{ "ticker": { "uuid": "69187d00-694f-46b4-9afc-097fc34da8ec", "symbol": "SM", "name": "SM Energy Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/69187d00-694f-46b4-9afc-097fc34da8ec/", "api_url": "https://sharemaestro.com/factors/api/tickers/69187d00-694f-46b4-9afc-097fc34da8ec/" }, "ticker_metadata": { "id": 3654, "uuid": "69187d00-694f-46b4-9afc-097fc34da8ec", "symbol": "SM", "name": "SM Energy Co", "asset_type": "equity", "market_cap": 7343503000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "SM Energy Company, an independent energy company, is engaged in the acquisition, exploration, development, and production of oil, natural gas, and natural gas liquids in the state of Texas. The company is headquartered in Denver, Colorado.", "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": "69187d00-694f-46b4-9afc-097fc34da8ec", "symbol": "SM", "name": "SM Energy Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/69187d00-694f-46b4-9afc-097fc34da8ec/", "api_url": "https://sharemaestro.com/factors/api/tickers/69187d00-694f-46b4-9afc-097fc34da8ec/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.96, "value": 0.91, "quality": 0.84, "momentum": 0.76, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 32.21, "market_cap": 3704150000, "pe_ratio": 28.3341, "earnings_yield": 0.0353, "ebitda_to_ev": 0.2058, "shareholder_yield": 0.0408, "roe": 0.019, "piotroski_f_score": 7, "momentum_12_1": 0.225, "volatility_252d": 0.4749 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:28.812531+00:00", "batch_id": "" }, "size": { "price_close": 32.21, "market_cap": 3704150000, "market_cap_usd": 3704150000, "enterprise_value": 9996150000, "shares_outstanding": 115000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 28.3341, "pb_ratio": 0.5393, "ptbv_ratio": 0.5393, "ps_ratio": 0.9765, "pcf_ratio": 1.7085, "pfcf_ratio": 0.812, "ev_ebitda": 4.8585, "ev_ebit": 14.5215, "ev_sales": 2.6352, "ev_fcf": 2.1914, "earnings_yield": 0.0353, "fcf_yield": 0.4563, "price_to_sales": 0.9765, "price_to_book": 0.5393, "price_to_cashflow": 1.7085, "ebitda_to_ev": 0.2058, "sales_yield": 0.3795 }, "yield": { "dividend_yield": 0.0408, "buyback_yield": 0, "shareholder_yield": 0.0408, "debt_paydown_yield": null, "total_yield": 0.0408 }, "quality": { "gross_margin": 0.4511, "operating_margin": 0.1815, "net_margin": 0.0345, "ebitda_margin": 0.5424, "fcf_margin": 1.2025, "roe": 0.019, "roa": 0.0068, "roic": 0.0364, "roc_greenblatt": null, "asset_turnover": 0.1981, "cash_conversion": 34.8932, "accruals_ratio": -0.1064, "sbc_to_revenue": 0.0124, "piotroski_f_score": 7, "altman_z_score": 0.5466, "earnings_stability_5y": 1.576, "revenue_stability_5y": 0.3334, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0894, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.7874, "net_debt_to_ebitda": 3.0581, "debt_to_assets": 0.3521, "interest_coverage": 1.373, "current_ratio": 0.3904, "quick_ratio": 0.3904, "net_debt": 6292000000, "local_beta": -0.0003, "volatility_252d": 0.4749, "volatility_60d": 1.094, "max_drawdown_12m": -0.3646, "risk_adjusted_momentum": 0.4737 }, "growth": { "revenue_growth_1y": 0.2853, "revenue_growth_3y_cagr": -0.0195, "revenue_growth_5y_cagr": 0.2287, "eps_growth_1y": -0.8408, "eps_growth_3y_cagr": -0.1647, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1684, "book_value_growth_1y": 0.1404, "revenue_growth": 0.2853, "earnings_growth": -0.8408 }, "momentum": { "price_return_1m": 0.0941, "price_return_3m": 0.2508, "price_return_6m": 0.6319, "price_return_9m": 0.2311, "price_return_12m": 0.3402, "price_return_12m_ex1m": 0.225, "momentum_6m": 0.6319, "momentum_12m": 0.3402, "momentum_12_1": 0.225, "distance_from_52w_high": -0.0462, "distance_from_52w_low": 0.8269, "relative_strength": 0.2403 }, "raw_ttm": { "revenue_ttm": 3793380000, "gross_profit_ttm": 1711353000, "ebit_ttm": 688368000, "ebitda_ttm": 2057468000, "net_income_ttm": 130731000, "eps_diluted_ttm": 1.1368, "operating_cash_flow_ttm": 2168015000, "capital_expenditure_ttm": 2393612000, "fcf_ttm": 4561627000, "dividends_paid_ttm": 151108000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 501369000, "cash_and_equivalents": 449000000, "total_current_assets": 1671000000, "total_current_liabilities": 4280000000, "net_ppe": null, "total_assets": 19144000000, "total_debt": 6741000000, "total_equity": 6868000000, "net_working_capital": -3058000000, "book_value_per_share": 59.7217, "retained_earnings": 2903000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 59.7217 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 68, "rank_pb": 8, "rank_ptbv": 6, "rank_ps": 27, "rank_pcf": 5, "rank_ev_ebitda": 11, "rank_ev_ebit": 56, "rank_earnings_yield": 68, "rank_fcf_yield": 5, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 68, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 50, "rank_fcf_margin": 4, "rank_piotroski": 20, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 31 }, "composites": { "value_composite": 9, "quality_composite": 16, "momentum_composite": 24, "growth_composite": 72, "yield_composite": 13, "svqf_composite": 84, "vc1_composite": 7, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 4, "overall_composite": 4, "quality_value_composite": 0.8743, "os_score": 0.96, "value_percentile": 0.91, "quality_percentile": 0.84, "momentum_percentile": 0.76, "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": 31, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 4, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4884, "ticker_id": 3654, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:28.812531+00:00", "batch_id": "", "os_score_delta": null, "price_close": 32.21, "market_cap": 3704150000, "market_cap_usd": 3704150000, "enterprise_value": 9996150000, "shares_outstanding": 115000000, "fx_rate_to_usd": null, "pe_ratio": 28.33413651, "pb_ratio": 0.5393346, "ptbv_ratio": 0.5393346, "ps_ratio": 0.97647744, "pcf_ratio": 1.70854445, "pfcf_ratio": 0.81202387, "ev_ebitda": 4.85847167, "ev_ebit": 14.52152047, "ev_sales": 2.63515651, "ev_fcf": 2.19135629, "earnings_yield": 0.03529312, "fcf_yield": 0.45633839, "dividend_yield": 0.04079424, "buyback_yield": 0, "shareholder_yield": 0.04079424, "debt_paydown_yield": null, "total_yield": 0.04079424, "gross_margin": 0.45114199, "operating_margin": 0.18146561, "net_margin": 0.03446293, "ebitda_margin": 0.54238384, "fcf_margin": 1.20252308, "roe": 0.0190348, "roa": 0.00682882, "roic": 0.03637373, "roc_greenblatt": null, "asset_turnover": 0.19814981, "cash_conversion": 34.89323114, "accruals_ratio": -0.10641893, "sbc_to_revenue": 0.01236654, "debt_to_equity": 1.78741992, "net_debt_to_ebitda": 3.05812776, "debt_to_assets": 0.35212077, "interest_coverage": 1.37297679, "current_ratio": 0.39042056, "quick_ratio": 0.39042056, "net_debt": 6292000000, "revenue_growth_1y": 0.28532119, "revenue_growth_3y_cagr": -0.01949612, "revenue_growth_5y_cagr": 0.22871217, "eps_growth_1y": -0.84083651, "eps_growth_3y_cagr": -0.16472467, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.16839197, "book_value_growth_1y": 0.1404296, "piotroski_f_score": 7, "altman_z_score": 0.54660944, "earnings_stability_5y": 1.575997, "revenue_stability_5y": 0.333423, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09408967, "price_return_3m": 0.25076207, "price_return_6m": 0.6318776, "price_return_9m": 0.23113734, "price_return_12m": 0.3402182, "price_return_12m_ex1m": 0.22496193, "distance_from_52w_high": -0.04619485, "distance_from_52w_low": 0.82690617, "relative_strength": 0.24025462, "local_beta": -0.0003, "volatility_252d": 0.474937, "volatility_60d": 1.094049, "max_drawdown_12m": -0.36458356, "revenue_ttm": 3793380000, "gross_profit_ttm": 1711353000, "ebit_ttm": 688368000, "ebitda_ttm": 2057468000, "net_income_ttm": 130731000, "eps_diluted_ttm": 1.1367913, "operating_cash_flow_ttm": 2168015000, "capital_expenditure_ttm": 2393612000, "fcf_ttm": 4561627000, "dividends_paid_ttm": 151108000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 501369000, "cash_and_equivalents": 449000000, "total_current_assets": 1671000000, "total_current_liabilities": 4280000000, "net_ppe": null, "total_assets": 19144000000, "total_debt": 6741000000, "total_equity": 6868000000, "net_working_capital": -3058000000, "book_value_per_share": 59.72173913, "retained_earnings": 2903000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 59.72173913, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 68, "rank_pb": 8, "rank_ptbv": 6, "rank_ps": 27, "rank_pcf": 5, "rank_ev_ebitda": 11, "rank_ev_ebit": 56, "rank_earnings_yield": 68, "rank_fcf_yield": 5, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 68, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 50, "rank_fcf_margin": 4, "rank_piotroski": 20, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 31, "value_composite": 9, "quality_composite": 16, "momentum_composite": 24, "growth_composite": 72, "yield_composite": 13, "svqf_composite": 84, "vc1_composite": 7, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 4, "overall_composite": 4, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 32.21, "os": 0.96, "value": 0.91, "quality": 0.84, "momentum": 0.76, "confidence": 1, "coverage": 1, "pe_ratio": 28.3341, "earnings_yield": 0.0353, "shareholder_yield": 0.0408, "roe": 0.019, "momentum_12_1": 0.225, "complete_fields": { "id": 4884, "ticker_id": 3654, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:28.812531+00:00", "batch_id": "", "os_score_delta": null, "price_close": 32.21, "market_cap": 3704150000, "market_cap_usd": 3704150000, "enterprise_value": 9996150000, "shares_outstanding": 115000000, "fx_rate_to_usd": null, "pe_ratio": 28.33413651, "pb_ratio": 0.5393346, "ptbv_ratio": 0.5393346, "ps_ratio": 0.97647744, "pcf_ratio": 1.70854445, "pfcf_ratio": 0.81202387, "ev_ebitda": 4.85847167, "ev_ebit": 14.52152047, "ev_sales": 2.63515651, "ev_fcf": 2.19135629, "earnings_yield": 0.03529312, "fcf_yield": 0.45633839, "dividend_yield": 0.04079424, "buyback_yield": 0, "shareholder_yield": 0.04079424, "debt_paydown_yield": null, "total_yield": 0.04079424, "gross_margin": 0.45114199, "operating_margin": 0.18146561, "net_margin": 0.03446293, "ebitda_margin": 0.54238384, "fcf_margin": 1.20252308, "roe": 0.0190348, "roa": 0.00682882, "roic": 0.03637373, "roc_greenblatt": null, "asset_turnover": 0.19814981, "cash_conversion": 34.89323114, "accruals_ratio": -0.10641893, "sbc_to_revenue": 0.01236654, "debt_to_equity": 1.78741992, "net_debt_to_ebitda": 3.05812776, "debt_to_assets": 0.35212077, "interest_coverage": 1.37297679, "current_ratio": 0.39042056, "quick_ratio": 0.39042056, "net_debt": 6292000000, "revenue_growth_1y": 0.28532119, "revenue_growth_3y_cagr": -0.01949612, "revenue_growth_5y_cagr": 0.22871217, "eps_growth_1y": -0.84083651, "eps_growth_3y_cagr": -0.16472467, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.16839197, "book_value_growth_1y": 0.1404296, "piotroski_f_score": 7, "altman_z_score": 0.54660944, "earnings_stability_5y": 1.575997, "revenue_stability_5y": 0.333423, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09408967, "price_return_3m": 0.25076207, "price_return_6m": 0.6318776, "price_return_9m": 0.23113734, "price_return_12m": 0.3402182, "price_return_12m_ex1m": 0.22496193, "distance_from_52w_high": -0.04619485, "distance_from_52w_low": 0.82690617, "relative_strength": 0.24025462, "local_beta": -0.0003, "volatility_252d": 0.474937, "volatility_60d": 1.094049, "max_drawdown_12m": -0.36458356, "revenue_ttm": 3793380000, "gross_profit_ttm": 1711353000, "ebit_ttm": 688368000, "ebitda_ttm": 2057468000, "net_income_ttm": 130731000, "eps_diluted_ttm": 1.1367913, "operating_cash_flow_ttm": 2168015000, "capital_expenditure_ttm": 2393612000, "fcf_ttm": 4561627000, "dividends_paid_ttm": 151108000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 501369000, "cash_and_equivalents": 449000000, "total_current_assets": 1671000000, "total_current_liabilities": 4280000000, "net_ppe": null, "total_assets": 19144000000, "total_debt": 6741000000, "total_equity": 6868000000, "net_working_capital": -3058000000, "book_value_per_share": 59.72173913, "retained_earnings": 2903000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 59.72173913, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 68, "rank_pb": 8, "rank_ptbv": 6, "rank_ps": 27, "rank_pcf": 5, "rank_ev_ebitda": 11, "rank_ev_ebit": 56, "rank_earnings_yield": 68, "rank_fcf_yield": 5, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 68, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 50, "rank_fcf_margin": 4, "rank_piotroski": 20, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 31, "value_composite": 9, "quality_composite": 16, "momentum_composite": 24, "growth_composite": 72, "yield_composite": 13, "svqf_composite": 84, "vc1_composite": 7, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 4, "overall_composite": 4, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 3154000000, "cost_of_revenue": 2149000000, "gross_profit": 1005000000, "ebit": 1003000000, "ebitda": 2210000000, "pretax_income": 830000000, "tax_provision": 182000000, "net_income": 648000000, "net_income_to_common": 648000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368000000, "total_current_assets": 811000000, "total_assets": 9253000000, "short_term_debt": 0, "long_term_debt": 2296000000, "total_debt": 2296000000, "total_liabilities": 4443000000, "total_equity": 4810000000, "shares_outstanding": 115000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2011000000, "capital_expenditure": 1438000000, "free_cash_flow": 3449000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330515, "ticker_id": 3654, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1003000000", "ebitda": "2210000000", "netIncome": "648000000", "grossProfit": "1005000000", "depreciation": "None", "totalRevenue": "3154000000", "costOfRevenue": "2149000000", "interestIncome": "3000000", "incomeBeforeTax": "830000000", "interestExpense": "173000000", "operatingIncome": "822000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "182000000", "reportedCurrency": "USD", "netInterestIncome": "-170000000", "nonInterestIncome": "None", "operatingExpenses": "183000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2149000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1207000000", "sellingGeneralAndAdministrative": "161000000", "netIncomeFromContinuingOperations": "648000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9253000000", "longTermDebt": "2296000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3291000000", "totalLiabilities": "4443000000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "811000000", "currentLongTermDebt": "419000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "240000000", "currentAccountsPayable": "77000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8412000000", "shortLongTermDebtTotal": "2296000000", "totalShareholderEquity": "4810000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1169000000", "totalCurrentLiabilities": "1169000000", "otherNonCurrentLiabilities": "102000000", "totalNonCurrentLiabilities": "3274000000", "cashAndShortTermInvestments": "368000000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "368000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "648000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2011000000", "capitalExpenditures": "1438000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175000000", "cashflowFromInvestment": "-1468000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1207000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3154000000, "cost_of_revenue": 2149000000, "gross_profit": 1005000000, "research_and_development": null, "selling_general_admin": 161000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1003000000, "depreciation_amortisation": 1207000000, "ebitda": 2210000000, "interest_expense": 173000000, "interest_income": null, "other_non_operating": null, "pretax_income": 830000000, "tax_provision": 182000000, "effective_tax_rate": null, "net_income": 648000000, "net_income_continuing_ops": 648000000, "net_income_to_common": 648000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 368000000, "short_term_investments": null, "net_receivables": 331000000, "inventory": null, "other_current_assets": null, "total_current_assets": 811000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 240000000, "total_assets": 9253000000, "short_term_debt": 0, "accounts_payable": 77000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1169000000, "long_term_debt": 2296000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3274000000, "total_liabilities": 4443000000, "total_debt": 2296000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3291000000, "total_equity": 4810000000, "shares_outstanding": 115000000, "operating_cash_flow": 2011000000, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1438000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1468000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -175000000, "free_cash_flow": 3449000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1003000000", "ebitda": "2210000000", "netIncome": "648000000", "grossProfit": "1005000000", "depreciation": "None", "totalRevenue": "3154000000", "costOfRevenue": "2149000000", "interestIncome": "3000000", "incomeBeforeTax": "830000000", "interestExpense": "173000000", "operatingIncome": "822000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "182000000", "reportedCurrency": "USD", "netInterestIncome": "-170000000", "nonInterestIncome": "None", "operatingExpenses": "183000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2149000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1207000000", "sellingGeneralAndAdministrative": "161000000", "netIncomeFromContinuingOperations": "648000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9253000000", "longTermDebt": "2296000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3291000000", "totalLiabilities": "4443000000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "811000000", "currentLongTermDebt": "419000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "240000000", "currentAccountsPayable": "77000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8412000000", "shortLongTermDebtTotal": "2296000000", "totalShareholderEquity": "4810000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1169000000", "totalCurrentLiabilities": "1169000000", "otherNonCurrentLiabilities": "102000000", "totalNonCurrentLiabilities": "3274000000", "cashAndShortTermInvestments": "368000000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "368000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "648000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2011000000", "capitalExpenditures": "1438000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175000000", "cashflowFromInvestment": "-1468000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1207000000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 2671285000, "cost_of_revenue": 1446276000, "gross_profit": 1225009000, "ebit": 1106882000, "ebitda": 1916187000, "pretax_income": 966223000, "tax_provision": 195930000, "net_income": 770293000, "net_income_to_common": 770293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 434699000, "total_assets": 8576647000, "short_term_debt": 22419000, "long_term_debt": 2776743000, "total_debt": 2799162000, "total_liabilities": 4339390000, "total_equity": 4237257000, "shares_outstanding": 115533000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1782514000, "capital_expenditure": 3414307000, "free_cash_flow": 5196821000, "dividends_paid": 85020000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330520, "ticker_id": 3654, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1106882000", "ebitda": "1916187000", "netIncome": "770293000", "grossProfit": "1225009000", "depreciation": "None", "totalRevenue": "2671285000", "costOfRevenue": "1446276000", "interestIncome": "31903000", "incomeBeforeTax": "966223000", "interestExpense": "140659000", "operatingIncome": "1075695000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "195930000", "reportedCurrency": "USD", "netInterestIncome": "-108756000", "nonInterestIncome": "None", "operatingExpenses": "149314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1446276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "809305000", "sellingGeneralAndAdministrative": "138344000", "netIncomeFromContinuingOperations": "770293000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1145000", "currentDebt": "None", "investments": "None", "totalAssets": "8576647000", "longTermDebt": "2776743000", "shortTermDebt": "22419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2735494000", "totalLiabilities": "4339390000", "otherCurrentAssets": "73723000", "totalCurrentAssets": "434699000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "360976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8141948000", "currentAccountsPayable": "82500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8104591000", "shortLongTermDebtTotal": "2842064000", "totalShareholderEquity": "4237257000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "398165000", "totalCurrentLiabilities": "789950000", "otherNonCurrentLiabilities": "74947000", "totalNonCurrentLiabilities": "3549440000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "115533000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "770293000", "profitLoss": "None", "dividendPayout": "85020000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1782514000", "capitalExpenditures": "3414307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1008493000", "cashflowFromInvestment": "-3407171000", "stockBasedCompensation": "25021000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85020000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86056000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "809305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2671285000, "cost_of_revenue": 1446276000, "gross_profit": 1225009000, "research_and_development": null, "selling_general_admin": 138344000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1106882000, "depreciation_amortisation": 809305000, "ebitda": 1916187000, "interest_expense": 140659000, "interest_income": null, "other_non_operating": null, "pretax_income": 966223000, "tax_provision": 195930000, "effective_tax_rate": null, "net_income": 770293000, "net_income_continuing_ops": 770293000, "net_income_to_common": 770293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 360976000, "inventory": null, "other_current_assets": null, "total_current_assets": 434699000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8141948000, "total_assets": 8576647000, "short_term_debt": 22419000, "accounts_payable": 82500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 789950000, "long_term_debt": 2776743000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3549440000, "total_liabilities": 4339390000, "total_debt": 2799162000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2735494000, "total_equity": 4237257000, "shares_outstanding": 115533000, "operating_cash_flow": 1782514000, "stock_based_compensation": 25021000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3414307000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3407171000, "dividends_paid": 85020000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1008493000, "free_cash_flow": 5196821000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1106882000", "ebitda": "1916187000", "netIncome": "770293000", "grossProfit": "1225009000", "depreciation": "None", "totalRevenue": "2671285000", "costOfRevenue": "1446276000", "interestIncome": "31903000", "incomeBeforeTax": "966223000", "interestExpense": "140659000", "operatingIncome": "1075695000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "195930000", "reportedCurrency": "USD", "netInterestIncome": "-108756000", "nonInterestIncome": "None", "operatingExpenses": "149314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1446276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "809305000", "sellingGeneralAndAdministrative": "138344000", "netIncomeFromContinuingOperations": "770293000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1145000", "currentDebt": "None", "investments": "None", "totalAssets": "8576647000", "longTermDebt": "2776743000", "shortTermDebt": "22419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2735494000", "totalLiabilities": "4339390000", "otherCurrentAssets": "73723000", "totalCurrentAssets": "434699000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "360976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8141948000", "currentAccountsPayable": "82500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8104591000", "shortLongTermDebtTotal": "2842064000", "totalShareholderEquity": "4237257000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "398165000", "totalCurrentLiabilities": "789950000", "otherNonCurrentLiabilities": "74947000", "totalNonCurrentLiabilities": "3549440000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "115533000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "770293000", "profitLoss": "None", "dividendPayout": "85020000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1782514000", "capitalExpenditures": "3414307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1008493000", "cashflowFromInvestment": "-3407171000", "stockBasedCompensation": "25021000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85020000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86056000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "809305000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 2363889000, "cost_of_revenue": 1254024000, "gross_profit": 1109865000, "ebit": 1005832000, "ebitda": 1696313000, "pretax_income": 914202000, "tax_provision": 96322000, "net_income": 817880000, "net_income_to_common": 817880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616164000, "total_current_assets": 916439000, "total_assets": 6379985000, "short_term_debt": 15425000, "long_term_debt": 1575334000, "total_debt": 1590759000, "total_liabilities": 2764135000, "total_equity": 3615850000, "shares_outstanding": 119240000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1574394000, "capital_expenditure": 1099342000, "free_cash_flow": 2673736000, "dividends_paid": 71614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330525, "ticker_id": 3654, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1005832000", "ebitda": "1696313000", "netIncome": "817880000", "grossProfit": "1109865000", "depreciation": "None", "totalRevenue": "2363889000", "costOfRevenue": "1254024000", "interestIncome": "19854000", "incomeBeforeTax": "914202000", "interestExpense": "91630000", "operatingIncome": "986906000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "96322000", "reportedCurrency": "USD", "netInterestIncome": "-71776000", "nonInterestIncome": "None", "operatingExpenses": "122959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1254024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "690481000", "sellingGeneralAndAdministrative": "121063000", "netIncomeFromContinuingOperations": "817880000" }, "balance": { "goodwill": "None", "inventory": "56442000", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "6379985000", "longTermDebt": "1575334000", "shortTermDebt": "15425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2052279000", "totalLiabilities": "2764135000", "otherCurrentAssets": "69110000", "totalCurrentAssets": "916439000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "231165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5463546000", "currentAccountsPayable": "107315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5408684000", "shortLongTermDebtTotal": "1615111000", "totalShareholderEquity": "3615850000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "281003000", "totalCurrentLiabilities": "633812000", "otherNonCurrentLiabilities": "65039000", "totalNonCurrentLiabilities": "2130323000", "cashAndShortTermInvestments": "616164000", "commonStockSharesOutstanding": "119240000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "616164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "817880000", "profitLoss": "None", "dividendPayout": "71614000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1574394000", "capitalExpenditures": "1099342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-304543000", "cashflowFromInvestment": "-1098685000", "stockBasedCompensation": "20250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-228105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "690481000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2363889000, "cost_of_revenue": 1254024000, "gross_profit": 1109865000, "research_and_development": null, "selling_general_admin": 121063000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1005832000, "depreciation_amortisation": 690481000, "ebitda": 1696313000, "interest_expense": 91630000, "interest_income": null, "other_non_operating": null, "pretax_income": 914202000, "tax_provision": 96322000, "effective_tax_rate": null, "net_income": 817880000, "net_income_continuing_ops": 817880000, "net_income_to_common": 817880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 616164000, "short_term_investments": null, "net_receivables": 231165000, "inventory": 56442000, "other_current_assets": null, "total_current_assets": 916439000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5463546000, "total_assets": 6379985000, "short_term_debt": 15425000, "accounts_payable": 107315000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 633812000, "long_term_debt": 1575334000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2130323000, "total_liabilities": 2764135000, "total_debt": 1590759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2052279000, "total_equity": 3615850000, "shares_outstanding": 119240000, "operating_cash_flow": 1574394000, "stock_based_compensation": 20250000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1099342000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1098685000, "dividends_paid": 71614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -304543000, "free_cash_flow": 2673736000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1005832000", "ebitda": "1696313000", "netIncome": "817880000", "grossProfit": "1109865000", "depreciation": "None", "totalRevenue": "2363889000", "costOfRevenue": "1254024000", "interestIncome": "19854000", "incomeBeforeTax": "914202000", "interestExpense": "91630000", "operatingIncome": "986906000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "96322000", "reportedCurrency": "USD", "netInterestIncome": "-71776000", "nonInterestIncome": "None", "operatingExpenses": "122959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1254024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "690481000", "sellingGeneralAndAdministrative": "121063000", "netIncomeFromContinuingOperations": "817880000" }, "balance": { "goodwill": "None", "inventory": "56442000", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "6379985000", "longTermDebt": "1575334000", "shortTermDebt": "15425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2052279000", "totalLiabilities": "2764135000", "otherCurrentAssets": "69110000", "totalCurrentAssets": "916439000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "231165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5463546000", "currentAccountsPayable": "107315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5408684000", "shortLongTermDebtTotal": "1615111000", "totalShareholderEquity": "3615850000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "281003000", "totalCurrentLiabilities": "633812000", "otherNonCurrentLiabilities": "65039000", "totalNonCurrentLiabilities": "2130323000", "cashAndShortTermInvestments": "616164000", "commonStockSharesOutstanding": "119240000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "616164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "817880000", "profitLoss": "None", "dividendPayout": "71614000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1574394000", "capitalExpenditures": "1099342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-304543000", "cashflowFromInvestment": "-1098685000", "stockBasedCompensation": "20250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-228105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "690481000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 3345906000, "cost_of_revenue": 1224692000, "gross_profit": 2121214000, "ebit": 1516116000, "ebitda": 2119896000, "pretax_income": 1395770000, "tax_provision": 283818000, "net_income": 1111952000, "net_income_to_common": 1111952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 444998000, "total_current_assets": 737203000, "total_assets": 5716039000, "short_term_debt": 10114000, "long_term_debt": 1572210000, "total_debt": 1582324000, "total_liabilities": 2630581000, "total_equity": 3085458000, "shares_outstanding": 124084000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1686406000, "capital_expenditure": 879934000, "free_cash_flow": 2566340000, "dividends_paid": 19637000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330530, "ticker_id": 3654, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1516116000", "ebitda": "2119896000", "netIncome": "1111952000", "grossProfit": "2121214000", "depreciation": "None", "totalRevenue": "3345906000", "costOfRevenue": "1224692000", "interestIncome": "120346000", "incomeBeforeTax": "1395770000", "interestExpense": "120346000", "operatingIncome": "1579481000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "283818000", "reportedCurrency": "USD", "netInterestIncome": "-120346000", "nonInterestIncome": "None", "operatingExpenses": "541733000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-63365000", "costofGoodsAndServicesSold": "1224692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "603780000", "sellingGeneralAndAdministrative": "114558000", "netIncomeFromContinuingOperations": "1111952000" }, "balance": { "goodwill": "None", "inventory": "48677000", "commonStock": "1219000", "currentDebt": "None", "investments": "None", "totalAssets": "5716039000", "longTermDebt": "1572210000", "shortTermDebt": "10114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1308558000", "totalLiabilities": "2630581000", "otherCurrentAssets": "10231000", "totalCurrentAssets": "737203000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "233297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4978836000", "currentAccountsPayable": "43898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4882779000", "shortLongTermDebtTotal": "1582324000", "totalShareholderEquity": "3085458000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "263761000", "totalCurrentLiabilities": "598584000", "otherNonCurrentLiabilities": "69601000", "totalNonCurrentLiabilities": "2031997000", "cashAndShortTermInvestments": "444998000", "commonStockSharesOutstanding": "124084000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "444998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1111952000", "profitLoss": "None", "dividendPayout": "19637000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1686406000", "capitalExpenditures": "879934000", "changeInReceivables": "38554000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-693861000", "cashflowFromInvestment": "-880263000", "stockBasedCompensation": "18772000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19637000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "112282000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "603780", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3345906000, "cost_of_revenue": 1224692000, "gross_profit": 2121214000, "research_and_development": null, "selling_general_admin": 114558000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1516116000, "depreciation_amortisation": 603780000, "ebitda": 2119896000, "interest_expense": 120346000, "interest_income": null, "other_non_operating": null, "pretax_income": 1395770000, "tax_provision": 283818000, "effective_tax_rate": null, "net_income": 1111952000, "net_income_continuing_ops": 1111952000, "net_income_to_common": 1111952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 444998000, "short_term_investments": null, "net_receivables": 233297000, "inventory": 48677000, "other_current_assets": null, "total_current_assets": 737203000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4978836000, "total_assets": 5716039000, "short_term_debt": 10114000, "accounts_payable": 43898000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 598584000, "long_term_debt": 1572210000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2031997000, "total_liabilities": 2630581000, "total_debt": 1582324000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1308558000, "total_equity": 3085458000, "shares_outstanding": 124084000, "operating_cash_flow": 1686406000, "stock_based_compensation": 18772000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 879934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -880263000, "dividends_paid": 19637000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -693861000, "free_cash_flow": 2566340000, "net_change_in_cash": 112282000 }, "raw_data": { "income": { "ebit": "1516116000", "ebitda": "2119896000", "netIncome": "1111952000", "grossProfit": "2121214000", "depreciation": "None", "totalRevenue": "3345906000", "costOfRevenue": "1224692000", "interestIncome": "120346000", "incomeBeforeTax": "1395770000", "interestExpense": "120346000", "operatingIncome": "1579481000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "283818000", "reportedCurrency": "USD", "netInterestIncome": "-120346000", "nonInterestIncome": "None", "operatingExpenses": "541733000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-63365000", "costofGoodsAndServicesSold": "1224692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "603780000", "sellingGeneralAndAdministrative": "114558000", "netIncomeFromContinuingOperations": "1111952000" }, "balance": { "goodwill": "None", "inventory": "48677000", "commonStock": "1219000", "currentDebt": "None", "investments": "None", "totalAssets": "5716039000", "longTermDebt": "1572210000", "shortTermDebt": "10114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1308558000", "totalLiabilities": "2630581000", "otherCurrentAssets": "10231000", "totalCurrentAssets": "737203000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "233297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4978836000", "currentAccountsPayable": "43898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4882779000", "shortLongTermDebtTotal": "1582324000", "totalShareholderEquity": "3085458000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "263761000", "totalCurrentLiabilities": "598584000", "otherNonCurrentLiabilities": "69601000", "totalNonCurrentLiabilities": "2031997000", "cashAndShortTermInvestments": "444998000", "commonStockSharesOutstanding": "124084000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "444998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1111952000", "profitLoss": "None", "dividendPayout": "19637000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1686406000", "capitalExpenditures": "879934000", "changeInReceivables": "38554000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-693861000", "cashflowFromInvestment": "-880263000", "stockBasedCompensation": "18772000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19637000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "112282000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "603780", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 2597915000, "cost_of_revenue": 1279802000, "gross_profit": 1318113000, "ebit": 206520000, "ebitda": 980906000, "pretax_income": 46167000, "tax_provision": 9938000, "net_income": 36229000, "net_income_to_common": 36229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 332716000, "total_current_assets": 613187000, "total_assets": 5233977000, "short_term_debt": 6515000, "long_term_debt": 2081164000, "total_debt": 2087679000, "total_liabilities": 3170846000, "total_equity": 2063131000, "shares_outstanding": 123690000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1159772000, "capital_expenditure": 678162000, "free_cash_flow": 1837934000, "dividends_paid": 2393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330535, "ticker_id": 3654, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206520000", "ebitda": "980906000", "netIncome": "36229000", "grossProfit": "1318113000", "depreciation": "None", "totalRevenue": "2597915000", "costOfRevenue": "1279802000", "interestIncome": "160353000", "incomeBeforeTax": "46167000", "interestExpense": "160353000", "operatingIncome": "209123000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9938000", "reportedCurrency": "USD", "netInterestIncome": "-160353000", "nonInterestIncome": "None", "operatingExpenses": "1108990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2603000", "costofGoodsAndServicesSold": "1279802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "774386000", "sellingGeneralAndAdministrative": "111945000", "netIncomeFromContinuingOperations": "36229000" }, "balance": { "goodwill": "None", "inventory": "24095000", "commonStock": "1219000", "currentDebt": "None", "investments": "None", "totalAssets": "5233977000", "longTermDebt": "2081164000", "shortTermDebt": "6515000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "234533000", "totalLiabilities": "3170846000", "otherCurrentAssets": "9175000", "totalCurrentAssets": "613187000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "247201000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4620790000", "currentAccountsPayable": "25072000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4575998000", "shortLongTermDebtTotal": "2087679000", "totalShareholderEquity": "2063131000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "864255000", "totalCurrentLiabilities": "889327000", "otherNonCurrentLiabilities": "164890000", "totalNonCurrentLiabilities": "2281519000", "cashAndShortTermInvestments": "332716000", "commonStockSharesOutstanding": "123690000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "332716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36229000", "profitLoss": "None", "dividendPayout": "2393000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-218238000", "operatingCashflow": "1159772000", "capitalExpenditures": "678162000", "changeInReceivables": "-101047000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159831000", "cashflowFromInvestment": "-667235000", "stockBasedCompensation": "18819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2393000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "332706000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2225271000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1713184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2597915000, "cost_of_revenue": 1279802000, "gross_profit": 1318113000, "research_and_development": null, "selling_general_admin": 111945000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206520000, "depreciation_amortisation": 774386000, "ebitda": 980906000, "interest_expense": 160353000, "interest_income": null, "other_non_operating": null, "pretax_income": 46167000, "tax_provision": 9938000, "effective_tax_rate": null, "net_income": 36229000, "net_income_continuing_ops": 36229000, "net_income_to_common": 36229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 332716000, "short_term_investments": null, "net_receivables": 247201000, "inventory": 24095000, "other_current_assets": null, "total_current_assets": 613187000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4620790000, "total_assets": 5233977000, "short_term_debt": 6515000, "accounts_payable": 25072000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 889327000, "long_term_debt": 2081164000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2281519000, "total_liabilities": 3170846000, "total_debt": 2087679000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 234533000, "total_equity": 2063131000, "shares_outstanding": 123690000, "operating_cash_flow": 1159772000, "stock_based_compensation": 18819000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 678162000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -667235000, "dividends_paid": 2393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -159831000, "free_cash_flow": 1837934000, "net_change_in_cash": 332706000 }, "raw_data": { "income": { "ebit": "206520000", "ebitda": "980906000", "netIncome": "36229000", "grossProfit": "1318113000", "depreciation": "None", "totalRevenue": "2597915000", "costOfRevenue": "1279802000", "interestIncome": "160353000", "incomeBeforeTax": "46167000", "interestExpense": "160353000", "operatingIncome": "209123000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9938000", "reportedCurrency": "USD", "netInterestIncome": "-160353000", "nonInterestIncome": "None", "operatingExpenses": "1108990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2603000", "costofGoodsAndServicesSold": "1279802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "774386000", "sellingGeneralAndAdministrative": "111945000", "netIncomeFromContinuingOperations": "36229000" }, "balance": { "goodwill": "None", "inventory": "24095000", "commonStock": "1219000", "currentDebt": "None", "investments": "None", "totalAssets": "5233977000", "longTermDebt": "2081164000", "shortTermDebt": "6515000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "234533000", "totalLiabilities": "3170846000", "otherCurrentAssets": "9175000", "totalCurrentAssets": "613187000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "247201000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4620790000", "currentAccountsPayable": "25072000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4575998000", "shortLongTermDebtTotal": "2087679000", "totalShareholderEquity": "2063131000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "864255000", "totalCurrentLiabilities": "889327000", "otherNonCurrentLiabilities": "164890000", "totalNonCurrentLiabilities": "2281519000", "cashAndShortTermInvestments": "332716000", "commonStockSharesOutstanding": "123690000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "332716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36229000", "profitLoss": "None", "dividendPayout": "2393000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-218238000", "operatingCashflow": "1159772000", "capitalExpenditures": "678162000", "changeInReceivables": "-101047000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159831000", "cashflowFromInvestment": "-667235000", "stockBasedCompensation": "18819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2393000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "332706000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2225271000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1713184000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 1126188000, "cost_of_revenue": 1176204000, "gross_profit": -50016000, "ebit": -792813000, "ebitda": -7826000, "pretax_income": -956705000, "tax_provision": -192091000, "net_income": -764614000, "net_income_to_common": -764614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10000, "total_current_assets": 203669000, "total_assets": 4976431000, "short_term_debt": 11880000, "long_term_debt": 2214319000, "total_debt": 2226199000, "total_liabilities": 2960271000, "total_equity": 2016160000, "shares_outstanding": 113730000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 790944000, "capital_expenditure": 555658000, "free_cash_flow": 1346602000, "dividends_paid": 2276000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330540, "ticker_id": 3654, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-792813000", "ebitda": "-7826000", "netIncome": "-764614000", "grossProfit": "-50016000", "depreciation": "None", "totalRevenue": "1126188000", "costOfRevenue": "1176204000", "interestIncome": "163892000", "incomeBeforeTax": "-956705000", "interestExpense": "163892000", "operatingIncome": "-1068950000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-192091000", "reportedCurrency": "USD", "netInterestIncome": "-163892000", "nonInterestIncome": "None", "operatingExpenses": "1018934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "276137000", "costofGoodsAndServicesSold": "1176204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "784987000", "sellingGeneralAndAdministrative": "99160000", "netIncomeFromContinuingOperations": "-764614000" }, "balance": { "goodwill": "None", "inventory": "31203000", "commonStock": "1147000", "currentDebt": "None", "investments": "None", "totalAssets": "4976431000", "longTermDebt": "2214319000", "shortTermDebt": "11880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "200697000", "totalLiabilities": "2960271000", "otherCurrentAssets": "10001000", "totalCurrentAssets": "203669000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4772762000", "currentAccountsPayable": "63006000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4701866000", "shortLongTermDebtTotal": "2226199000", "totalShareholderEquity": "2016160000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "520733000", "totalCurrentLiabilities": "583739000", "otherNonCurrentLiabilities": "139882000", "totalNonCurrentLiabilities": "2376532000", "cashAndShortTermInvestments": "10000", "commonStockSharesOutstanding": "113730000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-764614000", "profitLoss": "None", "dividendPayout": "2276000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "23382000", "operatingCashflow": "790944000", "capitalExpenditures": "555658000", "changeInReceivables": "29100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235378000", "cashflowFromInvestment": "-555566000", "stockBasedCompensation": "14999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2276000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1447000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1359252000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1126188000, "cost_of_revenue": 1176204000, "gross_profit": -50016000, "research_and_development": null, "selling_general_admin": 99160000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -792813000, "depreciation_amortisation": 784987000, "ebitda": -7826000, "interest_expense": 163892000, "interest_income": null, "other_non_operating": null, "pretax_income": -956705000, "tax_provision": -192091000, "effective_tax_rate": null, "net_income": -764614000, "net_income_continuing_ops": -764614000, "net_income_to_common": -764614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10000, "short_term_investments": null, "net_receivables": 162455000, "inventory": 31203000, "other_current_assets": null, "total_current_assets": 203669000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4772762000, "total_assets": 4976431000, "short_term_debt": 11880000, "accounts_payable": 63006000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 583739000, "long_term_debt": 2214319000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2376532000, "total_liabilities": 2960271000, "total_debt": 2226199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 200697000, "total_equity": 2016160000, "shares_outstanding": 113730000, "operating_cash_flow": 790944000, "stock_based_compensation": 14999000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 555658000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -555566000, "dividends_paid": 2276000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -235378000, "free_cash_flow": 1346602000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-792813000", "ebitda": "-7826000", "netIncome": "-764614000", "grossProfit": "-50016000", "depreciation": "None", "totalRevenue": "1126188000", "costOfRevenue": "1176204000", "interestIncome": "163892000", "incomeBeforeTax": "-956705000", "interestExpense": "163892000", "operatingIncome": "-1068950000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-192091000", "reportedCurrency": "USD", "netInterestIncome": "-163892000", "nonInterestIncome": "None", "operatingExpenses": "1018934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "276137000", "costofGoodsAndServicesSold": "1176204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "784987000", "sellingGeneralAndAdministrative": "99160000", "netIncomeFromContinuingOperations": "-764614000" }, "balance": { "goodwill": "None", "inventory": "31203000", "commonStock": "1147000", "currentDebt": "None", "investments": "None", "totalAssets": "4976431000", "longTermDebt": "2214319000", "shortTermDebt": "11880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "200697000", "totalLiabilities": "2960271000", "otherCurrentAssets": "10001000", "totalCurrentAssets": "203669000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4772762000", "currentAccountsPayable": "63006000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4701866000", "shortLongTermDebtTotal": "2226199000", "totalShareholderEquity": "2016160000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "520733000", "totalCurrentLiabilities": "583739000", "otherNonCurrentLiabilities": "139882000", "totalNonCurrentLiabilities": "2376532000", "cashAndShortTermInvestments": "10000", "commonStockSharesOutstanding": "113730000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-764614000", "profitLoss": "None", "dividendPayout": "2276000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "23382000", "operatingCashflow": "790944000", "capitalExpenditures": "555658000", "changeInReceivables": "29100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235378000", "cashflowFromInvestment": "-555566000", "stockBasedCompensation": "14999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2276000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1447000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1359252000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 1585750000, "cost_of_revenue": 1324507000, "gross_profit": 261243000, "ebit": -71942000, "ebitda": 751856000, "pretax_income": -231044000, "tax_provision": -44043000, "net_income": -187001000, "net_income_to_common": -187001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10000, "total_current_assets": 252634000, "total_assets": 6292232000, "short_term_debt": 19189000, "long_term_debt": 2732798000, "total_debt": 2751987000, "total_liabilities": 3543238000, "total_equity": 2748994000, "shares_outstanding": 112544000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 823567000, "capital_expenditure": 1026350000, "free_cash_flow": 1849917000, "dividends_paid": 11254000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330545, "ticker_id": 3654, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-71942000", "ebitda": "751856000", "netIncome": "-187001000", "grossProfit": "261243000", "depreciation": "None", "totalRevenue": "1585750000", "costOfRevenue": "1324507000", "interestIncome": "159102000", "incomeBeforeTax": "-231044000", "interestExpense": "159102000", "operatingIncome": "-69968000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-44043000", "reportedCurrency": "USD", "netInterestIncome": "-159102000", "nonInterestIncome": "None", "operatingExpenses": "331211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1974000", "costofGoodsAndServicesSold": "1324507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "823798000", "sellingGeneralAndAdministrative": "132797000", "netIncomeFromContinuingOperations": "-187001000" }, "balance": { "goodwill": "None", "inventory": "55184000", "commonStock": "1130000", "currentDebt": "None", "investments": "None", "totalAssets": "6292232000", "longTermDebt": "2732798000", "shortTermDebt": "19189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "967587000", "totalLiabilities": "3543238000", "otherCurrentAssets": "12708000", "totalCurrentAssets": "252634000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184732000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6039598000", "currentAccountsPayable": "52094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5953648000", "shortLongTermDebtTotal": "2751987000", "totalShareholderEquity": "2748994000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "419949000", "totalCurrentLiabilities": "472043000", "otherNonCurrentLiabilities": "145567000", "totalNonCurrentLiabilities": "3071195000", "cashAndShortTermInvestments": "10000", "commonStockSharesOutstanding": "112544000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-187001000", "profitLoss": "None", "dividendPayout": "11254000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-50278000", "operatingCashflow": "823567000", "capitalExpenditures": "1026350000", "changeInReceivables": "-39556000", "changeInExchangeRate": "None", "cashflowFromFinancing": "111769000", "cashflowFromInvestment": "-1013291000", "stockBasedCompensation": "24318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11254000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-77955000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1589000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "954317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1585750000, "cost_of_revenue": 1324507000, "gross_profit": 261243000, "research_and_development": null, "selling_general_admin": 132797000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -71942000, "depreciation_amortisation": 823798000, "ebitda": 751856000, "interest_expense": 159102000, "interest_income": null, "other_non_operating": null, "pretax_income": -231044000, "tax_provision": -44043000, "effective_tax_rate": null, "net_income": -187001000, "net_income_continuing_ops": -187001000, "net_income_to_common": -187001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10000, "short_term_investments": null, "net_receivables": 184732000, "inventory": 55184000, "other_current_assets": null, "total_current_assets": 252634000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6039598000, "total_assets": 6292232000, "short_term_debt": 19189000, "accounts_payable": 52094000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 472043000, "long_term_debt": 2732798000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3071195000, "total_liabilities": 3543238000, "total_debt": 2751987000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 967587000, "total_equity": 2748994000, "shares_outstanding": 112544000, "operating_cash_flow": 823567000, "stock_based_compensation": 24318000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1026350000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1013291000, "dividends_paid": 11254000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111769000, "free_cash_flow": 1849917000, "net_change_in_cash": -77955000 }, "raw_data": { "income": { "ebit": "-71942000", "ebitda": "751856000", "netIncome": "-187001000", "grossProfit": "261243000", "depreciation": "None", "totalRevenue": "1585750000", "costOfRevenue": "1324507000", "interestIncome": "159102000", "incomeBeforeTax": "-231044000", "interestExpense": "159102000", "operatingIncome": "-69968000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-44043000", "reportedCurrency": "USD", "netInterestIncome": "-159102000", "nonInterestIncome": "None", "operatingExpenses": "331211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1974000", "costofGoodsAndServicesSold": "1324507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "823798000", "sellingGeneralAndAdministrative": "132797000", "netIncomeFromContinuingOperations": "-187001000" }, "balance": { "goodwill": "None", "inventory": "55184000", "commonStock": "1130000", "currentDebt": "None", "investments": "None", "totalAssets": "6292232000", "longTermDebt": "2732798000", "shortTermDebt": "19189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "967587000", "totalLiabilities": "3543238000", "otherCurrentAssets": "12708000", "totalCurrentAssets": "252634000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184732000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6039598000", "currentAccountsPayable": "52094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5953648000", "shortLongTermDebtTotal": "2751987000", "totalShareholderEquity": "2748994000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "419949000", "totalCurrentLiabilities": "472043000", "otherNonCurrentLiabilities": "145567000", "totalNonCurrentLiabilities": "3071195000", "cashAndShortTermInvestments": "10000", "commonStockSharesOutstanding": "112544000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-187001000", "profitLoss": "None", "dividendPayout": "11254000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-50278000", "operatingCashflow": "823567000", "capitalExpenditures": "1026350000", "changeInReceivables": "-39556000", "changeInExchangeRate": "None", "cashflowFromFinancing": "111769000", "cashflowFromInvestment": "-1013291000", "stockBasedCompensation": "24318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11254000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-77955000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1589000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "954317000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 1640155000, "cost_of_revenue": 1152680000, "gross_profit": 487475000, "ebit": 812683000, "ebitda": 1477996000, "pretax_income": 651777000, "tax_provision": 143370000, "net_income": 508407000, "net_income_to_common": 508407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77965000, "total_current_assets": 429263000, "total_assets": 6352862000, "short_term_debt": 62853000, "long_term_debt": 2596333000, "total_debt": 2659186000, "total_liabilities": 3432540000, "total_equity": 2920322000, "shares_outstanding": 113502000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 720629000, "capital_expenditure": 1336443000, "free_cash_flow": 2057072000, "dividends_paid": 11191000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330550, "ticker_id": 3654, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "812683000", "ebitda": "1477996000", "netIncome": "508407000", "grossProfit": "487475000", "depreciation": "None", "totalRevenue": "1640155000", "costOfRevenue": "1152680000", "interestIncome": "160906000", "incomeBeforeTax": "651777000", "interestExpense": "160906000", "operatingIncome": "836337000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "143370000", "reportedCurrency": "USD", "netInterestIncome": "-160906000", "nonInterestIncome": "None", "operatingExpenses": "-348862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-23654000", "costofGoodsAndServicesSold": "1152680000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "665313000", "sellingGeneralAndAdministrative": "116504000", "netIncomeFromContinuingOperations": "508407000" }, "balance": { "goodwill": "None", "inventory": "175130000", "commonStock": "1122000", "currentDebt": "None", "investments": "None", "totalAssets": "6352862000", "longTermDebt": "2596333000", "shortTermDebt": "62853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1165842000", "totalLiabilities": "3432540000", "otherCurrentAssets": "8632000", "totalCurrentAssets": "429263000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5923599000", "currentAccountsPayable": "56047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5831165000", "shortLongTermDebtTotal": "2659186000", "totalShareholderEquity": "2920322000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "410005000", "totalCurrentLiabilities": "466052000", "otherNonCurrentLiabilities": "134381000", "totalNonCurrentLiabilities": "2966488000", "cashAndShortTermInvestments": "77965000", "commonStockSharesOutstanding": "113502000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "508407000", "profitLoss": "None", "dividendPayout": "11191000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-23819000", "operatingCashflow": "720629000", "capitalExpenditures": "1336443000", "changeInReceivables": "-30152000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-368673000", "cashflowFromInvestment": "-587934000", "stockBasedCompensation": "23908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11191000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-235978000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "492079000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "665313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1640155000, "cost_of_revenue": 1152680000, "gross_profit": 487475000, "research_and_development": 0, "selling_general_admin": 116504000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 812683000, "depreciation_amortisation": 665313000, "ebitda": 1477996000, "interest_expense": 160906000, "interest_income": null, "other_non_operating": null, "pretax_income": 651777000, "tax_provision": 143370000, "effective_tax_rate": null, "net_income": 508407000, "net_income_continuing_ops": 508407000, "net_income_to_common": 508407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77965000, "short_term_investments": null, "net_receivables": 167536000, "inventory": 175130000, "other_current_assets": null, "total_current_assets": 429263000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5923599000, "total_assets": 6352862000, "short_term_debt": 62853000, "accounts_payable": 56047000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 466052000, "long_term_debt": 2596333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2966488000, "total_liabilities": 3432540000, "total_debt": 2659186000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1165842000, "total_equity": 2920322000, "shares_outstanding": 113502000, "operating_cash_flow": 720629000, "stock_based_compensation": 23908000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1336443000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -587934000, "dividends_paid": 11191000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -368673000, "free_cash_flow": 2057072000, "net_change_in_cash": -235978000 }, "raw_data": { "income": { "ebit": "812683000", "ebitda": "1477996000", "netIncome": "508407000", "grossProfit": "487475000", "depreciation": "None", "totalRevenue": "1640155000", "costOfRevenue": "1152680000", "interestIncome": "160906000", "incomeBeforeTax": "651777000", "interestExpense": "160906000", "operatingIncome": "836337000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "143370000", "reportedCurrency": "USD", "netInterestIncome": "-160906000", "nonInterestIncome": "None", "operatingExpenses": "-348862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-23654000", "costofGoodsAndServicesSold": "1152680000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "665313000", "sellingGeneralAndAdministrative": "116504000", "netIncomeFromContinuingOperations": "508407000" }, "balance": { "goodwill": "None", "inventory": "175130000", "commonStock": "1122000", "currentDebt": "None", "investments": "None", "totalAssets": "6352862000", "longTermDebt": "2596333000", "shortTermDebt": "62853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1165842000", "totalLiabilities": "3432540000", "otherCurrentAssets": "8632000", "totalCurrentAssets": "429263000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5923599000", "currentAccountsPayable": "56047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5831165000", "shortLongTermDebtTotal": "2659186000", "totalShareholderEquity": "2920322000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "410005000", "totalCurrentLiabilities": "466052000", "otherNonCurrentLiabilities": "134381000", "totalNonCurrentLiabilities": "2966488000", "cashAndShortTermInvestments": "77965000", "commonStockSharesOutstanding": "113502000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "508407000", "profitLoss": "None", "dividendPayout": "11191000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-23819000", "operatingCashflow": "720629000", "capitalExpenditures": "1336443000", "changeInReceivables": "-30152000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-368673000", "cashflowFromInvestment": "-587934000", "stockBasedCompensation": "23908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11191000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-235978000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "492079000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "665313000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 1479000000, "cost_of_revenue": 428000000, "gross_profit": 1051000000, "ebit": -298000000, "ebitda": 134000000, "pretax_income": -410000000, "tax_provision": -75000000, "net_income": -335000000, "net_income_to_common": -335000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 449000000, "total_current_assets": 1671000000, "total_assets": 19144000000, "short_term_debt": null, "long_term_debt": 6741000000, "total_debt": 6741000000, "total_liabilities": 12276000000, "total_equity": 6868000000, "shares_outstanding": 115000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 640000000, "capital_expenditure": 555000000, "free_cash_flow": 1195000000, "dividends_paid": 82000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330513, "ticker_id": 3654, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-298000000", "ebitda": "134000000", "netIncome": "-335000000", "grossProfit": "1051000000", "depreciation": "None", "totalRevenue": "1479000000", "costOfRevenue": "428000000", "interestIncome": "None", "incomeBeforeTax": "-410000000", "interestExpense": "113000000", "operatingIncome": "-298000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-75000000", "reportedCurrency": "USD", "netInterestIncome": "-113000000", "nonInterestIncome": "None", "operatingExpenses": "1349000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "428000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "432000000", "sellingGeneralAndAdministrative": "174000000", "netIncomeFromContinuingOperations": "-335000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "19144000000", "longTermDebt": "6741000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2903000000", "totalLiabilities": "12276000000", "otherCurrentAssets": "307000000", "totalCurrentAssets": "1671000000", "currentLongTermDebt": "1235000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "915000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "372000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6741000000", "totalShareholderEquity": "6868000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4280000000", "totalCurrentLiabilities": "4280000000", "otherNonCurrentLiabilities": "461000000", "totalNonCurrentLiabilities": "7996000000", "cashAndShortTermInvestments": "449000000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "449000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-335000000", "profitLoss": "None", "dividendPayout": "82000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "640000000", "capitalExpenditures": "555000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69000000", "cashflowFromInvestment": "-628000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "432000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1479000000, "cost_of_revenue": 428000000, "gross_profit": 1051000000, "research_and_development": null, "selling_general_admin": 174000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -298000000, "depreciation_amortisation": 432000000, "ebitda": 134000000, "interest_expense": 113000000, "interest_income": null, "other_non_operating": null, "pretax_income": -410000000, "tax_provision": -75000000, "effective_tax_rate": null, "net_income": -335000000, "net_income_continuing_ops": -335000000, "net_income_to_common": -335000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 449000000, "short_term_investments": null, "net_receivables": 915000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1671000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 372000000, "total_assets": 19144000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4280000000, "long_term_debt": 6741000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7996000000, "total_liabilities": 12276000000, "total_debt": 6741000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2903000000, "total_equity": 6868000000, "shares_outstanding": 115000000, "operating_cash_flow": 640000000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 555000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -628000000, "dividends_paid": 82000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69000000, "free_cash_flow": 1195000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-298000000", "ebitda": "134000000", "netIncome": "-335000000", "grossProfit": "1051000000", "depreciation": "None", "totalRevenue": "1479000000", "costOfRevenue": "428000000", "interestIncome": "None", "incomeBeforeTax": "-410000000", "interestExpense": "113000000", "operatingIncome": "-298000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-75000000", "reportedCurrency": "USD", "netInterestIncome": "-113000000", "nonInterestIncome": "None", "operatingExpenses": "1349000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "428000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "432000000", "sellingGeneralAndAdministrative": "174000000", "netIncomeFromContinuingOperations": "-335000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "19144000000", "longTermDebt": "6741000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2903000000", "totalLiabilities": "12276000000", "otherCurrentAssets": "307000000", "totalCurrentAssets": "1671000000", "currentLongTermDebt": "1235000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "915000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "372000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6741000000", "totalShareholderEquity": "6868000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4280000000", "totalCurrentLiabilities": "4280000000", "otherNonCurrentLiabilities": "461000000", "totalNonCurrentLiabilities": "7996000000", "cashAndShortTermInvestments": "449000000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "449000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-335000000", "profitLoss": "None", "dividendPayout": "82000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "640000000", "capitalExpenditures": "555000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69000000", "cashflowFromInvestment": "-628000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "432000000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 718295000, "cost_of_revenue": 582621000, "gross_profit": 135674000, "ebit": 444075000, "ebitda": 762813000, "pretax_income": 141204000, "tax_provision": 32226000, "net_income": 108978000, "net_income_to_common": 108978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368000000, "total_current_assets": 811000000, "total_assets": 9253000000, "short_term_debt": 0, "long_term_debt": 2296000000, "total_debt": 2296000000, "total_liabilities": 4443000000, "total_equity": 4810000000, "shares_outstanding": 115000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 451912000, "capital_expenditure": 1024132000, "free_cash_flow": 1476044000, "dividends_paid": 23224000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330514, "ticker_id": 3654, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "444075000", "ebitda": "762813000", "netIncome": "108978000", "grossProfit": "135674000", "depreciation": "None", "totalRevenue": "718295000", "costOfRevenue": "582621000", "interestIncome": "1877000", "incomeBeforeTax": "141204000", "interestExpense": "302871000", "operatingIncome": "4322000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "32226000", "reportedCurrency": "USD", "netInterestIncome": "-41252000", "nonInterestIncome": "None", "operatingExpenses": "131352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582621000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318738000", "sellingGeneralAndAdministrative": "40247000", "netIncomeFromContinuingOperations": "108978000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9253000000", "longTermDebt": "2296000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3291000000", "totalLiabilities": "4443000000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "811000000", "currentLongTermDebt": "419000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "240000000", "currentAccountsPayable": "77000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8202000000", "shortLongTermDebtTotal": "2296000000", "totalShareholderEquity": "4810000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1169000000", "totalCurrentLiabilities": "1169000000", "otherNonCurrentLiabilities": "102000000", "totalNonCurrentLiabilities": "3274000000", "cashAndShortTermInvestments": "368000000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "368000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108978000", "profitLoss": "None", "dividendPayout": "23224000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "451912000", "capitalExpenditures": "1024132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21937000", "cashflowFromInvestment": "-224226000", "stockBasedCompensation": "8036000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23224000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318738000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 718295000, "cost_of_revenue": 582621000, "gross_profit": 135674000, "research_and_development": null, "selling_general_admin": 40247000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 444075000, "depreciation_amortisation": 318738000, "ebitda": 762813000, "interest_expense": 302871000, "interest_income": null, "other_non_operating": null, "pretax_income": 141204000, "tax_provision": 32226000, "effective_tax_rate": null, "net_income": 108978000, "net_income_continuing_ops": 108978000, "net_income_to_common": 108978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 368000000, "short_term_investments": null, "net_receivables": 331000000, "inventory": null, "other_current_assets": null, "total_current_assets": 811000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 240000000, "total_assets": 9253000000, "short_term_debt": 0, "accounts_payable": 77000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1169000000, "long_term_debt": 2296000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3274000000, "total_liabilities": 4443000000, "total_debt": 2296000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3291000000, "total_equity": 4810000000, "shares_outstanding": 115000000, "operating_cash_flow": 451912000, "stock_based_compensation": 8036000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1024132000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -224226000, "dividends_paid": 23224000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21937000, "free_cash_flow": 1476044000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "444075000", "ebitda": "762813000", "netIncome": "108978000", "grossProfit": "135674000", "depreciation": "None", "totalRevenue": "718295000", "costOfRevenue": "582621000", "interestIncome": "1877000", "incomeBeforeTax": "141204000", "interestExpense": "302871000", "operatingIncome": "4322000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "32226000", "reportedCurrency": "USD", "netInterestIncome": "-41252000", "nonInterestIncome": "None", "operatingExpenses": "131352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582621000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318738000", "sellingGeneralAndAdministrative": "40247000", "netIncomeFromContinuingOperations": "108978000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9253000000", "longTermDebt": "2296000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3291000000", "totalLiabilities": "4443000000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "811000000", "currentLongTermDebt": "419000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "240000000", "currentAccountsPayable": "77000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8202000000", "shortLongTermDebtTotal": "2296000000", "totalShareholderEquity": "4810000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1169000000", "totalCurrentLiabilities": "1169000000", "otherNonCurrentLiabilities": "102000000", "totalNonCurrentLiabilities": "3274000000", "cashAndShortTermInvestments": "368000000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "368000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108978000", "profitLoss": "None", "dividendPayout": "23224000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "451912000", "capitalExpenditures": "1024132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21937000", "cashflowFromInvestment": "-224226000", "stockBasedCompensation": "8036000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23224000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318738000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 811009000, "cost_of_revenue": 554408000, "gross_profit": 256601000, "ebit": 247230000, "ebitda": 572602000, "pretax_income": 204293000, "tax_provision": 49205000, "net_income": 155088000, "net_income_to_common": 155088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162251000, "total_current_assets": 632958000, "total_assets": 9089500000, "short_term_debt": 0, "long_term_debt": 2294118000, "total_debt": 2294118000, "total_liabilities": 4376413000, "total_equity": 4713087000, "shares_outstanding": 115226000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 504960000, "capital_expenditure": 404278000, "free_cash_flow": 909238000, "dividends_paid": 22991000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330516, "ticker_id": 3654, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "247230000", "ebitda": "572602000", "netIncome": "155088000", "grossProfit": "256601000", "depreciation": "None", "totalRevenue": "811009000", "costOfRevenue": "554408000", "interestIncome": "828000", "incomeBeforeTax": "204293000", "interestExpense": "42937000", "operatingIncome": "246482000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "49205000", "reportedCurrency": "USD", "netInterestIncome": "-42109000", "nonInterestIncome": "None", "operatingExpenses": "10119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "554408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325372000", "sellingGeneralAndAdministrative": "39317000", "netIncomeFromContinuingOperations": "155088000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1146000", "currentDebt": "None", "investments": "None", "totalAssets": "9089500000", "longTermDebt": "2294118000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3205190000", "totalLiabilities": "4376413000", "otherCurrentAssets": "103019000", "totalCurrentAssets": "632958000", "currentLongTermDebt": "418593000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "367688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "191629000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8264913000", "shortLongTermDebtTotal": "2294118000", "totalShareholderEquity": "4713087000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1135326000", "totalCurrentLiabilities": "1135326000", "otherNonCurrentLiabilities": "101544000", "totalNonCurrentLiabilities": "3241087000", "cashAndShortTermInvestments": "162251000", "commonStockSharesOutstanding": "115226000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "162251000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155088000", "profitLoss": "None", "dividendPayout": "22991000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "504960000", "capitalExpenditures": "404278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39774000", "cashflowFromInvestment": "-404812000", "stockBasedCompensation": "8124000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22991000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12128000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 811009000, "cost_of_revenue": 554408000, "gross_profit": 256601000, "research_and_development": null, "selling_general_admin": 39317000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 247230000, "depreciation_amortisation": 325372000, "ebitda": 572602000, "interest_expense": 42937000, "interest_income": null, "other_non_operating": null, "pretax_income": 204293000, "tax_provision": 49205000, "effective_tax_rate": null, "net_income": 155088000, "net_income_continuing_ops": 155088000, "net_income_to_common": 155088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162251000, "short_term_investments": null, "net_receivables": 367688000, "inventory": null, "other_current_assets": null, "total_current_assets": 632958000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 191629000, "total_assets": 9089500000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1135326000, "long_term_debt": 2294118000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3241087000, "total_liabilities": 4376413000, "total_debt": 2294118000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3205190000, "total_equity": 4713087000, "shares_outstanding": 115226000, "operating_cash_flow": 504960000, "stock_based_compensation": 8124000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 404278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -404812000, "dividends_paid": 22991000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39774000, "free_cash_flow": 909238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "247230000", "ebitda": "572602000", "netIncome": "155088000", "grossProfit": "256601000", "depreciation": "None", "totalRevenue": "811009000", "costOfRevenue": "554408000", "interestIncome": "828000", "incomeBeforeTax": "204293000", "interestExpense": "42937000", "operatingIncome": "246482000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "49205000", "reportedCurrency": "USD", "netInterestIncome": "-42109000", "nonInterestIncome": "None", "operatingExpenses": "10119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "554408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325372000", "sellingGeneralAndAdministrative": "39317000", "netIncomeFromContinuingOperations": "155088000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1146000", "currentDebt": "None", "investments": "None", "totalAssets": "9089500000", "longTermDebt": "2294118000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3205190000", "totalLiabilities": "4376413000", "otherCurrentAssets": "103019000", "totalCurrentAssets": "632958000", "currentLongTermDebt": "418593000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "367688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "191629000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8264913000", "shortLongTermDebtTotal": "2294118000", "totalShareholderEquity": "4713087000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1135326000", "totalCurrentLiabilities": "1135326000", "otherNonCurrentLiabilities": "101544000", "totalNonCurrentLiabilities": "3241087000", "cashAndShortTermInvestments": "162251000", "commonStockSharesOutstanding": "115226000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "162251000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155088000", "profitLoss": "None", "dividendPayout": "22991000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "504960000", "capitalExpenditures": "404278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39774000", "cashflowFromInvestment": "-404812000", "stockBasedCompensation": "8124000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22991000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12128000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325372000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 785076000, "cost_of_revenue": 516998000, "gross_profit": 268078000, "ebit": 295063000, "ebitda": 588053000, "pretax_income": 252502000, "tax_provision": 50837000, "net_income": 201665000, "net_income_to_common": 201665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101877000, "total_current_assets": 575090000, "total_assets": 8993235000, "short_term_debt": 0, "long_term_debt": 2711148000, "total_debt": 2711148000, "total_liabilities": 4403137000, "total_equity": 4590098000, "shares_outstanding": 114948000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 571143000, "capital_expenditure": 410202000, "free_cash_flow": 981345000, "dividends_paid": 22893000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330517, "ticker_id": 3654, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "295063000", "ebitda": "588053000", "netIncome": "201665000", "grossProfit": "268078000", "depreciation": "None", "totalRevenue": "785076000", "costOfRevenue": "516998000", "interestIncome": "42379000", "incomeBeforeTax": "252502000", "interestExpense": "42561000", "operatingIncome": "294908000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "50837000", "reportedCurrency": "USD", "netInterestIncome": "-42379000", "nonInterestIncome": "None", "operatingExpenses": "-26830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292990000", "sellingGeneralAndAdministrative": "42097000", "netIncomeFromContinuingOperations": "201665000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1146000", "currentDebt": "None", "investments": "None", "totalAssets": "8993235000", "longTermDebt": "2711148000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3073545000", "totalLiabilities": "4403137000", "otherCurrentAssets": "108917000", "totalCurrentAssets": "575090000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "364296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8418145000", "currentAccountsPayable": "794002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8260768000", "shortLongTermDebtTotal": "2711148000", "totalShareholderEquity": "4590098000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43945000", "totalCurrentLiabilities": "837947000", "otherNonCurrentLiabilities": "101711000", "totalNonCurrentLiabilities": "3565189999", "cashAndShortTermInvestments": "101877000", "commonStockSharesOutstanding": "114948000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "101877000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201665000", "profitLoss": "None", "dividendPayout": "22893000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "571143000", "capitalExpenditures": "410202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59118000", "cashflowFromInvestment": "-410202000", "stockBasedCompensation": "5751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22893000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-648000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 785076000, "cost_of_revenue": 516998000, "gross_profit": 268078000, "research_and_development": null, "selling_general_admin": 42097000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 295063000, "depreciation_amortisation": 292990000, "ebitda": 588053000, "interest_expense": 42561000, "interest_income": null, "other_non_operating": null, "pretax_income": 252502000, "tax_provision": 50837000, "effective_tax_rate": null, "net_income": 201665000, "net_income_continuing_ops": 201665000, "net_income_to_common": 201665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101877000, "short_term_investments": null, "net_receivables": 364296000, "inventory": null, "other_current_assets": null, "total_current_assets": 575090000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8418145000, "total_assets": 8993235000, "short_term_debt": 0, "accounts_payable": 794002000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 837947000, "long_term_debt": 2711148000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3565189999, "total_liabilities": 4403137000, "total_debt": 2711148000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3073545000, "total_equity": 4590098000, "shares_outstanding": 114948000, "operating_cash_flow": 571143000, "stock_based_compensation": 5751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 410202000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -410202000, "dividends_paid": 22893000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59118000, "free_cash_flow": 981345000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "295063000", "ebitda": "588053000", "netIncome": "201665000", "grossProfit": "268078000", "depreciation": "None", "totalRevenue": "785076000", "costOfRevenue": "516998000", "interestIncome": "42379000", "incomeBeforeTax": "252502000", "interestExpense": "42561000", "operatingIncome": "294908000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "50837000", "reportedCurrency": "USD", "netInterestIncome": "-42379000", "nonInterestIncome": "None", "operatingExpenses": "-26830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292990000", "sellingGeneralAndAdministrative": "42097000", "netIncomeFromContinuingOperations": "201665000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1146000", "currentDebt": "None", "investments": "None", "totalAssets": "8993235000", "longTermDebt": "2711148000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3073545000", "totalLiabilities": "4403137000", "otherCurrentAssets": "108917000", "totalCurrentAssets": "575090000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "364296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8418145000", "currentAccountsPayable": "794002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8260768000", "shortLongTermDebtTotal": "2711148000", "totalShareholderEquity": "4590098000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43945000", "totalCurrentLiabilities": "837947000", "otherNonCurrentLiabilities": "101711000", "totalNonCurrentLiabilities": "3565189999", "cashAndShortTermInvestments": "101877000", "commonStockSharesOutstanding": "114948000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "101877000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201665000", "profitLoss": "None", "dividendPayout": "22893000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "571143000", "capitalExpenditures": "410202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59118000", "cashflowFromInvestment": "-410202000", "stockBasedCompensation": "5751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22893000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-648000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292990000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 839620000, "cost_of_revenue": 494973000, "gross_profit": 344647000, "ebit": 276374000, "ebitda": 546274000, "pretax_income": 232001000, "tax_provision": 49732000, "net_income": 182269000, "net_income_to_common": 182269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54000, "total_current_assets": 471822000, "total_assets": 8787665000, "short_term_debt": 0, "long_term_debt": 2747084000, "total_debt": 2747084000, "total_liabilities": 4383932000, "total_equity": 4403733000, "shares_outstanding": 114948000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 482985000, "capital_expenditure": 413868000, "free_cash_flow": 896853000, "dividends_paid": 22892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330518, "ticker_id": 3654, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "276374000", "ebitda": "546274000", "netIncome": "182269000", "grossProfit": "344647000", "depreciation": "None", "totalRevenue": "839620000", "costOfRevenue": "494973000", "interestIncome": "113000", "incomeBeforeTax": "232001000", "interestExpense": "44373000", "operatingIncome": "276288000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "49732000", "reportedCurrency": "USD", "netInterestIncome": "-44260000", "nonInterestIncome": "None", "operatingExpenses": "68359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "494973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269900000", "sellingGeneralAndAdministrative": "39339000", "netIncomeFromContinuingOperations": "182269000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1145000", "currentDebt": "None", "investments": "None", "totalAssets": "8787665000", "longTermDebt": "2747084000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2894870000", "totalLiabilities": "4383932000", "otherCurrentAssets": "88813000", "totalCurrentAssets": "471822000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "382955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154241000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8161602000", "shortLongTermDebtTotal": "2709584000", "totalShareholderEquity": "4403733000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "822723000", "totalCurrentLiabilities": "822723000", "otherNonCurrentLiabilities": "79224000", "totalNonCurrentLiabilities": "3561209000", "cashAndShortTermInvestments": "54000", "commonStockSharesOutstanding": "114948000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182269000", "profitLoss": "None", "dividendPayout": "22892000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "482985000", "capitalExpenditures": "413868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54171000", "cashflowFromInvestment": "-428760000", "stockBasedCompensation": "7089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "269900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 839620000, "cost_of_revenue": 494973000, "gross_profit": 344647000, "research_and_development": null, "selling_general_admin": 39339000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 276374000, "depreciation_amortisation": 269900000, "ebitda": 546274000, "interest_expense": 44373000, "interest_income": null, "other_non_operating": null, "pretax_income": 232001000, "tax_provision": 49732000, "effective_tax_rate": null, "net_income": 182269000, "net_income_continuing_ops": 182269000, "net_income_to_common": 182269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54000, "short_term_investments": null, "net_receivables": 382955000, "inventory": null, "other_current_assets": null, "total_current_assets": 471822000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 154241000, "total_assets": 8787665000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 822723000, "long_term_debt": 2747084000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3561209000, "total_liabilities": 4383932000, "total_debt": 2747084000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2894870000, "total_equity": 4403733000, "shares_outstanding": 114948000, "operating_cash_flow": 482985000, "stock_based_compensation": 7089000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 413868000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -428760000, "dividends_paid": 22892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54171000, "free_cash_flow": 896853000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "276374000", "ebitda": "546274000", "netIncome": "182269000", "grossProfit": "344647000", "depreciation": "None", "totalRevenue": "839620000", "costOfRevenue": "494973000", "interestIncome": "113000", "incomeBeforeTax": "232001000", "interestExpense": "44373000", "operatingIncome": "276288000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "49732000", "reportedCurrency": "USD", "netInterestIncome": "-44260000", "nonInterestIncome": "None", "operatingExpenses": "68359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "494973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269900000", "sellingGeneralAndAdministrative": "39339000", "netIncomeFromContinuingOperations": "182269000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1145000", "currentDebt": "None", "investments": "None", "totalAssets": "8787665000", "longTermDebt": "2747084000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2894870000", "totalLiabilities": "4383932000", "otherCurrentAssets": "88813000", "totalCurrentAssets": "471822000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "382955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154241000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8161602000", "shortLongTermDebtTotal": "2709584000", "totalShareholderEquity": "4403733000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "822723000", "totalCurrentLiabilities": "822723000", "otherNonCurrentLiabilities": "79224000", "totalNonCurrentLiabilities": "3561209000", "cashAndShortTermInvestments": "54000", "commonStockSharesOutstanding": "114948000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182269000", "profitLoss": "None", "dividendPayout": "22892000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "482985000", "capitalExpenditures": "413868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54171000", "cashflowFromInvestment": "-428760000", "stockBasedCompensation": "7089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "269900000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 835858000, "cost_of_revenue": 475118000, "gross_profit": 360740000, "ebit": 287719000, "ebitda": 548243000, "pretax_income": 241422000, "tax_provision": 53144000, "net_income": 188278000, "net_income_to_common": 188278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 434699000, "total_assets": 8576647000, "short_term_debt": 22419000, "long_term_debt": 2776743000, "total_debt": 2799162000, "total_liabilities": 4339390000, "total_equity": 4237257000, "shares_outstanding": 115038000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 577869000, "capital_expenditure": 2456315000, "free_cash_flow": 3034184000, "dividends_paid": 22884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330519, "ticker_id": 3654, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "287719000", "ebitda": "548243000", "netIncome": "188278000", "grossProfit": "360740000", "depreciation": "None", "totalRevenue": "835858000", "costOfRevenue": "475118000", "interestIncome": "783000", "incomeBeforeTax": "241422000", "interestExpense": "46297000", "operatingIncome": "286968000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "53144000", "reportedCurrency": "USD", "netInterestIncome": "-45514000", "nonInterestIncome": "None", "operatingExpenses": "73772000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "475118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260524000", "sellingGeneralAndAdministrative": "41913000", "netIncomeFromContinuingOperations": "188278000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1145000", "currentDebt": "None", "investments": "None", "totalAssets": "8576647000", "longTermDebt": "2776743000", "shortTermDebt": "22419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2735494000", "totalLiabilities": "4339390000", "otherCurrentAssets": "73723000", "totalCurrentAssets": "434699000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "360976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8141948000", "currentAccountsPayable": "82500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7992709000", "shortLongTermDebtTotal": "2842064000", "totalShareholderEquity": "4237257000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "398165000", "totalCurrentLiabilities": "789950000", "otherNonCurrentLiabilities": "74947000", "totalNonCurrentLiabilities": "3549440000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "115038000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188278000", "profitLoss": "None", "dividendPayout": "22884000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "577869000", "capitalExpenditures": "2456315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34077000", "cashflowFromInvestment": "-2449259000", "stockBasedCompensation": "7628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2065000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "809305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 835858000, "cost_of_revenue": 475118000, "gross_profit": 360740000, "research_and_development": null, "selling_general_admin": 41913000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 287719000, "depreciation_amortisation": 260524000, "ebitda": 548243000, "interest_expense": 46297000, "interest_income": null, "other_non_operating": null, "pretax_income": 241422000, "tax_provision": 53144000, "effective_tax_rate": null, "net_income": 188278000, "net_income_continuing_ops": 188278000, "net_income_to_common": 188278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 360976000, "inventory": null, "other_current_assets": null, "total_current_assets": 434699000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8141948000, "total_assets": 8576647000, "short_term_debt": 22419000, "accounts_payable": 82500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 789950000, "long_term_debt": 2776743000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3549440000, "total_liabilities": 4339390000, "total_debt": 2799162000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2735494000, "total_equity": 4237257000, "shares_outstanding": 115038000, "operating_cash_flow": 577869000, "stock_based_compensation": 7628000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2456315000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2449259000, "dividends_paid": 22884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34077000, "free_cash_flow": 3034184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "287719000", "ebitda": "548243000", "netIncome": "188278000", "grossProfit": "360740000", "depreciation": "None", "totalRevenue": "835858000", "costOfRevenue": "475118000", "interestIncome": "783000", "incomeBeforeTax": "241422000", "interestExpense": "46297000", "operatingIncome": "286968000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "53144000", "reportedCurrency": "USD", "netInterestIncome": "-45514000", "nonInterestIncome": "None", "operatingExpenses": "73772000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "475118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260524000", "sellingGeneralAndAdministrative": "41913000", "netIncomeFromContinuingOperations": "188278000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1145000", "currentDebt": "None", "investments": "None", "totalAssets": "8576647000", "longTermDebt": "2776743000", "shortTermDebt": "22419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2735494000", "totalLiabilities": "4339390000", "otherCurrentAssets": "73723000", "totalCurrentAssets": "434699000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "360976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8141948000", "currentAccountsPayable": "82500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7992709000", "shortLongTermDebtTotal": "2842064000", "totalShareholderEquity": "4237257000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "398165000", "totalCurrentLiabilities": "789950000", "otherNonCurrentLiabilities": "74947000", "totalNonCurrentLiabilities": "3549440000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "115038000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188278000", "profitLoss": "None", "dividendPayout": "22884000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "577869000", "capitalExpenditures": "2456315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34077000", "cashflowFromInvestment": "-2449259000", "stockBasedCompensation": "7628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2065000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "809305000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 642380000, "cost_of_revenue": 351322000, "gross_profit": 291058000, "ebit": 348332000, "ebitda": 551274000, "pretax_income": 297650000, "tax_provision": 57127000, "net_income": 240523000, "net_income_to_common": 240523000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1735313000, "total_current_assets": 2044428000, "total_assets": 8027772000, "short_term_debt": 0, "long_term_debt": 2706700000, "total_debt": 2706700000, "total_liabilities": 3966226000, "total_equity": 4061546000, "shares_outstanding": 114993000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 452263000, "capital_expenditure": 302943000, "free_cash_flow": 755206000, "dividends_paid": 20595000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330521, "ticker_id": 3654, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "348332000", "ebitda": "551274000", "netIncome": "240523000", "grossProfit": "291058000", "depreciation": "None", "totalRevenue": "642380000", "costOfRevenue": "351322000", "interestIncome": "18017000", "incomeBeforeTax": "297650000", "interestExpense": "50682000", "operatingIncome": "330952000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "57127000", "reportedCurrency": "USD", "netInterestIncome": "-32665000", "nonInterestIncome": "None", "operatingExpenses": "-39894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351322000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202942000", "sellingGeneralAndAdministrative": "35141000", "netIncomeFromContinuingOperations": "240523000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1144000", "currentDebt": "None", "investments": "None", "totalAssets": "8027772000", "longTermDebt": "2706700000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2570108000", "totalLiabilities": "3966226000", "otherCurrentAssets": "82511000", "totalCurrentAssets": "2044428000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "226604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5983344000", "currentAccountsPayable": "560839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5754270000", "shortLongTermDebtTotal": "2706700000", "totalShareholderEquity": "4061546000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20260000", "totalCurrentLiabilities": "581099000", "otherNonCurrentLiabilities": "85193000", "totalNonCurrentLiabilities": "3385127000", "cashAndShortTermInvestments": "1735313000", "commonStockSharesOutstanding": "114993000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1735313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "240523000", "profitLoss": "None", "dividendPayout": "20595000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "452263000", "capitalExpenditures": "302943000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1098126000", "cashflowFromInvestment": "-302945000", "stockBasedCompensation": "6587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20595000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82147000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 642380000, "cost_of_revenue": 351322000, "gross_profit": 291058000, "research_and_development": null, "selling_general_admin": 35141000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 348332000, "depreciation_amortisation": 202942000, "ebitda": 551274000, "interest_expense": 50682000, "interest_income": null, "other_non_operating": null, "pretax_income": 297650000, "tax_provision": 57127000, "effective_tax_rate": null, "net_income": 240523000, "net_income_continuing_ops": 240523000, "net_income_to_common": 240523000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1735313000, "short_term_investments": null, "net_receivables": 226604000, "inventory": null, "other_current_assets": null, "total_current_assets": 2044428000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5983344000, "total_assets": 8027772000, "short_term_debt": 0, "accounts_payable": 560839000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 581099000, "long_term_debt": 2706700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3385127000, "total_liabilities": 3966226000, "total_debt": 2706700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2570108000, "total_equity": 4061546000, "shares_outstanding": 114993000, "operating_cash_flow": 452263000, "stock_based_compensation": 6587000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 302943000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -302945000, "dividends_paid": 20595000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1098126000, "free_cash_flow": 755206000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "348332000", "ebitda": "551274000", "netIncome": "240523000", "grossProfit": "291058000", "depreciation": "None", "totalRevenue": "642380000", "costOfRevenue": "351322000", "interestIncome": "18017000", "incomeBeforeTax": "297650000", "interestExpense": "50682000", "operatingIncome": "330952000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "57127000", "reportedCurrency": "USD", "netInterestIncome": "-32665000", "nonInterestIncome": "None", "operatingExpenses": "-39894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351322000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202942000", "sellingGeneralAndAdministrative": "35141000", "netIncomeFromContinuingOperations": "240523000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1144000", "currentDebt": "None", "investments": "None", "totalAssets": "8027772000", "longTermDebt": "2706700000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2570108000", "totalLiabilities": "3966226000", "otherCurrentAssets": "82511000", "totalCurrentAssets": "2044428000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "226604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5983344000", "currentAccountsPayable": "560839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5754270000", "shortLongTermDebtTotal": "2706700000", "totalShareholderEquity": "4061546000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20260000", "totalCurrentLiabilities": "581099000", "otherNonCurrentLiabilities": "85193000", "totalNonCurrentLiabilities": "3385127000", "cashAndShortTermInvestments": "1735313000", "commonStockSharesOutstanding": "114993000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1735313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "240523000", "profitLoss": "None", "dividendPayout": "20595000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "452263000", "capitalExpenditures": "302943000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1098126000", "cashflowFromInvestment": "-302945000", "stockBasedCompensation": "6587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20595000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82147000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202942000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 633451000, "cost_of_revenue": 316273000, "gross_profit": 317178000, "ebit": 285690000, "ebitda": 465341000, "pretax_income": 263883000, "tax_provision": 53590000, "net_income": 210293000, "net_income_to_common": 210293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 487869000, "total_current_assets": 774228000, "total_assets": 6657011000, "short_term_debt": 17469000, "long_term_debt": 1576896000, "total_debt": 1594365000, "total_liabilities": 2813071000, "total_equity": 3843940000, "shares_outstanding": 115715000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 476382000, "capital_expenditure": 322684000, "free_cash_flow": 799066000, "dividends_paid": 20707000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330522, "ticker_id": 3654, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "285690000", "ebitda": "465341000", "netIncome": "210293000", "grossProfit": "317178000", "depreciation": "None", "totalRevenue": "633451000", "costOfRevenue": "316273000", "interestIncome": "6333000", "incomeBeforeTax": "263883000", "interestExpense": "21807000", "operatingIncome": "279380000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "53590000", "reportedCurrency": "USD", "netInterestIncome": "-15474000", "nonInterestIncome": "None", "operatingExpenses": "37798000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179651000", "sellingGeneralAndAdministrative": "31112000", "netIncomeFromContinuingOperations": "210293000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1141000", "currentDebt": "None", "investments": "None", "totalAssets": "6657011000", "longTermDebt": "1576896000", "shortTermDebt": "17469000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2352532000", "totalLiabilities": "2813071000", "otherCurrentAssets": "47264000", "totalCurrentAssets": "774228000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5882783000", "currentAccountsPayable": "563764000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1576896000", "totalShareholderEquity": "3843940000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38021000", "totalCurrentLiabilities": "601785000", "otherNonCurrentLiabilities": "65771000", "totalNonCurrentLiabilities": "2211286000", "cashAndShortTermInvestments": "487869000", "commonStockSharesOutstanding": "115715000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "487869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210293000", "profitLoss": "None", "dividendPayout": "20707000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "476382000", "capitalExpenditures": "322684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70086000", "cashflowFromInvestment": "-322679000", "stockBasedCompensation": "5788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20707000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 633451000, "cost_of_revenue": 316273000, "gross_profit": 317178000, "research_and_development": null, "selling_general_admin": 31112000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 285690000, "depreciation_amortisation": 179651000, "ebitda": 465341000, "interest_expense": 21807000, "interest_income": null, "other_non_operating": null, "pretax_income": 263883000, "tax_provision": 53590000, "effective_tax_rate": null, "net_income": 210293000, "net_income_continuing_ops": 210293000, "net_income_to_common": 210293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 487869000, "short_term_investments": null, "net_receivables": 239095000, "inventory": 1, "other_current_assets": null, "total_current_assets": 774228000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5882783000, "total_assets": 6657011000, "short_term_debt": 17469000, "accounts_payable": 563764000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 601785000, "long_term_debt": 1576896000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2211286000, "total_liabilities": 2813071000, "total_debt": 1594365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2352532000, "total_equity": 3843940000, "shares_outstanding": 115715000, "operating_cash_flow": 476382000, "stock_based_compensation": 5788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 322684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -322679000, "dividends_paid": 20707000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70086000, "free_cash_flow": 799066000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "285690000", "ebitda": "465341000", "netIncome": "210293000", "grossProfit": "317178000", "depreciation": "None", "totalRevenue": "633451000", "costOfRevenue": "316273000", "interestIncome": "6333000", "incomeBeforeTax": "263883000", "interestExpense": "21807000", "operatingIncome": "279380000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "53590000", "reportedCurrency": "USD", "netInterestIncome": "-15474000", "nonInterestIncome": "None", "operatingExpenses": "37798000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179651000", "sellingGeneralAndAdministrative": "31112000", "netIncomeFromContinuingOperations": "210293000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1141000", "currentDebt": "None", "investments": "None", "totalAssets": "6657011000", "longTermDebt": "1576896000", "shortTermDebt": "17469000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2352532000", "totalLiabilities": "2813071000", "otherCurrentAssets": "47264000", "totalCurrentAssets": "774228000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5882783000", "currentAccountsPayable": "563764000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1576896000", "totalShareholderEquity": "3843940000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38021000", "totalCurrentLiabilities": "601785000", "otherNonCurrentLiabilities": "65771000", "totalNonCurrentLiabilities": "2211286000", "cashAndShortTermInvestments": "487869000", "commonStockSharesOutstanding": "115715000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "487869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210293000", "profitLoss": "None", "dividendPayout": "20707000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "476382000", "capitalExpenditures": "322684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70086000", "cashflowFromInvestment": "-322679000", "stockBasedCompensation": "5788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20707000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179651000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 559596000, "cost_of_revenue": 303563000, "gross_profit": 256033000, "ebit": 185141000, "ebitda": 351329000, "pretax_income": 163268000, "tax_provision": 32069000, "net_income": 131199000, "net_income_to_common": 131199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 506252000, "total_current_assets": 793045000, "total_assets": 6398458000, "short_term_debt": 15615000, "long_term_debt": 1576115000, "total_debt": 1591730000, "total_liabilities": 2700207000, "total_equity": 3698251000, "shares_outstanding": 116456000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 276000000, "capital_expenditure": 332365000, "free_cash_flow": 608365000, "dividends_paid": 20834000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330523, "ticker_id": 3654, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "185141000", "ebitda": "351329000", "netIncome": "131199000", "grossProfit": "256033000", "depreciation": "None", "totalRevenue": "559596000", "costOfRevenue": "303563000", "interestIncome": "6770000", "incomeBeforeTax": "163268000", "interestExpense": "21873000", "operatingIncome": "178395000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "32069000", "reportedCurrency": "USD", "netInterestIncome": "-15103000", "nonInterestIncome": "None", "operatingExpenses": "77638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166188000", "sellingGeneralAndAdministrative": "30178000", "netIncomeFromContinuingOperations": "131199000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1150000", "currentDebt": "None", "investments": "None", "totalAssets": "6398458000", "longTermDebt": "1576115000", "shortTermDebt": "15615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2162771000", "totalLiabilities": "2700207000", "otherCurrentAssets": "45062000", "totalCurrentAssets": "793045000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "241731000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5605413000", "currentAccountsPayable": "496361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1576115000", "totalShareholderEquity": "3698251000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24108000", "totalCurrentLiabilities": "536084000", "otherNonCurrentLiabilities": "65258000", "totalNonCurrentLiabilities": "2164123000", "cashAndShortTermInvestments": "506252000", "commonStockSharesOutstanding": "116456000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "506252000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131199000", "profitLoss": "None", "dividendPayout": "20834000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276000000", "capitalExpenditures": "332365000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53624000", "cashflowFromInvestment": "-332288000", "stockBasedCompensation": "5018000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20834000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32768000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166188000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 559596000, "cost_of_revenue": 303563000, "gross_profit": 256033000, "research_and_development": null, "selling_general_admin": 30178000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185141000, "depreciation_amortisation": 166188000, "ebitda": 351329000, "interest_expense": 21873000, "interest_income": null, "other_non_operating": null, "pretax_income": 163268000, "tax_provision": 32069000, "effective_tax_rate": null, "net_income": 131199000, "net_income_continuing_ops": 131199000, "net_income_to_common": 131199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 506252000, "short_term_investments": null, "net_receivables": 241731000, "inventory": 1, "other_current_assets": null, "total_current_assets": 793045000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5605413000, "total_assets": 6398458000, "short_term_debt": 15615000, "accounts_payable": 496361000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 536084000, "long_term_debt": 1576115000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2164123000, "total_liabilities": 2700207000, "total_debt": 1591730000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2162771000, "total_equity": 3698251000, "shares_outstanding": 116456000, "operating_cash_flow": 276000000, "stock_based_compensation": 5018000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 332365000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -332288000, "dividends_paid": 20834000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53624000, "free_cash_flow": 608365000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "185141000", "ebitda": "351329000", "netIncome": "131199000", "grossProfit": "256033000", "depreciation": "None", "totalRevenue": "559596000", "costOfRevenue": "303563000", "interestIncome": "6770000", "incomeBeforeTax": "163268000", "interestExpense": "21873000", "operatingIncome": "178395000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "32069000", "reportedCurrency": "USD", "netInterestIncome": "-15103000", "nonInterestIncome": "None", "operatingExpenses": "77638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166188000", "sellingGeneralAndAdministrative": "30178000", "netIncomeFromContinuingOperations": "131199000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1150000", "currentDebt": "None", "investments": "None", "totalAssets": "6398458000", "longTermDebt": "1576115000", "shortTermDebt": "15615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2162771000", "totalLiabilities": "2700207000", "otherCurrentAssets": "45062000", "totalCurrentAssets": "793045000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "241731000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5605413000", "currentAccountsPayable": "496361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1576115000", "totalShareholderEquity": "3698251000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24108000", "totalCurrentLiabilities": "536084000", "otherNonCurrentLiabilities": "65258000", "totalNonCurrentLiabilities": "2164123000", "cashAndShortTermInvestments": "506252000", "commonStockSharesOutstanding": "116456000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "506252000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131199000", "profitLoss": "None", "dividendPayout": "20834000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276000000", "capitalExpenditures": "332365000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53624000", "cashflowFromInvestment": "-332288000", "stockBasedCompensation": "5018000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20834000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32768000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166188000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 606857000, "cost_of_revenue": 326450000, "gross_profit": 280407000, "ebit": 315731000, "ebitda": 504838000, "pretax_income": 291814000, "tax_provision": 44703000, "net_income": 247111000, "net_income_to_common": 247111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616164000, "total_current_assets": 916439000, "total_assets": 6379985000, "short_term_debt": 15425000, "long_term_debt": 1575334000, "total_debt": 1590759000, "total_liabilities": 2764135000, "total_equity": 3615850000, "shares_outstanding": 116587000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 476515000, "capital_expenditure": 223268000, "free_cash_flow": 699783000, "dividends_paid": 17447000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330524, "ticker_id": 3654, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "315731000", "ebitda": "504838000", "netIncome": "247111000", "grossProfit": "280407000", "depreciation": "None", "totalRevenue": "606857000", "costOfRevenue": "326450000", "interestIncome": "6052000", "incomeBeforeTax": "291814000", "interestExpense": "23917000", "operatingIncome": "309911000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "44703000", "reportedCurrency": "USD", "netInterestIncome": "-17865000", "nonInterestIncome": "None", "operatingExpenses": "-29504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189107000", "sellingGeneralAndAdministrative": "36639000", "netIncomeFromContinuingOperations": "247111000" }, "balance": { "goodwill": "None", "inventory": "56442000", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "6379985000", "longTermDebt": "1575334000", "shortTermDebt": "15425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2052279000", "totalLiabilities": "2764135000", "otherCurrentAssets": "69110000", "totalCurrentAssets": "916439000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "231165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5463546000", "currentAccountsPayable": "107315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1575334000", "totalShareholderEquity": "3615850000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "281003000", "totalCurrentLiabilities": "633812000", "otherNonCurrentLiabilities": "65039000", "totalNonCurrentLiabilities": "2130323000", "cashAndShortTermInvestments": "616164000", "commonStockSharesOutstanding": "116587000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "616164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247111000", "profitLoss": "None", "dividendPayout": "17447000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "476515000", "capitalExpenditures": "223268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39063000", "cashflowFromInvestment": "-223268000", "stockBasedCompensation": "5731000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17447000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22859000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 606857000, "cost_of_revenue": 326450000, "gross_profit": 280407000, "research_and_development": null, "selling_general_admin": 36639000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 315731000, "depreciation_amortisation": 189107000, "ebitda": 504838000, "interest_expense": 23917000, "interest_income": null, "other_non_operating": null, "pretax_income": 291814000, "tax_provision": 44703000, "effective_tax_rate": null, "net_income": 247111000, "net_income_continuing_ops": 247111000, "net_income_to_common": 247111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 616164000, "short_term_investments": null, "net_receivables": 231165000, "inventory": 56442000, "other_current_assets": null, "total_current_assets": 916439000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5463546000, "total_assets": 6379985000, "short_term_debt": 15425000, "accounts_payable": 107315000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 633812000, "long_term_debt": 1575334000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2130323000, "total_liabilities": 2764135000, "total_debt": 1590759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2052279000, "total_equity": 3615850000, "shares_outstanding": 116587000, "operating_cash_flow": 476515000, "stock_based_compensation": 5731000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 223268000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223268000, "dividends_paid": 17447000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39063000, "free_cash_flow": 699783000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "315731000", "ebitda": "504838000", "netIncome": "247111000", "grossProfit": "280407000", "depreciation": "None", "totalRevenue": "606857000", "costOfRevenue": "326450000", "interestIncome": "6052000", "incomeBeforeTax": "291814000", "interestExpense": "23917000", "operatingIncome": "309911000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "44703000", "reportedCurrency": "USD", "netInterestIncome": "-17865000", "nonInterestIncome": "None", "operatingExpenses": "-29504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189107000", "sellingGeneralAndAdministrative": "36639000", "netIncomeFromContinuingOperations": "247111000" }, "balance": { "goodwill": "None", "inventory": "56442000", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "6379985000", "longTermDebt": "1575334000", "shortTermDebt": "15425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2052279000", "totalLiabilities": "2764135000", "otherCurrentAssets": "69110000", "totalCurrentAssets": "916439000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "231165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5463546000", "currentAccountsPayable": "107315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1575334000", "totalShareholderEquity": "3615850000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "281003000", "totalCurrentLiabilities": "633812000", "otherNonCurrentLiabilities": "65039000", "totalNonCurrentLiabilities": "2130323000", "cashAndShortTermInvestments": "616164000", "commonStockSharesOutstanding": "116587000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "616164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247111000", "profitLoss": "None", "dividendPayout": "17447000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "476515000", "capitalExpenditures": "223268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39063000", "cashflowFromInvestment": "-223268000", "stockBasedCompensation": "5731000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17447000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22859000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108601000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 639699000, "cost_of_revenue": 327617000, "gross_profit": 312082000, "ebit": 199470000, "ebitda": 388823000, "pretax_income": 176364000, "tax_provision": -45979000, "net_income": 222343000, "net_income_to_common": 222343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401980000, "total_current_assets": 702552000, "total_assets": 6078570000, "short_term_debt": 15473000, "long_term_debt": 1574553000, "total_debt": 1590026000, "total_liabilities": 2674277000, "total_equity": 3404293000, "shares_outstanding": 118328000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 382994000, "capital_expenditure": 237194000, "free_cash_flow": 620188000, "dividends_paid": 17800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330526, "ticker_id": 3654, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199470000", "ebitda": "388823000", "netIncome": "222343000", "grossProfit": "312082000", "depreciation": "None", "totalRevenue": "639699000", "costOfRevenue": "327617000", "interestIncome": "19000000", "incomeBeforeTax": "176364000", "interestExpense": "23106000", "operatingIncome": "195597000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-45979000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "116485000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "327617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189353000", "sellingGeneralAndAdministrative": "29255000", "netIncomeFromContinuingOperations": "222343000" }, "balance": { "goodwill": "None", "inventory": "25524000", "commonStock": "1163000", "currentDebt": "None", "investments": "None", "totalAssets": "6078570000", "longTermDebt": "1574553000", "shortTermDebt": "15473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1826002000", "totalLiabilities": "2674277000", "otherCurrentAssets": "36061000", "totalCurrentAssets": "702552000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "264511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5376018000", "currentAccountsPayable": "540459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5292294000", "shortLongTermDebtTotal": "1574553000", "totalShareholderEquity": "3404293000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43152000", "totalCurrentLiabilities": "599084000", "otherNonCurrentLiabilities": "56334000", "totalNonCurrentLiabilities": "2075193000", "cashAndShortTermInvestments": "401980000", "commonStockSharesOutstanding": "118328000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "401980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222343000", "profitLoss": "None", "dividendPayout": "17800000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "382994000", "capitalExpenditures": "237194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122058000", "cashflowFromInvestment": "-875417000", "stockBasedCompensation": "6038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 639699000, "cost_of_revenue": 327617000, "gross_profit": 312082000, "research_and_development": null, "selling_general_admin": 29255000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199470000, "depreciation_amortisation": 189353000, "ebitda": 388823000, "interest_expense": 23106000, "interest_income": null, "other_non_operating": null, "pretax_income": 176364000, "tax_provision": -45979000, "effective_tax_rate": null, "net_income": 222343000, "net_income_continuing_ops": 222343000, "net_income_to_common": 222343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 401980000, "short_term_investments": null, "net_receivables": 264511000, "inventory": 25524000, "other_current_assets": null, "total_current_assets": 702552000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5376018000, "total_assets": 6078570000, "short_term_debt": 15473000, "accounts_payable": 540459000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 599084000, "long_term_debt": 1574553000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2075193000, "total_liabilities": 2674277000, "total_debt": 1590026000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1826002000, "total_equity": 3404293000, "shares_outstanding": 118328000, "operating_cash_flow": 382994000, "stock_based_compensation": 6038000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 237194000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -875417000, "dividends_paid": 17800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122058000, "free_cash_flow": 620188000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "199470000", "ebitda": "388823000", "netIncome": "222343000", "grossProfit": "312082000", "depreciation": "None", "totalRevenue": "639699000", "costOfRevenue": "327617000", "interestIncome": "19000000", "incomeBeforeTax": "176364000", "interestExpense": "23106000", "operatingIncome": "195597000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-45979000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "116485000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "327617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189353000", "sellingGeneralAndAdministrative": "29255000", "netIncomeFromContinuingOperations": "222343000" }, "balance": { "goodwill": "None", "inventory": "25524000", "commonStock": "1163000", "currentDebt": "None", "investments": "None", "totalAssets": "6078570000", "longTermDebt": "1574553000", "shortTermDebt": "15473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1826002000", "totalLiabilities": "2674277000", "otherCurrentAssets": "36061000", "totalCurrentAssets": "702552000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "264511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5376018000", "currentAccountsPayable": "540459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5292294000", "shortLongTermDebtTotal": "1574553000", "totalShareholderEquity": "3404293000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43152000", "totalCurrentLiabilities": "599084000", "otherNonCurrentLiabilities": "56334000", "totalNonCurrentLiabilities": "2075193000", "cashAndShortTermInvestments": "401980000", "commonStockSharesOutstanding": "118328000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "401980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222343000", "profitLoss": "None", "dividendPayout": "17800000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "382994000", "capitalExpenditures": "237194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122058000", "cashflowFromInvestment": "-875417000", "stockBasedCompensation": "6038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189353000", "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": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "income_statement": { "revenue": 546555000, "cost_of_revenue": 303420000, "gross_profit": 243135000, "ebit": 214114000, "ebitda": 371946000, "pretax_income": 191966000, "tax_provision": 42092000, "net_income": 149874000, "net_income_to_common": 149874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 378238000, "total_current_assets": 678985000, "total_assets": 5992626000, "short_term_debt": 22210000, "long_term_debt": 1573772000, "total_debt": 1595982000, "total_liabilities": 2694159000, "total_equity": 3298467000, "shares_outstanding": 120074000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 383251000, "capital_expenditure": 398168000, "free_cash_flow": 781419000, "dividends_paid": 18077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330527, "ticker_id": 3654, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:50.838101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "214114000", "ebitda": "371946000", "netIncome": "149874000", "grossProfit": "243135000", "depreciation": "None", "totalRevenue": "546555000", "costOfRevenue": "303420000", "interestIncome": "22148000", "incomeBeforeTax": "191966000", "interestExpense": "22148000", "operatingIncome": "209351000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "42092000", "reportedCurrency": "USD", "netInterestIncome": "-22148000", "nonInterestIncome": "None", "operatingExpenses": "33784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4763000", "costofGoodsAndServicesSold": "303420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157832000", "sellingGeneralAndAdministrative": "27500000", "netIncomeFromContinuingOperations": "149874000" }, "balance": { "goodwill": "None", "inventory": "74138000", "commonStock": "1181000", "currentDebt": "None", "investments": "None", "totalAssets": "5992626000", "longTermDebt": "1573772000", "shortTermDebt": "22210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1621202000", "totalLiabilities": "2694159000", "otherCurrentAssets": "8815000", "totalCurrentAssets": "678985000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5313641000", "currentAccountsPayable": "530458999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5231227000", "shortLongTermDebtTotal": "1595982000", "totalShareholderEquity": "3298467000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33529001", "totalCurrentLiabilities": "563988000", "otherNonCurrentLiabilities": "61443000", "totalNonCurrentLiabilities": "2130171000", "cashAndShortTermInvestments": "378238000", "commonStockSharesOutstanding": "120074000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "378238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149874000", "profitLoss": "None", "dividendPayout": "18077000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "383251000", "capitalExpenditures": "398168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85064000", "cashflowFromInvestment": "-397818000", "stockBasedCompensation": "4163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18077000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-99631000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68795000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157832000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 546555000, "cost_of_revenue": 303420000, "gross_profit": 243135000, "research_and_development": null, "selling_general_admin": 27500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 214114000, "depreciation_amortisation": 157832000, "ebitda": 371946000, "interest_expense": 22148000, "interest_income": null, "other_non_operating": null, "pretax_income": 191966000, "tax_provision": 42092000, "effective_tax_rate": null, "net_income": 149874000, "net_income_continuing_ops": 149874000, "net_income_to_common": 149874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 378238000, "short_term_investments": null, "net_receivables": 217794000, "inventory": 74138000, "other_current_assets": null, "total_current_assets": 678985000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5313641000, "total_assets": 5992626000, "short_term_debt": 22210000, "accounts_payable": 530458999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 563988000, "long_term_debt": 1573772000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2130171000, "total_liabilities": 2694159000, "total_debt": 1595982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1621202000, "total_equity": 3298467000, "shares_outstanding": 120074000, "operating_cash_flow": 383251000, "stock_based_compensation": 4163000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 398168000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -397818000, "dividends_paid": 18077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85064000, "free_cash_flow": 781419000, "net_change_in_cash": -99631000 }, "raw_data": { "income": { "ebit": "214114000", "ebitda": "371946000", "netIncome": "149874000", "grossProfit": "243135000", "depreciation": "None", "totalRevenue": "546555000", "costOfRevenue": "303420000", "interestIncome": "22148000", "incomeBeforeTax": "191966000", "interestExpense": "22148000", "operatingIncome": "209351000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "42092000", "reportedCurrency": "USD", "netInterestIncome": "-22148000", "nonInterestIncome": "None", "operatingExpenses": "33784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4763000", "costofGoodsAndServicesSold": "303420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157832000", "sellingGeneralAndAdministrative": "27500000", "netIncomeFromContinuingOperations": "149874000" }, "balance": { "goodwill": "None", "inventory": "74138000", "commonStock": "1181000", "currentDebt": "None", "investments": "None", "totalAssets": "5992626000", "longTermDebt": "1573772000", "shortTermDebt": "22210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1621202000", "totalLiabilities": "2694159000", "otherCurrentAssets": "8815000", "totalCurrentAssets": "678985000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5313641000", "currentAccountsPayable": "530458999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5231227000", "shortLongTermDebtTotal": "1595982000", "totalShareholderEquity": "3298467000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33529001", "totalCurrentLiabilities": "563988000", "otherNonCurrentLiabilities": "61443000", "totalNonCurrentLiabilities": "2130171000", "cashAndShortTermInvestments": "378238000", "commonStockSharesOutstanding": "120074000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "378238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149874000", "profitLoss": "None", "dividendPayout": "18077000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "383251000", "capitalExpenditures": "398168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85064000", "cashflowFromInvestment": "-397818000", "stockBasedCompensation": "4163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18077000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-99631000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68795000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157832000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }