000, "total_equity": 5184450000, "shares_outstanding": 258180000, "goodwill_and_intangibles": 2346579000 }, "cash_flow": { "operating_cash_flow": 644679000, "capital_expenditure": 1020519000, "free_cash_flow": 1665198000, "dividends_paid": 258650000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356838, "ticker_id": 4392, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "629709000", "ebitda": "927661000", "netIncome": "431612000", "grossProfit": "987302000", "depreciation": "None", "totalRevenue": "1878144000", "costOfRevenue": "890842000", "interestIncome": "2384000", "incomeBeforeTax": "422000000", "interestExpense": "207709000", "operatingIncome": "602709000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-9612000", "reportedCurrency": "USD", "netInterestIncome": "-205325000", "nonInterestIncome": "None", "operatingExpenses": "384593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "27000000", "costofGoodsAndServicesSold": "890842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297952000", "sellingGeneralAndAdministrative": "86641000", "netIncomeFromContinuingOperations": "431612000" }, "balance": { "goodwill": "2340815000", "inventory": "109560000", "commonStock": "128050000", "currentDebt": "None", "investments": "None", "totalAssets": "14658278000", "longTermDebt": "5779504000", "shortTermDebt": "197146000", "treasuryStock": "-83615000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5764000", "reportedCurrency": "USD", "retainedEarnings": "1434201000", "totalLiabilities": "9473828000", "otherCurrentAssets": "56747000", "totalCurrentAssets": "437795000", "currentLongTermDebt": "197146000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "260921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14220483000", "currentAccountsPayable": "192932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10251866000", "shortLongTermDebtTotal": "6024880000", "totalShareholderEquity": "5184450000", "capitalLeaseObligations": "48230000", "otherCurrentLiabilities": "247061000", "totalCurrentLiabilities": "675063000", "otherNonCurrentLiabilities": "1460875000", "totalNonCurrentLiabilities": "8798765000", "cashAndShortTermInvestments": "10567000", "commonStockSharesOutstanding": "258180000", "intangibleAssetsExcludingGoodwill": "5764000", "cashAndCashEquivalentsAtCarryingValue": "10567000", "accumulatedDepreciationAmortizationPPE": "-2358510000" }, "cashflow": { "netIncome": "431612000", "profitLoss": "None", "dividendPayout": "258650000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "117386000", "operatingCashflow": "644679000", "capitalExpenditures": "1020519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "417119000", "cashflowFromInvestment": "-1056058000", "stockBasedCompensation": "10078000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "258650000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5740000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1878144000, "cost_of_revenue": 890842000, "gross_profit": 987302000, "research_and_development": null, "selling_general_admin": 86641000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 629709000, "depreciation_amortisation": 297952000, "ebitda": 927661000, "interest_expense": 207709000, "interest_income": null, "other_non_operating": null, "pretax_income": 422000000, "tax_provision": -9612000, "effective_tax_rate": null, "net_income": 431612000, "net_income_continuing_ops": 431612000, "net_income_to_common": 431612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10567000, "short_term_investments": null, "net_receivables": 260921000, "inventory": 109560000, "other_current_assets": null, "total_current_assets": 437795000, "net_ppe": null, "goodwill": 2340815000, "intangible_assets": 5764000, "goodwill_and_intangibles": 2346579000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14220483000, "total_assets": 14658278000, "short_term_debt": 197146000, "accounts_payable": 192932000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 675063000, "long_term_debt": 5779504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8798765000, "total_liabilities": 9473828000, "total_debt": 5976650000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1434201000, "total_equity": 5184450000, "shares_outstanding": 258180000, "operating_cash_flow": 644679000, "stock_based_compensation": 10078000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1020519000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1056058000, "dividends_paid": 258650000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 417119000, "free_cash_flow": 1665198000, "net_change_in_cash": 5740000 }, "raw_data": { "income": { "ebit": "629709000", "ebitda": "927661000", "netIncome": "431612000", "grossProfit": "987302000", "depreciation": "None", "totalRevenue": "1878144000", "costOfRevenue": "890842000", "interestIncome": "2384000", "incomeBeforeTax": "422000000", "interestExpense": "207709000", "operatingIncome": "602709000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-9612000", "reportedCurrency": "USD", "netInterestIncome": "-205325000", "nonInterestIncome": "None", "operatingExpenses": "384593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "27000000", "costofGoodsAndServicesSold": "890842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297952000", "sellingGeneralAndAdministrative": "86641000", "netIncomeFromContinuingOperations": "431612000" }, "balance": { "goodwill": "2340815000", "inventory": "109560000", "commonStock": "128050000", "currentDebt": "None", "investments": "None", "totalAssets": "14658278000", "longTermDebt": "5779504000", "shortTermDebt": "197146000", "treasuryStock": "-83615000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5764000", "reportedCurrency": "USD", "retainedEarnings": "1434201000", "totalLiabilities": "9473828000", "otherCurrentAssets": "56747000", "totalCurrentAssets": "437795000", "currentLongTermDebt": "197146000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "260921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14220483000", "currentAccountsPayable": "192932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10251866000", "shortLongTermDebtTotal": "6024880000", "totalShareholderEquity": "5184450000", "capitalLeaseObligations": "48230000", "otherCurrentLiabilities": "247061000", "totalCurrentLiabilities": "675063000", "otherNonCurrentLiabilities": "1460875000", "totalNonCurrentLiabilities": "8798765000", "cashAndShortTermInvestments": "10567000", "commonStockSharesOutstanding": "258180000", "intangibleAssetsExcludingGoodwill": "5764000", "cashAndCashEquivalentsAtCarryingValue": "10567000", "accumulatedDepreciationAmortizationPPE": "-2358510000" }, "cashflow": { "netIncome": "431612000", "profitLoss": "None", "dividendPayout": "258650000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "117386000", "operatingCashflow": "644679000", "capitalExpenditures": "1020519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "417119000", "cashflowFromInvestment": "-1056058000", "stockBasedCompensation": "10078000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "258650000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5740000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 1462698000, "cost_of_revenue": 694356000, "gross_profit": 768342000, "ebit": 453406000, "ebitda": 710465000, "pretax_income": 264971000, "tax_provision": -19878000, "net_income": 284849000, "net_income_to_common": 284849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4827000, "total_current_assets": 380220000, "total_assets": 13705277000, "short_term_debt": 162551000, "long_term_debt": 5507744000, "total_debt": 5670295000, "total_liabilities": 9021400000, "total_equity": 4683877000, "shares_outstanding": 254629000, "goodwill_and_intangibles": 2331788000 }, "cash_flow": { "operating_cash_flow": 508024000, "capital_expenditure": 835642000, "free_cash_flow": 1343666000, "dividends_paid": 232571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356843, "ticker_id": 4392, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "453406000", "ebitda": "710465000", "netIncome": "284849000", "grossProfit": "768342000", "depreciation": "None", "totalRevenue": "1462698000", "costOfRevenue": "694356000", "interestIncome": "5363000", "incomeBeforeTax": "264971000", "interestExpense": "188435000", "operatingIncome": "434686000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-19878000", "reportedCurrency": "USD", "netInterestIncome": "-183072000", "nonInterestIncome": "None", "operatingExpenses": "333656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "22094000", "costofGoodsAndServicesSold": "694356000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257059000", "sellingGeneralAndAdministrative": "76597000", "netIncomeFromContinuingOperations": "284849000" }, "balance": { "goodwill": "2324547000", "inventory": "58401000", "commonStock": "124285000", "currentDebt": "None", "investments": "None", "totalAssets": "13705277000", "longTermDebt": "5507744000", "shortTermDebt": "162551000", "treasuryStock": "-81327000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "7241000", "reportedCurrency": "USD", "retainedEarnings": "1261862000", "totalLiabilities": "9021400000", "otherCurrentAssets": "43679000", "totalCurrentAssets": "380220000", "currentLongTermDebt": "162551000", "longTermInvestments": "0", "shortTermInvestments": "1258098000", "currentNetReceivables": "273313000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13325057000", "currentAccountsPayable": "177489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9512877000", "shortLongTermDebtTotal": "5725937000", "totalShareholderEquity": "4683877000", "capitalLeaseObligations": "55642000", "otherCurrentLiabilities": "226661000", "totalCurrentLiabilities": "603873000", "otherNonCurrentLiabilities": "1497029000", "totalNonCurrentLiabilities": "8417527000", "cashAndShortTermInvestments": "4827000", "commonStockSharesOutstanding": "254629000", "intangibleAssetsExcludingGoodwill": "7241000", "cashAndCashEquivalentsAtCarryingValue": "4827000", "accumulatedDepreciationAmortizationPPE": "-2107142000" }, "cashflow": { "netIncome": "284849000", "profitLoss": "None", "dividendPayout": "232571000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-35348000", "operatingCashflow": "508024000", "capitalExpenditures": "835642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1961547000", "cashflowFromInvestment": "-4333666000", "stockBasedCompensation": "8160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "232571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1864095000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257059000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1462698000, "cost_of_revenue": 694356000, "gross_profit": 768342000, "research_and_development": null, "selling_general_admin": 76597000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 453406000, "depreciation_amortisation": 257059000, "ebitda": 710465000, "interest_expense": 188435000, "interest_income": null, "other_non_operating": null, "pretax_income": 264971000, "tax_provision": -19878000, "effective_tax_rate": null, "net_income": 284849000, "net_income_continuing_ops": 284849000, "net_income_to_common": 284849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4827000, "short_term_investments": 1258098000, "net_receivables": 273313000, "inventory": 58401000, "other_current_assets": null, "total_current_assets": 380220000, "net_ppe": null, "goodwill": 2324547000, "intangible_assets": 7241000, "goodwill_and_intangibles": 2331788000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13325057000, "total_assets": 13705277000, "short_term_debt": 162551000, "accounts_payable": 177489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 603873000, "long_term_debt": 5507744000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8417527000, "total_liabilities": 9021400000, "total_debt": 5670295000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1261862000, "total_equity": 4683877000, "shares_outstanding": 254629000, "operating_cash_flow": 508024000, "stock_based_compensation": 8160000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 835642000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4333666000, "dividends_paid": 232571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1961547000, "free_cash_flow": 1343666000, "net_change_in_cash": -1864095000 }, "raw_data": { "income": { "ebit": "453406000", "ebitda": "710465000", "netIncome": "284849000", "grossProfit": "768342000", "depreciation": "None", "totalRevenue": "1462698000", "costOfRevenue": "694356000", "interestIncome": "5363000", "incomeBeforeTax": "264971000", "interestExpense": "188435000", "operatingIncome": "434686000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-19878000", "reportedCurrency": "USD", "netInterestIncome": "-183072000", "nonInterestIncome": "None", "operatingExpenses": "333656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "22094000", "costofGoodsAndServicesSold": "694356000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257059000", "sellingGeneralAndAdministrative": "76597000", "netIncomeFromContinuingOperations": "284849000" }, "balance": { "goodwill": "2324547000", "inventory": "58401000", "commonStock": "124285000", "currentDebt": "None", "investments": "None", "totalAssets": "13705277000", "longTermDebt": "5507744000", "shortTermDebt": "162551000", "treasuryStock": "-81327000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "7241000", "reportedCurrency": "USD", "retainedEarnings": "1261862000", "totalLiabilities": "9021400000", "otherCurrentAssets": "43679000", "totalCurrentAssets": "380220000", "currentLongTermDebt": "162551000", "longTermInvestments": "0", "shortTermInvestments": "1258098000", "currentNetReceivables": "273313000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13325057000", "currentAccountsPayable": "177489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9512877000", "shortLongTermDebtTotal": "5725937000", "totalShareholderEquity": "4683877000", "capitalLeaseObligations": "55642000", "otherCurrentLiabilities": "226661000", "totalCurrentLiabilities": "603873000", "otherNonCurrentLiabilities": "1497029000", "totalNonCurrentLiabilities": "8417527000", "cashAndShortTermInvestments": "4827000", "commonStockSharesOutstanding": "254629000", "intangibleAssetsExcludingGoodwill": "7241000", "cashAndCashEquivalentsAtCarryingValue": "4827000", "accumulatedDepreciationAmortizationPPE": "-2107142000" }, "cashflow": { "netIncome": "284849000", "profitLoss": "None", "dividendPayout": "232571000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-35348000", "operatingCashflow": "508024000", "capitalExpenditures": "835642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1961547000", "cashflowFromInvestment": "-4333666000", "stockBasedCompensation": "8160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "232571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1864095000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257059000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 889692000, "cost_of_revenue": 333102000, "gross_profit": 556590000, "ebit": 336909000, "ebitda": 493385000, "pretax_income": 211526000, "tax_provision": -13017000, "net_income": 224543000, "net_income_to_common": 224543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1868922000, "total_current_assets": 2015127000, "total_assets": 9361985000, "short_term_debt": 130775000, "long_term_debt": 2943327000, "total_debt": 3074102000, "total_liabilities": 5481125000, "total_equity": 3880860000, "shares_outstanding": 215931000, "goodwill_and_intangibles": 63822000 }, "cash_flow": { "operating_cash_flow": 338523000, "capital_expenditure": 550273000, "free_cash_flow": 888796000, "dividends_paid": 188512000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356848, "ticker_id": 4392, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "336909000", "ebitda": "493385000", "netIncome": "224543000", "grossProfit": "556590000", "depreciation": "None", "totalRevenue": "889692000", "costOfRevenue": "333102000", "interestIncome": "25406000", "incomeBeforeTax": "211526000", "interestExpense": "125383000", "operatingIncome": "340159000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-13017000", "reportedCurrency": "USD", "netInterestIncome": "-99977000", "nonInterestIncome": "None", "operatingExpenses": "216431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5460000", "costofGoodsAndServicesSold": "333102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156476000", "sellingGeneralAndAdministrative": "2741000", "netIncomeFromContinuingOperations": "224543000" }, "balance": { "goodwill": "63822000", "inventory": "18379000", "commonStock": "111935000", "currentDebt": "None", "investments": "None", "totalAssets": "9361985000", "longTermDebt": "2943327000", "shortTermDebt": "130775000", "treasuryStock": "-77702000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1210072000", "totalLiabilities": "5481125000", "otherCurrentAssets": "20206000", "totalCurrentAssets": "2015127000", "currentLongTermDebt": "141719000", "longTermInvestments": "5984000", "shortTermInvestments": "5984000", "currentNetReceivables": "107620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7346858000", "currentAccountsPayable": "74919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6345790000", "shortLongTermDebtTotal": "3085747000", "totalShareholderEquity": "3880860000", "capitalLeaseObligations": "11645000", "otherCurrentLiabilities": "94992000", "totalCurrentLiabilities": "323461000", "otherNonCurrentLiabilities": "1175590000", "totalNonCurrentLiabilities": "5157664000", "cashAndShortTermInvestments": "1868922000", "commonStockSharesOutstanding": "215931000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1868922000", "accumulatedDepreciationAmortizationPPE": "-1856146000" }, "cashflow": { "netIncome": "224543000", "profitLoss": "None", "dividendPayout": "188512000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4335000", "operatingCashflow": "338523000", "capitalExpenditures": "550273000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2131375000", "cashflowFromInvestment": "-604603000", "stockBasedCompensation": "7368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "188512000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1865295000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1867000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156476000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 889692000, "cost_of_revenue": 333102000, "gross_profit": 556590000, "research_and_development": null, "selling_general_admin": 2741000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 336909000, "depreciation_amortisation": 156476000, "ebitda": 493385000, "interest_expense": 125383000, "interest_income": null, "other_non_operating": null, "pretax_income": 211526000, "tax_provision": -13017000, "effective_tax_rate": null, "net_income": 224543000, "net_income_continuing_ops": 224543000, "net_income_to_common": 224543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1868922000, "short_term_investments": 5984000, "net_receivables": 107620000, "inventory": 18379000, "other_current_assets": null, "total_current_assets": 2015127000, "net_ppe": null, "goodwill": 63822000, "intangible_assets": null, "goodwill_and_intangibles": 63822000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7346858000, "total_assets": 9361985000, "short_term_debt": 130775000, "accounts_payable": 74919000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 323461000, "long_term_debt": 2943327000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5157664000, "total_liabilities": 5481125000, "total_debt": 3074102000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1210072000, "total_equity": 3880860000, "shares_outstanding": 215931000, "operating_cash_flow": 338523000, "stock_based_compensation": 7368000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 550273000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -604603000, "dividends_paid": 188512000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2131375000, "free_cash_flow": 888796000, "net_change_in_cash": 1865295000 }, "raw_data": { "income": { "ebit": "336909000", "ebitda": "493385000", "netIncome": "224543000", "grossProfit": "556590000", "depreciation": "None", "totalRevenue": "889692000", "costOfRevenue": "333102000", "interestIncome": "25406000", "incomeBeforeTax": "211526000", "interestExpense": "125383000", "operatingIncome": "340159000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-13017000", "reportedCurrency": "USD", "netInterestIncome": "-99977000", "nonInterestIncome": "None", "operatingExpenses": "216431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5460000", "costofGoodsAndServicesSold": "333102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156476000", "sellingGeneralAndAdministrative": "2741000", "netIncomeFromContinuingOperations": "224543000" }, "balance": { "goodwill": "63822000", "inventory": "18379000", "commonStock": "111935000", "currentDebt": "None", "investments": "None", "totalAssets": "9361985000", "longTermDebt": "2943327000", "shortTermDebt": "130775000", "treasuryStock": "-77702000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1210072000", "totalLiabilities": "5481125000", "otherCurrentAssets": "20206000", "totalCurrentAssets": "2015127000", "currentLongTermDebt": "141719000", "longTermInvestments": "5984000", "shortTermInvestments": "5984000", "currentNetReceivables": "107620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7346858000", "currentAccountsPayable": "74919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6345790000", "shortLongTermDebtTotal": "3085747000", "totalShareholderEquity": "3880860000", "capitalLeaseObligations": "11645000", "otherCurrentLiabilities": "94992000", "totalCurrentLiabilities": "323461000", "otherNonCurrentLiabilities": "1175590000", "totalNonCurrentLiabilities": "5157664000", "cashAndShortTermInvestments": "1868922000", "commonStockSharesOutstanding": "215931000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1868922000", "accumulatedDepreciationAmortizationPPE": "-1856146000" }, "cashflow": { "netIncome": "224543000", "profitLoss": "None", "dividendPayout": "188512000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4335000", "operatingCashflow": "338523000", "capitalExpenditures": "550273000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2131375000", "cashflowFromInvestment": "-604603000", "stockBasedCompensation": "7368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "188512000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1865295000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1867000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156476000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 838091000, "cost_of_revenue": 308478000, "gross_profit": 529613000, "ebit": 277373000, "ebitda": 424046000, "pretax_income": 178319000, "tax_provision": -13669000, "net_income": 191988000, "net_income_to_common": 191988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3627000, "total_current_assets": 147172000, "total_assets": 6964496000, "short_term_debt": 228723000, "long_term_debt": 2398464000, "total_debt": 2627187000, "total_liabilities": 4955132000, "total_equity": 2009364000, "shares_outstanding": 178399000, "goodwill_and_intangibles": 52726000 }, "cash_flow": { "operating_cash_flow": 368522000, "capital_expenditure": 495737000, "free_cash_flow": 864259000, "dividends_paid": 150736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356853, "ticker_id": 4392, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "277373000", "ebitda": "424046000", "netIncome": "191988000", "grossProfit": "529613000", "depreciation": "None", "totalRevenue": "838091000", "costOfRevenue": "308478000", "interestIncome": "143577000", "incomeBeforeTax": "178319000", "interestExpense": "98902000", "operatingIncome": "323178000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-13669000", "reportedCurrency": "USD", "netInterestIncome": "-98902000", "nonInterestIncome": "None", "operatingExpenses": "206435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-48038000", "costofGoodsAndServicesSold": "308478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146673000", "sellingGeneralAndAdministrative": "4817000", "netIncomeFromContinuingOperations": "191988000" }, "balance": { "goodwill": "52726000", "inventory": "15844000", "commonStock": "90576000", "currentDebt": "None", "investments": "None", "totalAssets": "6964496000", "longTermDebt": "2398464000", "shortTermDebt": "228723000", "treasuryStock": "-75835000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1174245000", "totalLiabilities": "4955132000", "otherCurrentAssets": "26476000", "totalCurrentAssets": "147172000", "currentLongTermDebt": "168944000", "longTermInvestments": "6959000", "shortTermInvestments": "6959000", "currentNetReceivables": "101225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6817324000", "currentAccountsPayable": "77331000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5930326000", "shortLongTermDebtTotal": "2558458000", "totalShareholderEquity": "2009364000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "70689000", "totalCurrentLiabilities": "398977000", "otherNonCurrentLiabilities": "2157691000", "totalNonCurrentLiabilities": "4556155000", "cashAndShortTermInvestments": "3627000", "commonStockSharesOutstanding": "178399000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3627000", "accumulatedDepreciationAmortizationPPE": "-1718143000" }, "cashflow": { "netIncome": "191988000", "profitLoss": "None", "dividendPayout": "150736000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-18024000", "operatingCashflow": "368522000", "capitalExpenditures": "495737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "270716000", "cashflowFromInvestment": "-639815000", "stockBasedCompensation": "7567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-577000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146673000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 838091000, "cost_of_revenue": 308478000, "gross_profit": 529613000, "research_and_development": null, "selling_general_admin": 4817000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 277373000, "depreciation_amortisation": 146673000, "ebitda": 424046000, "interest_expense": 98902000, "interest_income": null, "other_non_operating": null, "pretax_income": 178319000, "tax_provision": -13669000, "effective_tax_rate": null, "net_income": 191988000, "net_income_continuing_ops": 191988000, "net_income_to_common": 191988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3627000, "short_term_investments": 6959000, "net_receivables": 101225000, "inventory": 15844000, "other_current_assets": null, "total_current_assets": 147172000, "net_ppe": null, "goodwill": 52726000, "intangible_assets": null, "goodwill_and_intangibles": 52726000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6817324000, "total_assets": 6964496000, "short_term_debt": 228723000, "accounts_payable": 77331000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 398977000, "long_term_debt": 2398464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4556155000, "total_liabilities": 4955132000, "total_debt": 2627187000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1174245000, "total_equity": 2009364000, "shares_outstanding": 178399000, "operating_cash_flow": 368522000, "stock_based_compensation": 7567000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 495737000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -639815000, "dividends_paid": 150736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 270716000, "free_cash_flow": 864259000, "net_change_in_cash": -577000 }, "raw_data": { "income": { "ebit": "277373000", "ebitda": "424046000", "netIncome": "191988000", "grossProfit": "529613000", "depreciation": "None", "totalRevenue": "838091000", "costOfRevenue": "308478000", "interestIncome": "143577000", "incomeBeforeTax": "178319000", "interestExpense": "98902000", "operatingIncome": "323178000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-13669000", "reportedCurrency": "USD", "netInterestIncome": "-98902000", "nonInterestIncome": "None", "operatingExpenses": "206435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-48038000", "costofGoodsAndServicesSold": "308478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146673000", "sellingGeneralAndAdministrative": "4817000", "netIncomeFromContinuingOperations": "191988000" }, "balance": { "goodwill": "52726000", "inventory": "15844000", "commonStock": "90576000", "currentDebt": "None", "investments": "None", "totalAssets": "6964496000", "longTermDebt": "2398464000", "shortTermDebt": "228723000", "treasuryStock": "-75835000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1174245000", "totalLiabilities": "4955132000", "otherCurrentAssets": "26476000", "totalCurrentAssets": "147172000", "currentLongTermDebt": "168944000", "longTermInvestments": "6959000", "shortTermInvestments": "6959000", "currentNetReceivables": "101225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6817324000", "currentAccountsPayable": "77331000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5930326000", "shortLongTermDebtTotal": "2558458000", "totalShareholderEquity": "2009364000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "70689000", "totalCurrentLiabilities": "398977000", "otherNonCurrentLiabilities": "2157691000", "totalNonCurrentLiabilities": "4556155000", "cashAndShortTermInvestments": "3627000", "commonStockSharesOutstanding": "178399000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3627000", "accumulatedDepreciationAmortizationPPE": "-1718143000" }, "cashflow": { "netIncome": "191988000", "profitLoss": "None", "dividendPayout": "150736000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-18024000", "operatingCashflow": "368522000", "capitalExpenditures": "495737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "270716000", "cashflowFromInvestment": "-639815000", "stockBasedCompensation": "7567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-577000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146673000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 861759000, "cost_of_revenue": 525139000, "gross_profit": 336620000, "ebit": 310640000, "ebitda": 421369000, "pretax_income": 230779000, "tax_provision": 6387000, "net_income": 224392000, "net_income_to_common": 224392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75926000, "total_current_assets": 622630000, "total_assets": 19780115000, "short_term_debt": 62054000, "long_term_debt": 8361623000, "total_debt": 8423677000, "total_liabilities": 12886906000, "total_equity": 6893209000, "shares_outstanding": 283636000, "goodwill_and_intangibles": 2351931999 }, "cash_flow": { "operating_cash_flow": 265404999, "capital_expenditure": 287452999, "free_cash_flow": 552857998, "dividends_paid": 96996000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356816, "ticker_id": 4392, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "310640000", "ebitda": "421369000", "netIncome": "224392000", "grossProfit": "336620000", "depreciation": "None", "totalRevenue": "861759000", "costOfRevenue": "525139000", "interestIncome": "1611000", "incomeBeforeTax": "230779000", "interestExpense": "87307000", "operatingIncome": "310640000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6387000", "reportedCurrency": "USD", "netInterestIncome": "-85696000", "nonInterestIncome": "None", "operatingExpenses": "25980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "525139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110729000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "224392000" }, "balance": { "goodwill": "2349059000", "inventory": "72196000", "commonStock": "143426000", "currentDebt": "None", "investments": "None", "totalAssets": "19780115000", "longTermDebt": "8361623000", "shortTermDebt": "62054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2872999", "reportedCurrency": "USD", "retainedEarnings": "2310842000", "totalLiabilities": "12886906000", "otherCurrentAssets": "55970000", "totalCurrentAssets": "622630000", "currentLongTermDebt": "62054000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "418538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19157485000", "currentAccountsPayable": "183890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8443753000", "totalShareholderEquity": "6893209000", "capitalLeaseObligations": "20076000", "otherCurrentLiabilities": "408502000", "totalCurrentLiabilities": "654446000", "otherNonCurrentLiabilities": "787759000", "totalNonCurrentLiabilities": "12232460000", "cashAndShortTermInvestments": "75926000", "commonStockSharesOutstanding": "283636000", "intangibleAssetsExcludingGoodwill": "2872999", "cashAndCashEquivalentsAtCarryingValue": "75926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224392000", "profitLoss": "None", "dividendPayout": "96996000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "265404999", "capitalExpenditures": "287452999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43204000", "cashflowFromInvestment": "-267461000", "stockBasedCompensation": "2678000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96996000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2925000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 861759000, "cost_of_revenue": 525139000, "gross_profit": 336620000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 310640000, "depreciation_amortisation": 110729000, "ebitda": 421369000, "interest_expense": 87307000, "interest_income": null, "other_non_operating": null, "pretax_income": 230779000, "tax_provision": 6387000, "effective_tax_rate": null, "net_income": 224392000, "net_income_continuing_ops": 224392000, "net_income_to_common": 224392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75926000, "short_term_investments": null, "net_receivables": 418538000, "inventory": 72196000, "other_current_assets": null, "total_current_assets": 622630000, "net_ppe": null, "goodwill": 2349059000, "intangible_assets": 2872999, "goodwill_and_intangibles": 2351931999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19157485000, "total_assets": 19780115000, "short_term_debt": 62054000, "accounts_payable": 183890000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 654446000, "long_term_debt": 8361623000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12232460000, "total_liabilities": 12886906000, "total_debt": 8423677000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2310842000, "total_equity": 6893209000, "shares_outstanding": 283636000, "operating_cash_flow": 265404999, "stock_based_compensation": 2678000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 287452999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -267461000, "dividends_paid": 96996000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43204000, "free_cash_flow": 552857998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "310640000", "ebitda": "421369000", "netIncome": "224392000", "grossProfit": "336620000", "depreciation": "None", "totalRevenue": "861759000", "costOfRevenue": "525139000", "interestIncome": "1611000", "incomeBeforeTax": "230779000", "interestExpense": "87307000", "operatingIncome": "310640000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6387000", "reportedCurrency": "USD", "netInterestIncome": "-85696000", "nonInterestIncome": "None", "operatingExpenses": "25980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "525139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110729000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "224392000" }, "balance": { "goodwill": "2349059000", "inventory": "72196000", "commonStock": "143426000", "currentDebt": "None", "investments": "None", "totalAssets": "19780115000", "longTermDebt": "8361623000", "shortTermDebt": "62054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2872999", "reportedCurrency": "USD", "retainedEarnings": "2310842000", "totalLiabilities": "12886906000", "otherCurrentAssets": "55970000", "totalCurrentAssets": "622630000", "currentLongTermDebt": "62054000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "418538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19157485000", "currentAccountsPayable": "183890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8443753000", "totalShareholderEquity": "6893209000", "capitalLeaseObligations": "20076000", "otherCurrentLiabilities": "408502000", "totalCurrentLiabilities": "654446000", "otherNonCurrentLiabilities": "787759000", "totalNonCurrentLiabilities": "12232460000", "cashAndShortTermInvestments": "75926000", "commonStockSharesOutstanding": "283636000", "intangibleAssetsExcludingGoodwill": "2872999", "cashAndCashEquivalentsAtCarryingValue": "75926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224392000", "profitLoss": "None", "dividendPayout": "96996000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "265404999", "capitalExpenditures": "287452999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43204000", "cashflowFromInvestment": "-267461000", "stockBasedCompensation": "2678000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96996000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2925000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 699111000, "cost_of_revenue": 447626000, "gross_profit": 251485000, "ebit": 232783000, "ebitda": 340292000, "pretax_income": 147845000, "tax_provision": 15169000, "net_income": 132676000, "net_income_to_common": 132676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34778000, "total_current_assets": 610396000, "total_assets": 19894479000, "short_term_debt": 204118000, "long_term_debt": 8110167000, "total_debt": 8314285000, "total_liabilities": 13037023000, "total_equity": 6857456000, "shares_outstanding": 283598000, "goodwill_and_intangibles": 2351512999 }, "cash_flow": { "operating_cash_flow": 206112000, "capital_expenditure": 446891000, "free_cash_flow": 653003000, "dividends_paid": 96949000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356817, "ticker_id": 4392, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "232783000", "ebitda": "340292000", "netIncome": "132676000", "grossProfit": "251485000", "depreciation": "None", "totalRevenue": "699111000", "costOfRevenue": "447626000", "interestIncome": "94000", "incomeBeforeTax": "147845000", "interestExpense": "84938000", "operatingIncome": "227004000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15169000", "reportedCurrency": "USD", "netInterestIncome": "-84844000", "nonInterestIncome": "None", "operatingExpenses": "24481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107509000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "132676000" }, "balance": { "goodwill": "2348559000", "inventory": "112453000", "commonStock": "143253000", "currentDebt": "None", "investments": "None", "totalAssets": "19894479000", "longTermDebt": "8110167000", "shortTermDebt": "204118000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2953999", "reportedCurrency": "USD", "retainedEarnings": "2280669000", "totalLiabilities": "13037023000", "otherCurrentAssets": "78889000", "totalCurrentAssets": "610396000", "currentLongTermDebt": "171961000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "384276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19284083000", "currentAccountsPayable": "276080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8335893000", "totalShareholderEquity": "6857456000", "capitalLeaseObligations": "21608000", "otherCurrentLiabilities": "284285000", "totalCurrentLiabilities": "764483000", "otherNonCurrentLiabilities": "787020000", "totalNonCurrentLiabilities": "12272540000", "cashAndShortTermInvestments": "34778000", "commonStockSharesOutstanding": "283598000", "intangibleAssetsExcludingGoodwill": "2953999", "cashAndCashEquivalentsAtCarryingValue": "34778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132676000", "profitLoss": "None", "dividendPayout": "96949000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206112000", "capitalExpenditures": "446891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "271089000", "cashflowFromInvestment": "-448820000", "stockBasedCompensation": "1012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96949000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107509000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 699111000, "cost_of_revenue": 447626000, "gross_profit": 251485000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 232783000, "depreciation_amortisation": 107509000, "ebitda": 340292000, "interest_expense": 84938000, "interest_income": null, "other_non_operating": null, "pretax_income": 147845000, "tax_provision": 15169000, "effective_tax_rate": null, "net_income": 132676000, "net_income_continuing_ops": 132676000, "net_income_to_common": 132676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34778000, "short_term_investments": null, "net_receivables": 384276000, "inventory": 112453000, "other_current_assets": null, "total_current_assets": 610396000, "net_ppe": null, "goodwill": 2348559000, "intangible_assets": 2953999, "goodwill_and_intangibles": 2351512999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19284083000, "total_assets": 19894479000, "short_term_debt": 204118000, "accounts_payable": 276080000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 764483000, "long_term_debt": 8110167000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12272540000, "total_liabilities": 13037023000, "total_debt": 8314285000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2280669000, "total_equity": 6857456000, "shares_outstanding": 283598000, "operating_cash_flow": 206112000, "stock_based_compensation": 1012000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 446891000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -448820000, "dividends_paid": 96949000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 271089000, "free_cash_flow": 653003000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "232783000", "ebitda": "340292000", "netIncome": "132676000", "grossProfit": "251485000", "depreciation": "None", "totalRevenue": "699111000", "costOfRevenue": "447626000", "interestIncome": "94000", "incomeBeforeTax": "147845000", "interestExpense": "84938000", "operatingIncome": "227004000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15169000", "reportedCurrency": "USD", "netInterestIncome": "-84844000", "nonInterestIncome": "None", "operatingExpenses": "24481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107509000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "132676000" }, "balance": { "goodwill": "2348559000", "inventory": "112453000", "commonStock": "143253000", "currentDebt": "None", "investments": "None", "totalAssets": "19894479000", "longTermDebt": "8110167000", "shortTermDebt": "204118000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2953999", "reportedCurrency": "USD", "retainedEarnings": "2280669000", "totalLiabilities": "13037023000", "otherCurrentAssets": "78889000", "totalCurrentAssets": "610396000", "currentLongTermDebt": "171961000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "384276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19284083000", "currentAccountsPayable": "276080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8335893000", "totalShareholderEquity": "6857456000", "capitalLeaseObligations": "21608000", "otherCurrentLiabilities": "284285000", "totalCurrentLiabilities": "764483000", "otherNonCurrentLiabilities": "787020000", "totalNonCurrentLiabilities": "12272540000", "cashAndShortTermInvestments": "34778000", "commonStockSharesOutstanding": "283598000", "intangibleAssetsExcludingGoodwill": "2953999", "cashAndCashEquivalentsAtCarryingValue": "34778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132676000", "profitLoss": "None", "dividendPayout": "96949000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206112000", "capitalExpenditures": "446891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "271089000", "cashflowFromInvestment": "-448820000", "stockBasedCompensation": "1012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96949000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107509000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 476971000, "cost_of_revenue": 175940000, "gross_profit": 301031000, "ebit": 178645000, "ebitda": 285711000, "pretax_income": 96376000, "tax_provision": 4299000, "net_income": 92077000, "net_income_to_common": 92077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6397000, "total_current_assets": 433570000, "total_assets": 18893132000, "short_term_debt": 232129000, "long_term_debt": 7692091000, "total_debt": 7924220000, "total_liabilities": 12076833000, "total_equity": 6816299000, "shares_outstanding": 282298000, "goodwill_and_intangibles": 2351594000 }, "cash_flow": { "operating_cash_flow": 232513000, "capital_expenditure": 406928000, "free_cash_flow": 639441000, "dividends_paid": 96159000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356819, "ticker_id": 4392, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178645000", "ebitda": "285711000", "netIncome": "92077000", "grossProfit": "301031000", "depreciation": "None", "totalRevenue": "476971000", "costOfRevenue": "175940000", "interestIncome": "1079000", "incomeBeforeTax": "96376000", "interestExpense": "82269000", "operatingIncome": "169771000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4299000", "reportedCurrency": "USD", "netInterestIncome": "-81190000", "nonInterestIncome": "None", "operatingExpenses": "131606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107066000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "92077000" }, "balance": { "goodwill": "2348559000", "inventory": "123644000", "commonStock": "143195000", "currentDebt": "None", "investments": "None", "totalAssets": "18893132000", "longTermDebt": "7692091000", "shortTermDebt": "232129000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3035000", "reportedCurrency": "USD", "retainedEarnings": "2244995000", "totalLiabilities": "12076833000", "otherCurrentAssets": "60557000", "totalCurrentAssets": "433570000", "currentLongTermDebt": "232129000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "242972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18459562000", "currentAccountsPayable": "197258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7947224000", "totalShareholderEquity": "6816299000", "capitalLeaseObligations": "23004000", "otherCurrentLiabilities": "298723000", "totalCurrentLiabilities": "728110000", "otherNonCurrentLiabilities": "748427000", "totalNonCurrentLiabilities": "11348723000", "cashAndShortTermInvestments": "6397000", "commonStockSharesOutstanding": "282298000", "intangibleAssetsExcludingGoodwill": "3035000", "cashAndCashEquivalentsAtCarryingValue": "6397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92077000", "profitLoss": "None", "dividendPayout": "96159000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "232513000", "capitalExpenditures": "406928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "177908000", "cashflowFromInvestment": "-429095000", "stockBasedCompensation": "5062000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96159000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107066000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 476971000, "cost_of_revenue": 175940000, "gross_profit": 301031000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178645000, "depreciation_amortisation": 107066000, "ebitda": 285711000, "interest_expense": 82269000, "interest_income": null, "other_non_operating": null, "pretax_income": 96376000, "tax_provision": 4299000, "effective_tax_rate": null, "net_income": 92077000, "net_income_continuing_ops": 92077000, "net_income_to_common": 92077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6397000, "short_term_investments": null, "net_receivables": 242972000, "inventory": 123644000, "other_current_assets": null, "total_current_assets": 433570000, "net_ppe": null, "goodwill": 2348559000, "intangible_assets": 3035000, "goodwill_and_intangibles": 2351594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18459562000, "total_assets": 18893132000, "short_term_debt": 232129000, "accounts_payable": 197258000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 728110000, "long_term_debt": 7692091000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11348723000, "total_liabilities": 12076833000, "total_debt": 7924220000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2244995000, "total_equity": 6816299000, "shares_outstanding": 282298000, "operating_cash_flow": 232513000, "stock_based_compensation": 5062000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 406928000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -429095000, "dividends_paid": 96159000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 177908000, "free_cash_flow": 639441000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178645000", "ebitda": "285711000", "netIncome": "92077000", "grossProfit": "301031000", "depreciation": "None", "totalRevenue": "476971000", "costOfRevenue": "175940000", "interestIncome": "1079000", "incomeBeforeTax": "96376000", "interestExpense": "82269000", "operatingIncome": "169771000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4299000", "reportedCurrency": "USD", "netInterestIncome": "-81190000", "nonInterestIncome": "None", "operatingExpenses": "131606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107066000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "92077000" }, "balance": { "goodwill": "2348559000", "inventory": "123644000", "commonStock": "143195000", "currentDebt": "None", "investments": "None", "totalAssets": "18893132000", "longTermDebt": "7692091000", "shortTermDebt": "232129000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3035000", "reportedCurrency": "USD", "retainedEarnings": "2244995000", "totalLiabilities": "12076833000", "otherCurrentAssets": "60557000", "totalCurrentAssets": "433570000", "currentLongTermDebt": "232129000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "242972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18459562000", "currentAccountsPayable": "197258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7947224000", "totalShareholderEquity": "6816299000", "capitalLeaseObligations": "23004000", "otherCurrentLiabilities": "298723000", "totalCurrentLiabilities": "728110000", "otherNonCurrentLiabilities": "748427000", "totalNonCurrentLiabilities": "11348723000", "cashAndShortTermInvestments": "6397000", "commonStockSharesOutstanding": "282298000", "intangibleAssetsExcludingGoodwill": "3035000", "cashAndCashEquivalentsAtCarryingValue": "6397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92077000", "profitLoss": "None", "dividendPayout": "96159000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "232513000", "capitalExpenditures": "406928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "177908000", "cashflowFromInvestment": "-429095000", "stockBasedCompensation": "5062000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96159000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107066000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 514907000, "cost_of_revenue": 205245000, "gross_profit": 309662000, "ebit": 192208000, "ebitda": 295727000, "pretax_income": 112399000, "tax_provision": 4572000, "net_income": 107827000, "net_income_to_common": 107827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25071000, "total_current_assets": 439378000, "total_assets": 18554285000, "short_term_debt": 150178000, "long_term_debt": 7622994000, "total_debt": 7773172000, "total_liabilities": 11834083000, "total_equity": 6720202000, "shares_outstanding": 280725000, "goodwill_and_intangibles": 2343821000 }, "cash_flow": { "operating_cash_flow": 272317000, "capital_expenditure": 342090000, "free_cash_flow": 614407000, "dividends_paid": 91250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356820, "ticker_id": 4392, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "192208000", "ebitda": "295727000", "netIncome": "107827000", "grossProfit": "309662000", "depreciation": "None", "totalRevenue": "514907000", "costOfRevenue": "205245000", "interestIncome": "301000", "incomeBeforeTax": "112399000", "interestExpense": "79809000", "operatingIncome": "185271000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4572000", "reportedCurrency": "USD", "netInterestIncome": "-79508000", "nonInterestIncome": "None", "operatingExpenses": "124391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103519000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "107827000" }, "balance": { "goodwill": "2340709000", "inventory": "90492000", "commonStock": "141951000", "currentDebt": "None", "investments": "None", "totalAssets": "18554285000", "longTermDebt": "7622994000", "shortTermDebt": "150178000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3112000", "reportedCurrency": "USD", "retainedEarnings": "2249401000", "totalLiabilities": "11834083000", "otherCurrentAssets": "43015000", "totalCurrentAssets": "439378000", "currentLongTermDebt": "150178000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "280800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18114907000", "currentAccountsPayable": "198132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7797654000", "totalShareholderEquity": "6720202000", "capitalLeaseObligations": "24482000", "otherCurrentLiabilities": "225970000", "totalCurrentLiabilities": "598763000", "otherNonCurrentLiabilities": "714307000", "totalNonCurrentLiabilities": "11235320000", "cashAndShortTermInvestments": "25071000", "commonStockSharesOutstanding": "280725000", "intangibleAssetsExcludingGoodwill": "3112000", "cashAndCashEquivalentsAtCarryingValue": "25071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107827000", "profitLoss": "None", "dividendPayout": "91250000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "272317000", "capitalExpenditures": "342090000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76919000", "cashflowFromInvestment": "-344949000", "stockBasedCompensation": "4305000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103519000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 514907000, "cost_of_revenue": 205245000, "gross_profit": 309662000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 192208000, "depreciation_amortisation": 103519000, "ebitda": 295727000, "interest_expense": 79809000, "interest_income": null, "other_non_operating": null, "pretax_income": 112399000, "tax_provision": 4572000, "effective_tax_rate": null, "net_income": 107827000, "net_income_continuing_ops": 107827000, "net_income_to_common": 107827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25071000, "short_term_investments": null, "net_receivables": 280800000, "inventory": 90492000, "other_current_assets": null, "total_current_assets": 439378000, "net_ppe": null, "goodwill": 2340709000, "intangible_assets": 3112000, "goodwill_and_intangibles": 2343821000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18114907000, "total_assets": 18554285000, "short_term_debt": 150178000, "accounts_payable": 198132000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 598763000, "long_term_debt": 7622994000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11235320000, "total_liabilities": 11834083000, "total_debt": 7773172000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2249401000, "total_equity": 6720202000, "shares_outstanding": 280725000, "operating_cash_flow": 272317000, "stock_based_compensation": 4305000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 342090000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -344949000, "dividends_paid": 91250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 76919000, "free_cash_flow": 614407000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "192208000", "ebitda": "295727000", "netIncome": "107827000", "grossProfit": "309662000", "depreciation": "None", "totalRevenue": "514907000", "costOfRevenue": "205245000", "interestIncome": "301000", "incomeBeforeTax": "112399000", "interestExpense": "79809000", "operatingIncome": "185271000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4572000", "reportedCurrency": "USD", "netInterestIncome": "-79508000", "nonInterestIncome": "None", "operatingExpenses": "124391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103519000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "107827000" }, "balance": { "goodwill": "2340709000", "inventory": "90492000", "commonStock": "141951000", "currentDebt": "None", "investments": "None", "totalAssets": "18554285000", "longTermDebt": "7622994000", "shortTermDebt": "150178000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3112000", "reportedCurrency": "USD", "retainedEarnings": "2249401000", "totalLiabilities": "11834083000", "otherCurrentAssets": "43015000", "totalCurrentAssets": "439378000", "currentLongTermDebt": "150178000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "280800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18114907000", "currentAccountsPayable": "198132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7797654000", "totalShareholderEquity": "6720202000", "capitalLeaseObligations": "24482000", "otherCurrentLiabilities": "225970000", "totalCurrentLiabilities": "598763000", "otherNonCurrentLiabilities": "714307000", "totalNonCurrentLiabilities": "11235320000", "cashAndShortTermInvestments": "25071000", "commonStockSharesOutstanding": "280725000", "intangibleAssetsExcludingGoodwill": "3112000", "cashAndCashEquivalentsAtCarryingValue": "25071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107827000", "profitLoss": "None", "dividendPayout": "91250000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "272317000", "capitalExpenditures": "342090000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76919000", "cashflowFromInvestment": "-344949000", "stockBasedCompensation": "4305000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103519000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 783626000, "cost_of_revenue": 322465000, "gross_profit": 461161000, "ebit": 345259000, "ebitda": 444636000, "pretax_income": 263194000, "tax_provision": -20595000, "net_income": 283789000, "net_income_to_common": 283789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20784000, "total_current_assets": 494481000, "total_assets": 18327161000, "short_term_debt": 231812000, "long_term_debt": 7524985000, "total_debt": 7756797000, "total_liabilities": 11867070000, "total_equity": 6460091000, "shares_outstanding": 275687000, "goodwill_and_intangibles": 2343907000 }, "cash_flow": { "operating_cash_flow": 299517000, "capital_expenditure": 270539000, "free_cash_flow": 570056000, "dividends_paid": 89463000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356821, "ticker_id": 4392, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "345259000", "ebitda": "444636000", "netIncome": "283789000", "grossProfit": "461161000", "depreciation": "None", "totalRevenue": "783626000", "costOfRevenue": "322465000", "interestIncome": "229000", "incomeBeforeTax": "263194000", "interestExpense": "82065000", "operatingIncome": "338905000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-20595000", "reportedCurrency": "USD", "netInterestIncome": "-81836000", "nonInterestIncome": "None", "operatingExpenses": "122256000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99377000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "283789000" }, "balance": { "goodwill": "2340713000", "inventory": "60994000", "commonStock": "140053000", "currentDebt": "None", "investments": "None", "totalAssets": "18327161000", "longTermDebt": "7524985000", "shortTermDebt": "231812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3194000", "reportedCurrency": "USD", "retainedEarnings": "2143020000", "totalLiabilities": "11867070000", "otherCurrentAssets": "52291000", "totalCurrentAssets": "494481000", "currentLongTermDebt": "231812000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "360412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17832680000", "currentAccountsPayable": "182914000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7782831000", "totalShareholderEquity": "6460091000", "capitalLeaseObligations": "26034000", "otherCurrentLiabilities": "306946000", "totalCurrentLiabilities": "756608000", "otherNonCurrentLiabilities": "716016000", "totalNonCurrentLiabilities": "11110462000", "cashAndShortTermInvestments": "20784000", "commonStockSharesOutstanding": "275687000", "intangibleAssetsExcludingGoodwill": "3194000", "cashAndCashEquivalentsAtCarryingValue": "20784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "283789000", "profitLoss": "None", "dividendPayout": "89463000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "299517000", "capitalExpenditures": "270539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9000", "cashflowFromInvestment": "-287880000", "stockBasedCompensation": "2604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89463000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2234000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 783626000, "cost_of_revenue": 322465000, "gross_profit": 461161000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 345259000, "depreciation_amortisation": 99377000, "ebitda": 444636000, "interest_expense": 82065000, "interest_income": null, "other_non_operating": null, "pretax_income": 263194000, "tax_provision": -20595000, "effective_tax_rate": null, "net_income": 283789000, "net_income_continuing_ops": 283789000, "net_income_to_common": 283789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20784000, "short_term_investments": null, "net_receivables": 360412000, "inventory": 60994000, "other_current_assets": null, "total_current_assets": 494481000, "net_ppe": null, "goodwill": 2340713000, "intangible_assets": 3194000, "goodwill_and_intangibles": 2343907000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17832680000, "total_assets": 18327161000, "short_term_debt": 231812000, "accounts_payable": 182914000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 756608000, "long_term_debt": 7524985000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11110462000, "total_liabilities": 11867070000, "total_debt": 7756797000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2143020000, "total_equity": 6460091000, "shares_outstanding": 275687000, "operating_cash_flow": 299517000, "stock_based_compensation": 2604000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 270539000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -287880000, "dividends_paid": 89463000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9000, "free_cash_flow": 570056000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "345259000", "ebitda": "444636000", "netIncome": "283789000", "grossProfit": "461161000", "depreciation": "None", "totalRevenue": "783626000", "costOfRevenue": "322465000", "interestIncome": "229000", "incomeBeforeTax": "263194000", "interestExpense": "82065000", "operatingIncome": "338905000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-20595000", "reportedCurrency": "USD", "netInterestIncome": "-81836000", "nonInterestIncome": "None", "operatingExpenses": "122256000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99377000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "283789000" }, "balance": { "goodwill": "2340713000", "inventory": "60994000", "commonStock": "140053000", "currentDebt": "None", "investments": "None", "totalAssets": "18327161000", "longTermDebt": "7524985000", "shortTermDebt": "231812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3194000", "reportedCurrency": "USD", "retainedEarnings": "2143020000", "totalLiabilities": "11867070000", "otherCurrentAssets": "52291000", "totalCurrentAssets": "494481000", "currentLongTermDebt": "231812000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "360412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17832680000", "currentAccountsPayable": "182914000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7782831000", "totalShareholderEquity": "6460091000", "capitalLeaseObligations": "26034000", "otherCurrentLiabilities": "306946000", "totalCurrentLiabilities": "756608000", "otherNonCurrentLiabilities": "716016000", "totalNonCurrentLiabilities": "11110462000", "cashAndShortTermInvestments": "20784000", "commonStockSharesOutstanding": "275687000", "intangibleAssetsExcludingGoodwill": "3194000", "cashAndCashEquivalentsAtCarryingValue": "20784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "283789000", "profitLoss": "None", "dividendPayout": "89463000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "299517000", "capitalExpenditures": "270539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9000", "cashflowFromInvestment": "-287880000", "stockBasedCompensation": "2604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89463000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2234000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 604383000, "cost_of_revenue": 257981000, "gross_profit": 346402000, "ebit": 235160000, "ebitda": 331661000, "pretax_income": 155857000, "tax_provision": -28898000, "net_income": 184755000, "net_income_to_common": 184755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9156000, "total_current_assets": 485911000, "total_assets": 18026554000, "short_term_debt": 329349000, "long_term_debt": 7368381000, "total_debt": 7697730000, "total_liabilities": 11827745000, "total_equity": 6198809000, "shares_outstanding": 275161000, "goodwill_and_intangibles": 2343986000 }, "cash_flow": { "operating_cash_flow": 147833000, "capital_expenditure": 397249000, "free_cash_flow": 545082000, "dividends_paid": 89381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356822, "ticker_id": 4392, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "235160000", "ebitda": "331661000", "netIncome": "184755000", "grossProfit": "346402000", "depreciation": "None", "totalRevenue": "604383000", "costOfRevenue": "257981000", "interestIncome": "659000", "incomeBeforeTax": "155857000", "interestExpense": "79303000", "operatingIncome": "226626000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-28898000", "reportedCurrency": "USD", "netInterestIncome": "-78644000", "nonInterestIncome": "None", "operatingExpenses": "119776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96501000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "184755000" }, "balance": { "goodwill": "2340713000", "inventory": "93930000", "commonStock": "139105000", "currentDebt": "None", "investments": "None", "totalAssets": "18026554000", "longTermDebt": "7368381000", "shortTermDebt": "329349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3273000", "reportedCurrency": "USD", "retainedEarnings": "1949492000", "totalLiabilities": "11827745000", "otherCurrentAssets": "73993000", "totalCurrentAssets": "485911000", "currentLongTermDebt": "329349000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "308832000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17540643000", "currentAccountsPayable": "258615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7725177000", "totalShareholderEquity": "6198809000", "capitalLeaseObligations": "27447000", "otherCurrentLiabilities": "348485000", "totalCurrentLiabilities": "974668000", "otherNonCurrentLiabilities": "712773000", "totalNonCurrentLiabilities": "10853077000", "cashAndShortTermInvestments": "9156000", "commonStockSharesOutstanding": "275161000", "intangibleAssetsExcludingGoodwill": "3273000", "cashAndCashEquivalentsAtCarryingValue": "9156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184755000", "profitLoss": "None", "dividendPayout": "89381000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "147833000", "capitalExpenditures": "397249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "250124000", "cashflowFromInvestment": "-397237000", "stockBasedCompensation": "4422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1814000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 604383000, "cost_of_revenue": 257981000, "gross_profit": 346402000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 235160000, "depreciation_amortisation": 96501000, "ebitda": 331661000, "interest_expense": 79303000, "interest_income": null, "other_non_operating": null, "pretax_income": 155857000, "tax_provision": -28898000, "effective_tax_rate": null, "net_income": 184755000, "net_income_continuing_ops": 184755000, "net_income_to_common": 184755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9156000, "short_term_investments": null, "net_receivables": 308832000, "inventory": 93930000, "other_current_assets": null, "total_current_assets": 485911000, "net_ppe": null, "goodwill": 2340713000, "intangible_assets": 3273000, "goodwill_and_intangibles": 2343986000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17540643000, "total_assets": 18026554000, "short_term_debt": 329349000, "accounts_payable": 258615000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 974668000, "long_term_debt": 7368381000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10853077000, "total_liabilities": 11827745000, "total_debt": 7697730000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1949492000, "total_equity": 6198809000, "shares_outstanding": 275161000, "operating_cash_flow": 147833000, "stock_based_compensation": 4422000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 397249000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -397237000, "dividends_paid": 89381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 250124000, "free_cash_flow": 545082000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "235160000", "ebitda": "331661000", "netIncome": "184755000", "grossProfit": "346402000", "depreciation": "None", "totalRevenue": "604383000", "costOfRevenue": "257981000", "interestIncome": "659000", "incomeBeforeTax": "155857000", "interestExpense": "79303000", "operatingIncome": "226626000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-28898000", "reportedCurrency": "USD", "netInterestIncome": "-78644000", "nonInterestIncome": "None", "operatingExpenses": "119776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96501000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "184755000" }, "balance": { "goodwill": "2340713000", "inventory": "93930000", "commonStock": "139105000", "currentDebt": "None", "investments": "None", "totalAssets": "18026554000", "longTermDebt": "7368381000", "shortTermDebt": "329349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3273000", "reportedCurrency": "USD", "retainedEarnings": "1949492000", "totalLiabilities": "11827745000", "otherCurrentAssets": "73993000", "totalCurrentAssets": "485911000", "currentLongTermDebt": "329349000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "308832000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17540643000", "currentAccountsPayable": "258615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7725177000", "totalShareholderEquity": "6198809000", "capitalLeaseObligations": "27447000", "otherCurrentLiabilities": "348485000", "totalCurrentLiabilities": "974668000", "otherNonCurrentLiabilities": "712773000", "totalNonCurrentLiabilities": "10853077000", "cashAndShortTermInvestments": "9156000", "commonStockSharesOutstanding": "275161000", "intangibleAssetsExcludingGoodwill": "3273000", "cashAndCashEquivalentsAtCarryingValue": "9156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184755000", "profitLoss": "None", "dividendPayout": "89381000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "147833000", "capitalExpenditures": "397249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "250124000", "cashflowFromInvestment": "-397237000", "stockBasedCompensation": "4422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1814000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 435255000, "cost_of_revenue": 163463000, "gross_profit": 271792000, "ebit": 162088000, "ebitda": 254689000, "pretax_income": 85242000, "tax_provision": 15840000, "net_income": 69402000, "net_income_to_common": 69402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8436000, "total_current_assets": 373933000, "total_assets": 17564626000, "short_term_debt": 172235000, "long_term_debt": 7230168000, "total_debt": 7402403000, "total_liabilities": 11383692000, "total_equity": 6180934000, "shares_outstanding": 274543000, "goodwill_and_intangibles": 2344070000 }, "cash_flow": { "operating_cash_flow": 196084000, "capital_expenditure": 383630000, "free_cash_flow": 579714000, "dividends_paid": 89081000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356824, "ticker_id": 4392, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "162088000", "ebitda": "254689000", "netIncome": "69402000", "grossProfit": "271792000", "depreciation": "None", "totalRevenue": "435255000", "costOfRevenue": "163463000", "interestIncome": "1394000", "incomeBeforeTax": "85242000", "interestExpense": "76846000", "operatingIncome": "155089000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15840000", "reportedCurrency": "USD", "netInterestIncome": "-75452000", "nonInterestIncome": "None", "operatingExpenses": "116703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92601000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "69402000" }, "balance": { "goodwill": "2340719000", "inventory": "105230000", "commonStock": "138975000", "currentDebt": "None", "investments": "None", "totalAssets": "17564626000", "longTermDebt": "7230168000", "shortTermDebt": "172235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3351000", "reportedCurrency": "USD", "retainedEarnings": "1943876000", "totalLiabilities": "11383692000", "otherCurrentAssets": "56405000", "totalCurrentAssets": "373933000", "currentLongTermDebt": "172235000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203862000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17190693000", "currentAccountsPayable": "231443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7431556000", "totalShareholderEquity": "6180934000", "capitalLeaseObligations": "29153000", "otherCurrentLiabilities": "246322000", "totalCurrentLiabilities": "683143000", "otherNonCurrentLiabilities": "699283000", "totalNonCurrentLiabilities": "10700549000", "cashAndShortTermInvestments": "8436000", "commonStockSharesOutstanding": "274543000", "intangibleAssetsExcludingGoodwill": "3351000", "cashAndCashEquivalentsAtCarryingValue": "8436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69402000", "profitLoss": "None", "dividendPayout": "89081000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196084000", "capitalExpenditures": "383630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "177466000", "cashflowFromInvestment": "-383933000", "stockBasedCompensation": "1538000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89081000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 435255000, "cost_of_revenue": 163463000, "gross_profit": 271792000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 162088000, "depreciation_amortisation": 92601000, "ebitda": 254689000, "interest_expense": 76846000, "interest_income": null, "other_non_operating": null, "pretax_income": 85242000, "tax_provision": 15840000, "effective_tax_rate": null, "net_income": 69402000, "net_income_continuing_ops": 69402000, "net_income_to_common": 69402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8436000, "short_term_investments": null, "net_receivables": 203862000, "inventory": 105230000, "other_current_assets": null, "total_current_assets": 373933000, "net_ppe": null, "goodwill": 2340719000, "intangible_assets": 3351000, "goodwill_and_intangibles": 2344070000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17190693000, "total_assets": 17564626000, "short_term_debt": 172235000, "accounts_payable": 231443000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 683143000, "long_term_debt": 7230168000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10700549000, "total_liabilities": 11383692000, "total_debt": 7402403000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1943876000, "total_equity": 6180934000, "shares_outstanding": 274543000, "operating_cash_flow": 196084000, "stock_based_compensation": 1538000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 383630000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -383933000, "dividends_paid": 89081000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 177466000, "free_cash_flow": 579714000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "162088000", "ebitda": "254689000", "netIncome": "69402000", "grossProfit": "271792000", "depreciation": "None", "totalRevenue": "435255000", "costOfRevenue": "163463000", "interestIncome": "1394000", "incomeBeforeTax": "85242000", "interestExpense": "76846000", "operatingIncome": "155089000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15840000", "reportedCurrency": "USD", "netInterestIncome": "-75452000", "nonInterestIncome": "None", "operatingExpenses": "116703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92601000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "69402000" }, "balance": { "goodwill": "2340719000", "inventory": "105230000", "commonStock": "138975000", "currentDebt": "None", "investments": "None", "totalAssets": "17564626000", "longTermDebt": "7230168000", "shortTermDebt": "172235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3351000", "reportedCurrency": "USD", "retainedEarnings": "1943876000", "totalLiabilities": "11383692000", "otherCurrentAssets": "56405000", "totalCurrentAssets": "373933000", "currentLongTermDebt": "172235000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203862000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17190693000", "currentAccountsPayable": "231443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7431556000", "totalShareholderEquity": "6180934000", "capitalLeaseObligations": "29153000", "otherCurrentLiabilities": "246322000", "totalCurrentLiabilities": "683143000", "otherNonCurrentLiabilities": "699283000", "totalNonCurrentLiabilities": "10700549000", "cashAndShortTermInvestments": "8436000", "commonStockSharesOutstanding": "274543000", "intangibleAssetsExcludingGoodwill": "3351000", "cashAndCashEquivalentsAtCarryingValue": "8436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69402000", "profitLoss": "None", "dividendPayout": "89081000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196084000", "capitalExpenditures": "383630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "177466000", "cashflowFromInvestment": "-383933000", "stockBasedCompensation": "1538000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89081000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 434406000, "cost_of_revenue": 176240000, "gross_profit": 258166000, "ebit": 150294000, "ebitda": 240940000, "pretax_income": 77249000, "tax_provision": 1864000, "net_income": 75385000, "net_income_to_common": 75385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18819000, "total_current_assets": 362733000, "total_assets": 17252116000, "short_term_debt": 165054000, "long_term_debt": 7010887000, "total_debt": 7175941000, "total_liabilities": 11088882000, "total_equity": 6163234000, "shares_outstanding": 273953000, "goodwill_and_intangibles": 2344164000 }, "cash_flow": { "operating_cash_flow": 185713000, "capital_expenditure": 295870000, "free_cash_flow": 481583000, "dividends_paid": 84000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356825, "ticker_id": 4392, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150294000", "ebitda": "240940000", "netIncome": "75385000", "grossProfit": "258166000", "depreciation": "None", "totalRevenue": "434406000", "costOfRevenue": "176240000", "interestIncome": "276000", "incomeBeforeTax": "77249000", "interestExpense": "73045000", "operatingIncome": "145287000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1864000", "reportedCurrency": "USD", "netInterestIncome": "-72769000", "nonInterestIncome": "None", "operatingExpenses": "112879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "176240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90646000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "75385000" }, "balance": { "goodwill": "2340731000", "inventory": "84541000", "commonStock": "138508000", "currentDebt": "None", "investments": "None", "totalAssets": "17252116000", "longTermDebt": "7010887000", "shortTermDebt": "165054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3433000", "reportedCurrency": "USD", "retainedEarnings": "1963716000", "totalLiabilities": "11088882000", "otherCurrentAssets": "44664000", "totalCurrentAssets": "362733000", "currentLongTermDebt": "165054000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16889383000", "currentAccountsPayable": "204772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7206992000", "totalShareholderEquity": "6163234000", "capitalLeaseObligations": "31051000", "otherCurrentLiabilities": "229860000", "totalCurrentLiabilities": "629150000", "otherNonCurrentLiabilities": "687364000", "totalNonCurrentLiabilities": "10459732000", "cashAndShortTermInvestments": "18819000", "commonStockSharesOutstanding": "273953000", "intangibleAssetsExcludingGoodwill": "3433000", "cashAndCashEquivalentsAtCarryingValue": "18819000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75385000", "profitLoss": "None", "dividendPayout": "84000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185713000", "capitalExpenditures": "295870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93534000", "cashflowFromInvestment": "-295628000", "stockBasedCompensation": "2764000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90646000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 434406000, "cost_of_revenue": 176240000, "gross_profit": 258166000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150294000, "depreciation_amortisation": 90646000, "ebitda": 240940000, "interest_expense": 73045000, "interest_income": null, "other_non_operating": null, "pretax_income": 77249000, "tax_provision": 1864000, "effective_tax_rate": null, "net_income": 75385000, "net_income_continuing_ops": 75385000, "net_income_to_common": 75385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18819000, "short_term_investments": null, "net_receivables": 214709000, "inventory": 84541000, "other_current_assets": null, "total_current_assets": 362733000, "net_ppe": null, "goodwill": 2340731000, "intangible_assets": 3433000, "goodwill_and_intangibles": 2344164000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16889383000, "total_assets": 17252116000, "short_term_debt": 165054000, "accounts_payable": 204772000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 629150000, "long_term_debt": 7010887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10459732000, "total_liabilities": 11088882000, "total_debt": 7175941000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1963716000, "total_equity": 6163234000, "shares_outstanding": 273953000, "operating_cash_flow": 185713000, "stock_based_compensation": 2764000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 295870000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -295628000, "dividends_paid": 84000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93534000, "free_cash_flow": 481583000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150294000", "ebitda": "240940000", "netIncome": "75385000", "grossProfit": "258166000", "depreciation": "None", "totalRevenue": "434406000", "costOfRevenue": "176240000", "interestIncome": "276000", "incomeBeforeTax": "77249000", "interestExpense": "73045000", "operatingIncome": "145287000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1864000", "reportedCurrency": "USD", "netInterestIncome": "-72769000", "nonInterestIncome": "None", "operatingExpenses": "112879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "176240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90646000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "75385000" }, "balance": { "goodwill": "2340731000", "inventory": "84541000", "commonStock": "138508000", "currentDebt": "None", "investments": "None", "totalAssets": "17252116000", "longTermDebt": "7010887000", "shortTermDebt": "165054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3433000", "reportedCurrency": "USD", "retainedEarnings": "1963716000", "totalLiabilities": "11088882000", "otherCurrentAssets": "44664000", "totalCurrentAssets": "362733000", "currentLongTermDebt": "165054000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16889383000", "currentAccountsPayable": "204772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7206992000", "totalShareholderEquity": "6163234000", "capitalLeaseObligations": "31051000", "otherCurrentLiabilities": "229860000", "totalCurrentLiabilities": "629150000", "otherNonCurrentLiabilities": "687364000", "totalNonCurrentLiabilities": "10459732000", "cashAndShortTermInvestments": "18819000", "commonStockSharesOutstanding": "273953000", "intangibleAssetsExcludingGoodwill": "3433000", "cashAndCashEquivalentsAtCarryingValue": "18819000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75385000", "profitLoss": "None", "dividendPayout": "84000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185713000", "capitalExpenditures": "295870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93534000", "cashflowFromInvestment": "-295628000", "stockBasedCompensation": "2764000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90646000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 612069000, "cost_of_revenue": 266575000, "gross_profit": 345494000, "ebit": 328403000, "ebitda": 418207000, "pretax_income": 255130000, "tax_provision": -10642000, "net_income": 265772000, "net_income_to_common": 265772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35200000, "total_current_assets": 419534000, "total_assets": 17054344000, "short_term_debt": 154747000, "long_term_debt": 6856129000, "total_debt": 7010876000, "total_liabilities": 10973217000, "total_equity": 6081127000, "shares_outstanding": 273738000, "goodwill_and_intangibles": 2344246000 }, "cash_flow": { "operating_cash_flow": 240713000, "capital_expenditure": 252998000, "free_cash_flow": 493711000, "dividends_paid": 83930000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356826, "ticker_id": 4392, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "328403000", "ebitda": "418207000", "netIncome": "265772000", "grossProfit": "345494000", "depreciation": "None", "totalRevenue": "612069000", "costOfRevenue": "266575000", "interestIncome": "989000", "incomeBeforeTax": "255130000", "interestExpense": "73273000", "operatingIncome": "230666000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-10642000", "reportedCurrency": "USD", "netInterestIncome": "-72284000", "nonInterestIncome": "None", "operatingExpenses": "114828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89804000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "265772000" }, "balance": { "goodwill": "2340733000", "inventory": "66796000", "commonStock": "138438000", "currentDebt": "None", "investments": "None", "totalAssets": "17054344000", "longTermDebt": "6856129000", "shortTermDebt": "154747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3513000", "reportedCurrency": "USD", "retainedEarnings": "1888521000", "totalLiabilities": "10973217000", "otherCurrentAssets": "50107000", "totalCurrentAssets": "419534000", "currentLongTermDebt": "154747000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "267431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16634810000", "currentAccountsPayable": "161210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7043291000", "totalShareholderEquity": "6081127000", "capitalLeaseObligations": "32415000", "otherCurrentLiabilities": "325738000", "totalCurrentLiabilities": "678606000", "otherNonCurrentLiabilities": "670631000", "totalNonCurrentLiabilities": "10294611000", "cashAndShortTermInvestments": "35200000", "commonStockSharesOutstanding": "273738000", "intangibleAssetsExcludingGoodwill": "3513000", "cashAndCashEquivalentsAtCarryingValue": "35200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "265772000", "profitLoss": "None", "dividendPayout": "83930000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "240713000", "capitalExpenditures": "252998000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123642000", "cashflowFromInvestment": "-86483000", "stockBasedCompensation": "1061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83930000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89804000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 612069000, "cost_of_revenue": 266575000, "gross_profit": 345494000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 328403000, "depreciation_amortisation": 89804000, "ebitda": 418207000, "interest_expense": 73273000, "interest_income": null, "other_non_operating": null, "pretax_income": 255130000, "tax_provision": -10642000, "effective_tax_rate": null, "net_income": 265772000, "net_income_continuing_ops": 265772000, "net_income_to_common": 265772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35200000, "short_term_investments": null, "net_receivables": 267431000, "inventory": 66796000, "other_current_assets": null, "total_current_assets": 419534000, "net_ppe": null, "goodwill": 2340733000, "intangible_assets": 3513000, "goodwill_and_intangibles": 2344246000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16634810000, "total_assets": 17054344000, "short_term_debt": 154747000, "accounts_payable": 161210000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 678606000, "long_term_debt": 6856129000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10294611000, "total_liabilities": 10973217000, "total_debt": 7010876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1888521000, "total_equity": 6081127000, "shares_outstanding": 273738000, "operating_cash_flow": 240713000, "stock_based_compensation": 1061000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 252998000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86483000, "dividends_paid": 83930000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123642000, "free_cash_flow": 493711000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "328403000", "ebitda": "418207000", "netIncome": "265772000", "grossProfit": "345494000", "depreciation": "None", "totalRevenue": "612069000", "costOfRevenue": "266575000", "interestIncome": "989000", "incomeBeforeTax": "255130000", "interestExpense": "73273000", "operatingIncome": "230666000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-10642000", "reportedCurrency": "USD", "netInterestIncome": "-72284000", "nonInterestIncome": "None", "operatingExpenses": "114828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89804000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "265772000" }, "balance": { "goodwill": "2340733000", "inventory": "66796000", "commonStock": "138438000", "currentDebt": "None", "investments": "None", "totalAssets": "17054344000", "longTermDebt": "6856129000", "shortTermDebt": "154747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3513000", "reportedCurrency": "USD", "retainedEarnings": "1888521000", "totalLiabilities": "10973217000", "otherCurrentAssets": "50107000", "totalCurrentAssets": "419534000", "currentLongTermDebt": "154747000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "267431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16634810000", "currentAccountsPayable": "161210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7043291000", "totalShareholderEquity": "6081127000", "capitalLeaseObligations": "32415000", "otherCurrentLiabilities": "325738000", "totalCurrentLiabilities": "678606000", "otherNonCurrentLiabilities": "670631000", "totalNonCurrentLiabilities": "10294611000", "cashAndShortTermInvestments": "35200000", "commonStockSharesOutstanding": "273738000", "intangibleAssetsExcludingGoodwill": "3513000", "cashAndCashEquivalentsAtCarryingValue": "35200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "265772000", "profitLoss": "None", "dividendPayout": "83930000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "240713000", "capitalExpenditures": "252998000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123642000", "cashflowFromInvestment": "-86483000", "stockBasedCompensation": "1061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83930000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89804000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 479419000, "cost_of_revenue": 194466000, "gross_profit": 284953000, "ebit": 177536000, "ebitda": 265741000, "pretax_income": 104614000, "tax_provision": -30834000, "net_income": 135448000, "net_income_to_common": 135448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4612000, "total_current_assets": 491979000, "total_assets": 16841459000, "short_term_debt": 227538000, "long_term_debt": 6826085000, "total_debt": 7053623000, "total_liabilities": 10945276000, "total_equity": 5896183000, "shares_outstanding": 273536000, "goodwill_and_intangibles": 2344331000 }, "cash_flow": { "operating_cash_flow": 129018000, "capital_expenditure": 324612000, "free_cash_flow": 453630000, "dividends_paid": 83890000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356827, "ticker_id": 4392, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177536000", "ebitda": "265741000", "netIncome": "135448000", "grossProfit": "284953000", "depreciation": "None", "totalRevenue": "479419000", "costOfRevenue": "194466000", "interestIncome": "670000", "incomeBeforeTax": "104614000", "interestExpense": "72922000", "operatingIncome": "173973000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-30834000", "reportedCurrency": "USD", "netInterestIncome": "-72252000", "nonInterestIncome": "None", "operatingExpenses": "110980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88205000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "135448000" }, "balance": { "goodwill": "2340738000", "inventory": "112667000", "commonStock": "138297000", "currentDebt": "None", "investments": "None", "totalAssets": "16841459000", "longTermDebt": "6826085000", "shortTermDebt": "227538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3593000", "reportedCurrency": "USD", "retainedEarnings": "1706675000", "totalLiabilities": "10945276000", "otherCurrentAssets": "128964000", "totalCurrentAssets": "491979000", "currentLongTermDebt": "227538000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16349480000", "currentAccountsPayable": "221191000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7088048000", "totalShareholderEquity": "5896183000", "capitalLeaseObligations": "34425000", "otherCurrentLiabilities": "308557000", "totalCurrentLiabilities": "797927000", "otherNonCurrentLiabilities": "669152000", "totalNonCurrentLiabilities": "10147349000", "cashAndShortTermInvestments": "4612000", "commonStockSharesOutstanding": "273536000", "intangibleAssetsExcludingGoodwill": "3593000", "cashAndCashEquivalentsAtCarryingValue": "4612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135448000", "profitLoss": "None", "dividendPayout": "83890000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "206342000", "operatingCashflow": "129018000", "capitalExpenditures": "324612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "170108000", "cashflowFromInvestment": "-303019000", "stockBasedCompensation": "2394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83890000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 479419000, "cost_of_revenue": 194466000, "gross_profit": 284953000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177536000, "depreciation_amortisation": 88205000, "ebitda": 265741000, "interest_expense": 72922000, "interest_income": null, "other_non_operating": null, "pretax_income": 104614000, "tax_provision": -30834000, "effective_tax_rate": null, "net_income": 135448000, "net_income_continuing_ops": 135448000, "net_income_to_common": 135448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4612000, "short_term_investments": null, "net_receivables": 245736000, "inventory": 112667000, "other_current_assets": null, "total_current_assets": 491979000, "net_ppe": null, "goodwill": 2340738000, "intangible_assets": 3593000, "goodwill_and_intangibles": 2344331000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16349480000, "total_assets": 16841459000, "short_term_debt": 227538000, "accounts_payable": 221191000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 797927000, "long_term_debt": 6826085000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10147349000, "total_liabilities": 10945276000, "total_debt": 7053623000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1706675000, "total_equity": 5896183000, "shares_outstanding": 273536000, "operating_cash_flow": 129018000, "stock_based_compensation": 2394000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 324612000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -303019000, "dividends_paid": 83890000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 170108000, "free_cash_flow": 453630000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "177536000", "ebitda": "265741000", "netIncome": "135448000", "grossProfit": "284953000", "depreciation": "None", "totalRevenue": "479419000", "costOfRevenue": "194466000", "interestIncome": "670000", "incomeBeforeTax": "104614000", "interestExpense": "72922000", "operatingIncome": "173973000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-30834000", "reportedCurrency": "USD", "netInterestIncome": "-72252000", "nonInterestIncome": "None", "operatingExpenses": "110980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88205000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "135448000" }, "balance": { "goodwill": "2340738000", "inventory": "112667000", "commonStock": "138297000", "currentDebt": "None", "investments": "None", "totalAssets": "16841459000", "longTermDebt": "6826085000", "shortTermDebt": "227538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3593000", "reportedCurrency": "USD", "retainedEarnings": "1706675000", "totalLiabilities": "10945276000", "otherCurrentAssets": "128964000", "totalCurrentAssets": "491979000", "currentLongTermDebt": "227538000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16349480000", "currentAccountsPayable": "221191000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7088048000", "totalShareholderEquity": "5896183000", "capitalLeaseObligations": "34425000", "otherCurrentLiabilities": "308557000", "totalCurrentLiabilities": "797927000", "otherNonCurrentLiabilities": "669152000", "totalNonCurrentLiabilities": "10147349000", "cashAndShortTermInvestments": "4612000", "commonStockSharesOutstanding": "273536000", "intangibleAssetsExcludingGoodwill": "3593000", "cashAndCashEquivalentsAtCarryingValue": "4612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135448000", "profitLoss": "None", "dividendPayout": "83890000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "206342000", "operatingCashflow": "129018000", "capitalExpenditures": "324612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "170108000", "cashflowFromInvestment": "-303019000", "stockBasedCompensation": "2394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83890000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 411255000, "cost_of_revenue": 163608000, "gross_profit": 247647000, "ebit": 144955000, "ebitda": 230990000, "pretax_income": 76365000, "tax_provision": -3711000, "net_income": 80076000, "net_income_to_common": 80076000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8505000, "total_current_assets": 409348000, "total_assets": 16432793000, "short_term_debt": 350451000, "long_term_debt": 6456040000, "total_debt": 6806491000, "total_liabilities": 10510236000, "total_equity": 5922557000, "shares_outstanding": 267176000, "goodwill_and_intangibles": 2344333000 }, "cash_flow": { "operating_cash_flow": 183147000, "capital_expenditure": 326891000, "free_cash_flow": 510038000, "dividends_paid": 81230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356829, "ticker_id": 4392, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144955000", "ebitda": "230990000", "netIncome": "80076000", "grossProfit": "247647000", "depreciation": "None", "totalRevenue": "411255000", "costOfRevenue": "163608000", "interestIncome": "942000", "incomeBeforeTax": "76365000", "interestExpense": "68590000", "operatingIncome": "137405000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3711000", "reportedCurrency": "USD", "netInterestIncome": "-67648000", "nonInterestIncome": "None", "operatingExpenses": "110242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163608000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86035000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "80076000" }, "balance": { "goodwill": "2340661000", "inventory": "127445000", "commonStock": "138235000", "currentDebt": "None", "investments": "None", "totalAssets": "16432793000", "longTermDebt": "6456040000", "shortTermDebt": "350451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3672000", "reportedCurrency": "USD", "retainedEarnings": "1739271000", "totalLiabilities": "10510236000", "otherCurrentAssets": "64562000", "totalCurrentAssets": "409348000", "currentLongTermDebt": "350451000", "longTermInvestments": "None", "shortTermInvestments": "2345703000", "currentNetReceivables": "208836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16023445000", "currentAccountsPayable": "191924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11884401000", "shortLongTermDebtTotal": "6841624000", "totalShareholderEquity": "5922557000", "capitalLeaseObligations": "35133000", "otherCurrentLiabilities": "325080000", "totalCurrentLiabilities": "896568000", "otherNonCurrentLiabilities": "3157628000", "totalNonCurrentLiabilities": "9613668000", "cashAndShortTermInvestments": "8505000", "commonStockSharesOutstanding": "267176000", "intangibleAssetsExcludingGoodwill": "3672000", "cashAndCashEquivalentsAtCarryingValue": "8505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80076000", "profitLoss": "None", "dividendPayout": "81230000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "70298000", "operatingCashflow": "183147000", "capitalExpenditures": "326891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "160031000", "cashflowFromInvestment": "-346315000", "stockBasedCompensation": "1979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86035000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 411255000, "cost_of_revenue": 163608000, "gross_profit": 247647000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144955000, "depreciation_amortisation": 86035000, "ebitda": 230990000, "interest_expense": 68590000, "interest_income": null, "other_non_operating": null, "pretax_income": 76365000, "tax_provision": -3711000, "effective_tax_rate": null, "net_income": 80076000, "net_income_continuing_ops": 80076000, "net_income_to_common": 80076000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8505000, "short_term_investments": 2345703000, "net_receivables": 208836000, "inventory": 127445000, "other_current_assets": null, "total_current_assets": 409348000, "net_ppe": null, "goodwill": 2340661000, "intangible_assets": 3672000, "goodwill_and_intangibles": 2344333000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16023445000, "total_assets": 16432793000, "short_term_debt": 350451000, "accounts_payable": 191924000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 896568000, "long_term_debt": 6456040000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9613668000, "total_liabilities": 10510236000, "total_debt": 6806491000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1739271000, "total_equity": 5922557000, "shares_outstanding": 267176000, "operating_cash_flow": 183147000, "stock_based_compensation": 1979000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 326891000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -346315000, "dividends_paid": 81230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 160031000, "free_cash_flow": 510038000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "144955000", "ebitda": "230990000", "netIncome": "80076000", "grossProfit": "247647000", "depreciation": "None", "totalRevenue": "411255000", "costOfRevenue": "163608000", "interestIncome": "942000", "incomeBeforeTax": "76365000", "interestExpense": "68590000", "operatingIncome": "137405000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3711000", "reportedCurrency": "USD", "netInterestIncome": "-67648000", "nonInterestIncome": "None", "operatingExpenses": "110242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163608000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86035000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "80076000" }, "balance": { "goodwill": "2340661000", "inventory": "127445000", "commonStock": "138235000", "currentDebt": "None", "investments": "None", "totalAssets": "16432793000", "longTermDebt": "6456040000", "shortTermDebt": "350451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3672000", "reportedCurrency": "USD", "retainedEarnings": "1739271000", "totalLiabilities": "10510236000", "otherCurrentAssets": "64562000", "totalCurrentAssets": "409348000", "currentLongTermDebt": "350451000", "longTermInvestments": "None", "shortTermInvestments": "2345703000", "currentNetReceivables": "208836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16023445000", "currentAccountsPayable": "191924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11884401000", "shortLongTermDebtTotal": "6841624000", "totalShareholderEquity": "5922557000", "capitalLeaseObligations": "35133000", "otherCurrentLiabilities": "325080000", "totalCurrentLiabilities": "896568000", "otherNonCurrentLiabilities": "3157628000", "totalNonCurrentLiabilities": "9613668000", "cashAndShortTermInvestments": "8505000", "commonStockSharesOutstanding": "267176000", "intangibleAssetsExcludingGoodwill": "3672000", "cashAndCashEquivalentsAtCarryingValue": "8505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80076000", "profitLoss": "None", "dividendPayout": "81230000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "70298000", "operatingCashflow": "183147000", "capitalExpenditures": "326891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "160031000", "cashflowFromInvestment": "-346315000", "stockBasedCompensation": "1979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86035000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "income_statement": { "revenue": 436700000, "cost_of_revenue": 175441000, "gross_profit": 261259000, "ebit": 160187000, "ebitda": 245848000, "pretax_income": 91005000, "tax_provision": -263000, "net_income": 91268000, "net_income_to_common": 91268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11642000, "total_current_assets": 406710000, "total_assets": 16101935000, "short_term_debt": 246792000, "long_term_debt": 6615516000, "total_debt": 6862308000, "total_liabilities": 10487237000, "total_equity": 5614698000, "shares_outstanding": 264817999, "goodwill_and_intangibles": 2344976000 }, "cash_flow": { "operating_cash_flow": 219794000, "capital_expenditure": 303870000, "free_cash_flow": 523664000, "dividends_paid": 75878000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356830, "ticker_id": 4392, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:32.044455+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "160187000", "ebitda": "245848000", "netIncome": "91268000", "grossProfit": "261259000", "depreciation": "None", "totalRevenue": "436700000", "costOfRevenue": "175441000", "interestIncome": "970000", "incomeBeforeTax": "91005000", "interestExpense": "69182000", "operatingIncome": "155250000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-263000", "reportedCurrency": "USD", "netInterestIncome": "-68212000", "nonInterestIncome": "None", "operatingExpenses": "106009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4937000", "costofGoodsAndServicesSold": "175441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85661000", "sellingGeneralAndAdministrative": "20348000", "netIncomeFromContinuingOperations": "91268000" }, "balance": { "goodwill": "2340755000", "inventory": "108516000", "commonStock": "133909000", "currentDebt": "None", "investments": "None", "totalAssets": "16101935000", "longTermDebt": "6615516000", "shortTermDebt": "246792000", "treasuryStock": "-87092000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4221000", "reportedCurrency": "USD", "retainedEarnings": "1740682000", "totalLiabilities": "10487237000", "otherCurrentAssets": "60873000", "totalCurrentAssets": "406710000", "currentLongTermDebt": "246792000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15695225000", "currentAccountsPayable": "178902000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11590849000", "shortLongTermDebtTotal": "6898695000", "totalShareholderEquity": "5614698000", "capitalLeaseObligations": "36387000", "otherCurrentLiabilities": "313209000", "totalCurrentLiabilities": "765135000", "otherNonCurrentLiabilities": "1485835000", "totalNonCurrentLiabilities": "9722102000", "cashAndShortTermInvestments": "11642000", "commonStockSharesOutstanding": "264817999", "intangibleAssetsExcludingGoodwill": "4221000", "cashAndCashEquivalentsAtCarryingValue": "11642000", "accumulatedDepreciationAmortizationPPE": "-2753586000" }, "cashflow": { "netIncome": "91268000", "profitLoss": "None", "dividendPayout": "75878000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-66327000", "operatingCashflow": "219794000", "capitalExpenditures": "303870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100885000", "cashflowFromInvestment": "-329186000", "stockBasedCompensation": "3528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75878000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8507000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 436700000, "cost_of_revenue": 175441000, "gross_profit": 261259000, "research_and_development": null, "selling_general_admin": 20348000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 160187000, "depreciation_amortisation": 85661000, "ebitda": 245848000, "interest_expense": 69182000, "interest_income": null, "other_non_operating": null, "pretax_income": 91005000, "tax_provision": -263000, "effective_tax_rate": null, "net_income": 91268000, "net_income_continuing_ops": 91268000, "net_income_to_common": 91268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11642000, "short_term_investments": null, "net_receivables": 225679000, "inventory": 108516000, "other_current_assets": null, "total_current_assets": 406710000, "net_ppe": null, "goodwill": 2340755000, "intangible_assets": 4221000, "goodwill_and_intangibles": 2344976000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15695225000, "total_assets": 16101935000, "short_term_debt": 246792000, "accounts_payable": 178902000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 765135000, "long_term_debt": 6615516000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9722102000, "total_liabilities": 10487237000, "total_debt": 6862308000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1740682000, "total_equity": 5614698000, "shares_outstanding": 264817999, "operating_cash_flow": 219794000, "stock_based_compensation": 3528000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 303870000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -329186000, "dividends_paid": 75878000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100885000, "free_cash_flow": 523664000, "net_change_in_cash": -8507000 }, "raw_data": { "income": { "ebit": "160187000", "ebitda": "245848000", "netIncome": "91268000", "grossProfit": "261259000", "depreciation": "None", "totalRevenue": "436700000", "costOfRevenue": "175441000", "interestIncome": "970000", "incomeBeforeTax": "91005000", "interestExpense": "69182000", "operatingIncome": "155250000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-263000", "reportedCurrency": "USD", "netInterestIncome": "-68212000", "nonInterestIncome": "None", "operatingExpenses": "106009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4937000", "costofGoodsAndServicesSold": "175441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85661000", "sellingGeneralAndAdministrative": "20348000", "netIncomeFromContinuingOperations": "91268000" }, "balance": { "goodwill": "2340755000", "inventory": "108516000", "commonStock": "133909000", "currentDebt": "None", "investments": "None", "totalAssets": "16101935000", "longTermDebt": "6615516000", "shortTermDebt": "246792000", "treasuryStock": "-87092000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4221000", "reportedCurrency": "USD", "retainedEarnings": "1740682000", "totalLiabilities": "10487237000", "otherCurrentAssets": "60873000", "totalCurrentAssets": "406710000", "currentLongTermDebt": "246792000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15695225000", "currentAccountsPayable": "178902000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11590849000", "shortLongTermDebtTotal": "6898695000", "totalShareholderEquity": "5614698000", "capitalLeaseObligations": "36387000", "otherCurrentLiabilities": "313209000", "totalCurrentLiabilities": "765135000", "otherNonCurrentLiabilities": "1485835000", "totalNonCurrentLiabilities": "9722102000", "cashAndShortTermInvestments": "11642000", "commonStockSharesOutstanding": "264817999", "intangibleAssetsExcludingGoodwill": "4221000", "cashAndCashEquivalentsAtCarryingValue": "11642000", "accumulatedDepreciationAmortizationPPE": "-2753586000" }, "cashflow": { "netIncome": "91268000", "profitLoss": "None", "dividendPayout": "75878000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-66327000", "operatingCashflow": "219794000", "capitalExpenditures": "303870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100885000", "cashflowFromInvestment": "-329186000", "stockBasedCompensation": "3528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75878000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8507000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85661000", "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": "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }