{ "ticker": { "uuid": "6e1ebe0c-e0e5-48f0-84a3-055681933489", "symbol": "DAC", "name": "Danaos Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/6e1ebe0c-e0e5-48f0-84a3-055681933489/", "api_url": "https://sharemaestro.com/factors/api/tickers/6e1ebe0c-e0e5-48f0-84a3-055681933489/" }, "ticker_metadata": { "id": 930, "uuid": "6e1ebe0c-e0e5-48f0-84a3-055681933489", "symbol": "DAC", "name": "Danaos Corporation", "asset_type": "equity", "market_cap": 2279263000, "stock_exchange_id": 3, "industry": "Marine Shipping", "sector": "Industrials", "description": "Danaos Corporation owns and operates container ships in Australia, Asia, Europe and the United States. The company is headquartered in Piraeus, Greece.", "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": "6e1ebe0c-e0e5-48f0-84a3-055681933489", "symbol": "DAC", "name": "Danaos Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/6e1ebe0c-e0e5-48f0-84a3-055681933489/", "api_url": "https://sharemaestro.com/factors/api/tickers/6e1ebe0c-e0e5-48f0-84a3-055681933489/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.98, "value": 0.97, "quality": 0.86, "momentum": 0.86, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 129.17, "market_cap": 2355156610, "pe_ratio": 4.5301, "earnings_yield": 0.2207, "ebitda_to_ev": 0.2951, "shareholder_yield": 0.028, "roe": 0.1327, "piotroski_f_score": 5, "momentum_12_1": 0.5918, "volatility_252d": 0.2444 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:44.038890+00:00", "batch_id": "" }, "size": { "price_close": 129.17, "market_cap": 2355156610, "market_cap_usd": 2355156610, "enterprise_value": 2504275610, "shares_outstanding": 18233000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 4.5301, "pb_ratio": 0.6012, "ptbv_ratio": 0.6012, "ps_ratio": 2.2584, "pcf_ratio": 3.5103, "pfcf_ratio": 2.2584, "ev_ebitda": 3.3887, "ev_ebit": 4.6355, "ev_sales": 2.4014, "ev_fcf": 2.4014, "earnings_yield": 0.2207, "fcf_yield": 0.4164, "price_to_sales": 2.2584, "price_to_book": 0.6012, "price_to_cashflow": 3.5103, "ebitda_to_ev": 0.2951, "sales_yield": 0.4164 }, "yield": { "dividend_yield": 0.028, "buyback_yield": 0, "shareholder_yield": 0.028, "debt_paydown_yield": null, "total_yield": 0.028 }, "quality": { "gross_margin": 0.6768, "operating_margin": 0.518, "net_margin": 0.4985, "ebitda_margin": 0.7086, "fcf_margin": 1.0, "roe": 0.1327, "roa": 0.1018, "roic": 0.0996, "roc_greenblatt": null, "asset_turnover": 0.2042, "cash_conversion": 2.0059, "accruals_ratio": -0.0296, "sbc_to_revenue": 0.0167, "piotroski_f_score": 5, "altman_z_score": 2.9189, "earnings_stability_5y": 0.1331, "revenue_stability_5y": 0.3307, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1382, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.3039, "net_debt_to_ebitda": 0.2018, "debt_to_assets": 0.2007, "interest_coverage": 11.1848, "current_ratio": 8.661, "quick_ratio": 8.4028, "net_debt": 149119000, "local_beta": 0.0001, "volatility_252d": 0.2444, "volatility_60d": 0.5931, "max_drawdown_12m": -0.1181, "risk_adjusted_momentum": 2.4216 }, "growth": { "revenue_growth_1y": 0.0285, "revenue_growth_3y_cagr": 0.0162, "revenue_growth_5y_cagr": 0.177, "eps_growth_1y": 0.1068, "eps_growth_3y_cagr": -0.0401, "eps_growth_5y_cagr": 0.2636, "fcf_growth_1y": -0.1474, "book_value_growth_1y": 0.1625, "revenue_growth": 0.0285, "earnings_growth": 0.1068 }, "momentum": { "price_return_1m": -0.0339, "price_return_3m": 0.1833, "price_return_6m": 0.3373, "price_return_9m": 0.3866, "price_return_12m": 0.5378, "price_return_12m_ex1m": 0.5918, "momentum_6m": 0.3373, "momentum_12m": 0.5378, "momentum_12_1": 0.5918, "distance_from_52w_high": -0.0339, "distance_from_52w_low": 0.5723, "relative_strength": 0.4379 }, "raw_ttm": { "revenue_ttm": 1042846999, "gross_profit_ttm": 705756999, "ebit_ttm": 540238000, "ebitda_ttm": 739011999, "net_income_ttm": 519888000, "eps_diluted_ttm": 28.5136, "operating_cash_flow_ttm": 670927106, "capital_expenditure_ttm": 371933806, "fcf_ttm": 1042860912, "dividends_paid_ttm": 66028330, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 48301000, "cash_and_equivalents": 876207000, "total_current_assets": 1189453000, "total_current_liabilities": 137335000, "net_ppe": null, "total_assets": 5108069000, "total_debt": 1025326000, "total_equity": 3917505000, "net_working_capital": 197724000, "book_value_per_share": 214.8579, "retained_earnings": 3399260000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 214.8579 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 7, "rank_pb": 9, "rank_ptbv": 7, "rank_ps": 52, "rank_pcf": 11, "rank_ev_ebitda": 7, "rank_ev_ebit": 28, "rank_earnings_yield": 7, "rank_fcf_yield": 6, "rank_dividend_yield": 27, "rank_shareholder_yield": 28, "rank_total_yield": 28, "rank_roe": 32, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 24, "rank_fcf_margin": 5, "rank_piotroski": 59, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 21 }, "composites": { "value_composite": 3, "quality_composite": 14, "momentum_composite": 14, "growth_composite": 28, "yield_composite": 19, "svqf_composite": 4, "vc1_composite": 4, "vc2_composite": 4, "vc3_composite": 3, "trending_value_composite": 12, "overall_composite": 2, "quality_value_composite": 0.9133, "os_score": 0.98, "value_percentile": 0.97, "quality_percentile": 0.86, "momentum_percentile": 0.86, "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": 11, "small_cap_core_rank": 4, "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": 12, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3930, "ticker_id": 930, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:44.038890+00:00", "batch_id": "", "os_score_delta": null, "price_close": 129.17, "market_cap": 2355156610, "market_cap_usd": 2355156610, "enterprise_value": 2504275610, "shares_outstanding": 18233000, "fx_rate_to_usd": null, "pe_ratio": 4.53012305, "pb_ratio": 0.6011879, "ptbv_ratio": 0.6011879, "ps_ratio": 2.25839132, "pcf_ratio": 3.51030177, "pfcf_ratio": 2.25836119, "ev_ebitda": 3.38868058, "ev_ebit": 4.63550437, "ev_sales": 2.40138353, "ev_fcf": 2.40135149, "earnings_yield": 0.22074456, "fcf_yield": 0.41643216, "dividend_yield": 0.02803564, "buyback_yield": 0, "shareholder_yield": 0.02803564, "debt_paydown_yield": null, "total_yield": 0.02803564, "gross_margin": 0.67675987, "operating_margin": 0.51804148, "net_margin": 0.49852759, "ebitda_margin": 0.70864854, "fcf_margin": 1.00001334, "roe": 0.13270896, "roa": 0.1017778, "roic": 0.0996351, "roc_greenblatt": null, "asset_turnover": 0.2041568, "cash_conversion": 2.0059338, "accruals_ratio": -0.02956873, "sbc_to_revenue": 0.01672345, "debt_to_equity": 0.30390874, "net_debt_to_ebitda": 0.20178157, "debt_to_assets": 0.20072673, "interest_coverage": 11.18482019, "current_ratio": 8.66096043, "quick_ratio": 8.40280336, "net_debt": 149119000, "revenue_growth_1y": 0.02848117, "revenue_growth_3y_cagr": 0.01621598, "revenue_growth_5y_cagr": 0.17695407, "eps_growth_1y": 0.10679934, "eps_growth_3y_cagr": -0.04009005, "eps_growth_5y_cagr": 0.26358167, "fcf_growth_1y": -0.14744894, "book_value_growth_1y": 0.16253605, "piotroski_f_score": 5, "altman_z_score": 2.91890404, "earnings_stability_5y": 0.133134, "revenue_stability_5y": 0.330702, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03388472, "price_return_3m": 0.18329698, "price_return_6m": 0.33727292, "price_return_9m": 0.38663752, "price_return_12m": 0.5378278, "price_return_12m_ex1m": 0.59176428, "distance_from_52w_high": -0.03388472, "distance_from_52w_low": 0.57225853, "relative_strength": 0.43786422, "local_beta": 0.0001, "volatility_252d": 0.244369, "volatility_60d": 0.593123, "max_drawdown_12m": -0.1180601, "revenue_ttm": 1042846999, "gross_profit_ttm": 705756999, "ebit_ttm": 540238000, "ebitda_ttm": 739011999, "net_income_ttm": 519888000, "eps_diluted_ttm": 28.51357429, "operating_cash_flow_ttm": 670927106, "capital_expenditure_ttm": 371933806, "fcf_ttm": 1042860912, "dividends_paid_ttm": 66028330, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 48301000, "cash_and_equivalents": 876207000, "total_current_assets": 1189453000, "total_current_liabilities": 137335000, "net_ppe": null, "total_assets": 5108069000, "total_debt": 1025326000, "total_equity": 3917505000, "net_working_capital": 197724000, "book_value_per_share": 214.85794987, "retained_earnings": 3399260000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 214.85794987, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 7, "rank_pb": 9, "rank_ptbv": 7, "rank_ps": 52, "rank_pcf": 11, "rank_ev_ebitda": 7, "rank_ev_ebit": 28, "rank_earnings_yield": 7, "rank_fcf_yield": 6, "rank_dividend_yield": 27, "rank_shareholder_yield": 28, "rank_total_yield": 28, "rank_roe": 32, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 24, "rank_fcf_margin": 5, "rank_piotroski": 59, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 21, "value_composite": 3, "quality_composite": 14, "momentum_composite": 14, "growth_composite": 28, "yield_composite": 19, "svqf_composite": 4, "vc1_composite": 4, "vc2_composite": 4, "vc3_composite": 3, "trending_value_composite": 12, "overall_composite": 2, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 4, "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": 129.17, "os": 0.98, "value": 0.97, "quality": 0.86, "momentum": 0.86, "confidence": 1, "coverage": 1, "pe_ratio": 4.5301, "earnings_yield": 0.2207, "shareholder_yield": 0.028, "roe": 0.1327, "momentum_12_1": 0.5918, "complete_fields": { "id": 3930, "ticker_id": 930, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:44.038890+00:00", "batch_id": "", "os_score_delta": null, "price_close": 129.17, "market_cap": 2355156610, "market_cap_usd": 2355156610, "enterprise_value": 2504275610, "shares_outstanding": 18233000, "fx_rate_to_usd": null, "pe_ratio": 4.53012305, "pb_ratio": 0.6011879, "ptbv_ratio": 0.6011879, "ps_ratio": 2.25839132, "pcf_ratio": 3.51030177, "pfcf_ratio": 2.25836119, "ev_ebitda": 3.38868058, "ev_ebit": 4.63550437, "ev_sales": 2.40138353, "ev_fcf": 2.40135149, "earnings_yield": 0.22074456, "fcf_yield": 0.41643216, "dividend_yield": 0.02803564, "buyback_yield": 0, "shareholder_yield": 0.02803564, "debt_paydown_yield": null, "total_yield": 0.02803564, "gross_margin": 0.67675987, "operating_margin": 0.51804148, "net_margin": 0.49852759, "ebitda_margin": 0.70864854, "fcf_margin": 1.00001334, "roe": 0.13270896, "roa": 0.1017778, "roic": 0.0996351, "roc_greenblatt": null, "asset_turnover": 0.2041568, "cash_conversion": 2.0059338, "accruals_ratio": -0.02956873, "sbc_to_revenue": 0.01672345, "debt_to_equity": 0.30390874, "net_debt_to_ebitda": 0.20178157, "debt_to_assets": 0.20072673, "interest_coverage": 11.18482019, "current_ratio": 8.66096043, "quick_ratio": 8.40280336, "net_debt": 149119000, "revenue_growth_1y": 0.02848117, "revenue_growth_3y_cagr": 0.01621598, "revenue_growth_5y_cagr": 0.17695407, "eps_growth_1y": 0.10679934, "eps_growth_3y_cagr": -0.04009005, "eps_growth_5y_cagr": 0.26358167, "fcf_growth_1y": -0.14744894, "book_value_growth_1y": 0.16253605, "piotroski_f_score": 5, "altman_z_score": 2.91890404, "earnings_stability_5y": 0.133134, "revenue_stability_5y": 0.330702, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03388472, "price_return_3m": 0.18329698, "price_return_6m": 0.33727292, "price_return_9m": 0.38663752, "price_return_12m": 0.5378278, "price_return_12m_ex1m": 0.59176428, "distance_from_52w_high": -0.03388472, "distance_from_52w_low": 0.57225853, "relative_strength": 0.43786422, "local_beta": 0.0001, "volatility_252d": 0.244369, "volatility_60d": 0.593123, "max_drawdown_12m": -0.1180601, "revenue_ttm": 1042846999, "gross_profit_ttm": 705756999, "ebit_ttm": 540238000, "ebitda_ttm": 739011999, "net_income_ttm": 519888000, "eps_diluted_ttm": 28.51357429, "operating_cash_flow_ttm": 670927106, "capital_expenditure_ttm": 371933806, "fcf_ttm": 1042860912, "dividends_paid_ttm": 66028330, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 48301000, "cash_and_equivalents": 876207000, "total_current_assets": 1189453000, "total_current_liabilities": 137335000, "net_ppe": null, "total_assets": 5108069000, "total_debt": 1025326000, "total_equity": 3917505000, "net_working_capital": 197724000, "book_value_per_share": 214.85794987, "retained_earnings": 3399260000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 214.85794987, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 7, "rank_pb": 9, "rank_ptbv": 7, "rank_ps": 52, "rank_pcf": 11, "rank_ev_ebitda": 7, "rank_ev_ebit": 28, "rank_earnings_yield": 7, "rank_fcf_yield": 6, "rank_dividend_yield": 27, "rank_shareholder_yield": 28, "rank_total_yield": 28, "rank_roe": 32, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 24, "rank_fcf_margin": 5, "rank_piotroski": 59, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 21, "value_composite": 3, "quality_composite": 14, "momentum_composite": 14, "growth_composite": 28, "yield_composite": 19, "svqf_composite": 4, "vc1_composite": 4, "vc2_composite": 4, "vc3_composite": 3, "trending_value_composite": 12, "overall_composite": 2, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 4, "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": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 1042455999, "cost_of_revenue": 208779000, "gross_profit": 833677000, "ebit": 541177999, "ebitda": 748617999, "pretax_income": 494613999, "tax_provision": null, "net_income": 494613999, "net_income_to_common": 494613999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037291999, "total_current_assets": 1319419000, "total_assets": 5113930000, "short_term_debt": 283015000, "long_term_debt": 872076000, "total_debt": 1155091000, "total_liabilities": 1318353000, "total_equity": 3795577000, "shares_outstanding": 18480000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 618981999, "capital_expenditure": 296689999, "free_cash_flow": 915671998, "dividends_paid": 63549999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247214, "ticker_id": 930, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "541177999", "ebitda": "748617999", "netIncome": "494613999", "grossProfit": "833677000", "depreciation": "None", "totalRevenue": "1042455999", "costOfRevenue": "208779000", "interestIncome": "456000", "incomeBeforeTax": "494613999", "interestExpense": "46564000", "operatingIncome": "498765999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-27016000", "nonInterestIncome": "None", "operatingExpenses": "334910999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208779000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207440000", "sellingGeneralAndAdministrative": "64410000", "netIncomeFromContinuingOperations": "494614000" }, "balance": { "goodwill": "None", "inventory": "23417000", "commonStock": "183000", "currentDebt": "None", "investments": "None", "totalAssets": "5113930000", "longTermDebt": "872076000", "shortTermDebt": "283015000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3275222000", "totalLiabilities": "1318353000", "otherCurrentAssets": "243397000", "totalCurrentAssets": "1319419000", "currentLongTermDebt": "283015000", "longTermInvestments": "None", "shortTermInvestments": "120244000", "currentNetReceivables": "38730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3794511000", "currentAccountsPayable": "118661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3269703000", "shortLongTermDebtTotal": "1155091000", "totalShareholderEquity": "3795577000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35990000", "totalCurrentLiabilities": "401676000", "otherNonCurrentLiabilities": "41983000", "totalNonCurrentLiabilities": "916677000", "cashAndShortTermInvestments": "1037291999", "commonStockSharesOutstanding": "18480000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1037291999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "494613999", "profitLoss": "None", "dividendPayout": "63549999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "464000", "operatingCashflow": "618981999", "capitalExpenditures": "296689999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "290622000", "cashflowFromInvestment": "-325696000", "stockBasedCompensation": "16755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63549999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75738999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1042455999, "cost_of_revenue": 208779000, "gross_profit": 833677000, "research_and_development": null, "selling_general_admin": 64410000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 541177999, "depreciation_amortisation": 207440000, "ebitda": 748617999, "interest_expense": 46564000, "interest_income": null, "other_non_operating": null, "pretax_income": 494613999, "tax_provision": null, "effective_tax_rate": null, "net_income": 494613999, "net_income_continuing_ops": 494614000, "net_income_to_common": 494613999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1037291999, "short_term_investments": 120244000, "net_receivables": 38730000, "inventory": 23417000, "other_current_assets": null, "total_current_assets": 1319419000, "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": 3794511000, "total_assets": 5113930000, "short_term_debt": 283015000, "accounts_payable": 118661000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 401676000, "long_term_debt": 872076000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 916677000, "total_liabilities": 1318353000, "total_debt": 1155091000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3275222000, "total_equity": 3795577000, "shares_outstanding": 18480000, "operating_cash_flow": 618981999, "stock_based_compensation": 16755000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 296689999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -325696000, "dividends_paid": 63549999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 290622000, "free_cash_flow": 915671998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "541177999", "ebitda": "748617999", "netIncome": "494613999", "grossProfit": "833677000", "depreciation": "None", "totalRevenue": "1042455999", "costOfRevenue": "208779000", "interestIncome": "456000", "incomeBeforeTax": "494613999", "interestExpense": "46564000", "operatingIncome": "498765999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-27016000", "nonInterestIncome": "None", "operatingExpenses": "334910999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208779000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207440000", "sellingGeneralAndAdministrative": "64410000", "netIncomeFromContinuingOperations": "494614000" }, "balance": { "goodwill": "None", "inventory": "23417000", "commonStock": "183000", "currentDebt": "None", "investments": "None", "totalAssets": "5113930000", "longTermDebt": "872076000", "shortTermDebt": "283015000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3275222000", "totalLiabilities": "1318353000", "otherCurrentAssets": "243397000", "totalCurrentAssets": "1319419000", "currentLongTermDebt": "283015000", "longTermInvestments": "None", "shortTermInvestments": "120244000", "currentNetReceivables": "38730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3794511000", "currentAccountsPayable": "118661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3269703000", "shortLongTermDebtTotal": "1155091000", "totalShareholderEquity": "3795577000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35990000", "totalCurrentLiabilities": "401676000", "otherNonCurrentLiabilities": "41983000", "totalNonCurrentLiabilities": "916677000", "cashAndShortTermInvestments": "1037291999", "commonStockSharesOutstanding": "18480000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1037291999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "494613999", "profitLoss": "None", "dividendPayout": "63549999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "464000", "operatingCashflow": "618981999", "capitalExpenditures": "296689999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "290622000", "cashflowFromInvestment": "-325696000", "stockBasedCompensation": "16755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63549999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75738999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 1014110000, "cost_of_revenue": 398169000, "gross_profit": 615941000, "ebit": 531258000, "ebitda": 675068000, "pretax_income": 505073000, "tax_provision": null, "net_income": 505073000, "net_income_to_common": 505073000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 453384000, "total_current_assets": 670967000, "total_assets": 4343654000, "short_term_debt": 35220000, "long_term_debt": 699563000, "total_debt": 734783000, "total_liabilities": 918854000, "total_equity": 3424800000, "shares_outstanding": 19385000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 621750000, "capital_expenditure": 659343000, "free_cash_flow": 1281093000, "dividends_paid": 62807000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247219, "ticker_id": 930, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "531258000", "ebitda": "675068000", "netIncome": "505073000", "grossProfit": "615941000", "depreciation": "None", "totalRevenue": "1014110000", "costOfRevenue": "398169000", "interestIncome": "12890000", "incomeBeforeTax": "505073000", "interestExpense": "29778000", "operatingIncome": "540884000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16888000", "nonInterestIncome": "None", "operatingExpenses": "75057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143810000", "sellingGeneralAndAdministrative": "54228000", "netIncomeFromContinuingOperations": "505073000" }, "balance": { "goodwill": "None", "inventory": "23881000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "4343654000", "longTermDebt": "699563000", "shortTermDebt": "35220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2844176000", "totalLiabilities": "918854000", "otherCurrentAssets": "40315000", "totalCurrentAssets": "670967000", "currentLongTermDebt": "35220000", "longTermInvestments": "0", "shortTermInvestments": "60850000", "currentNetReceivables": "92537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3672687000", "currentAccountsPayable": "29039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3290309000", "shortLongTermDebtTotal": "734783000", "totalShareholderEquity": "3424800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55030000", "totalCurrentLiabilities": "168954000", "otherNonCurrentLiabilities": "27436000", "totalNonCurrentLiabilities": "749900000", "cashAndShortTermInvestments": "453384000", "commonStockSharesOutstanding": "19385000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "453384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "505073000", "profitLoss": "None", "dividendPayout": "62807000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "630000", "operatingCashflow": "621750000", "capitalExpenditures": "659343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "210614000", "cashflowFromInvestment": "-650789000", "stockBasedCompensation": "14558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62807000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1014110000, "cost_of_revenue": 398169000, "gross_profit": 615941000, "research_and_development": null, "selling_general_admin": 54228000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 531258000, "depreciation_amortisation": 143810000, "ebitda": 675068000, "interest_expense": 29778000, "interest_income": null, "other_non_operating": null, "pretax_income": 505073000, "tax_provision": null, "effective_tax_rate": null, "net_income": 505073000, "net_income_continuing_ops": 505073000, "net_income_to_common": 505073000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 453384000, "short_term_investments": 60850000, "net_receivables": 92537000, "inventory": 23881000, "other_current_assets": null, "total_current_assets": 670967000, "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": 3672687000, "total_assets": 4343654000, "short_term_debt": 35220000, "accounts_payable": 29039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168954000, "long_term_debt": 699563000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 749900000, "total_liabilities": 918854000, "total_debt": 734783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2844176000, "total_equity": 3424800000, "shares_outstanding": 19385000, "operating_cash_flow": 621750000, "stock_based_compensation": 14558000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 659343000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -650789000, "dividends_paid": 62807000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 210614000, "free_cash_flow": 1281093000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "531258000", "ebitda": "675068000", "netIncome": "505073000", "grossProfit": "615941000", "depreciation": "None", "totalRevenue": "1014110000", "costOfRevenue": "398169000", "interestIncome": "12890000", "incomeBeforeTax": "505073000", "interestExpense": "29778000", "operatingIncome": "540884000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16888000", "nonInterestIncome": "None", "operatingExpenses": "75057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143810000", "sellingGeneralAndAdministrative": "54228000", "netIncomeFromContinuingOperations": "505073000" }, "balance": { "goodwill": "None", "inventory": "23881000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "4343654000", "longTermDebt": "699563000", "shortTermDebt": "35220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2844176000", "totalLiabilities": "918854000", "otherCurrentAssets": "40315000", "totalCurrentAssets": "670967000", "currentLongTermDebt": "35220000", "longTermInvestments": "0", "shortTermInvestments": "60850000", "currentNetReceivables": "92537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3672687000", "currentAccountsPayable": "29039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3290309000", "shortLongTermDebtTotal": "734783000", "totalShareholderEquity": "3424800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55030000", "totalCurrentLiabilities": "168954000", "otherNonCurrentLiabilities": "27436000", "totalNonCurrentLiabilities": "749900000", "cashAndShortTermInvestments": "453384000", "commonStockSharesOutstanding": "19385000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "453384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "505073000", "profitLoss": "None", "dividendPayout": "62807000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "630000", "operatingCashflow": "621750000", "capitalExpenditures": "659343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "210614000", "cashflowFromInvestment": "-650789000", "stockBasedCompensation": "14558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62807000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 973583000, "cost_of_revenue": 332414000, "gross_profit": 641169000, "ebit": 596762000, "ebitda": 704827000, "pretax_income": 576299000, "tax_provision": -3993000, "net_income": 576299000, "net_income_to_common": 576299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271809000, "total_current_assets": 501770000, "total_assets": 3661136000, "short_term_debt": 21300000, "long_term_debt": 382874000, "total_debt": 404174000, "total_liabilities": 644819000, "total_equity": 3016317000, "shares_outstanding": 19903655, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 576292000, "capital_expenditure": 268035000, "free_cash_flow": 844327000, "dividends_paid": 60696000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247224, "ticker_id": 930, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "596762000", "ebitda": "704827000", "netIncome": "576299000", "grossProfit": "641169000", "depreciation": "None", "totalRevenue": "973583000", "costOfRevenue": "332414000", "interestIncome": "12557000", "incomeBeforeTax": "576299000", "interestExpense": "20463000", "operatingIncome": "580661000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3993000", "reportedCurrency": "USD", "netInterestIncome": "-21184000", "nonInterestIncome": "None", "operatingExpenses": "60508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "332414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108065000", "sellingGeneralAndAdministrative": "43484000", "netIncomeFromContinuingOperations": "579099000" }, "balance": { "goodwill": "None", "inventory": "24511000", "commonStock": "194000", "currentDebt": "None", "investments": "None", "totalAssets": "3661136000", "longTermDebt": "382874000", "shortTermDebt": "21300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2401912000", "totalLiabilities": "644819000", "otherCurrentAssets": "46033000", "totalCurrentAssets": "501770000", "currentLongTermDebt": "21300000", "longTermInvestments": "270000", "shortTermInvestments": "86029000", "currentNetReceivables": "73388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3159366000", "currentAccountsPayable": "22820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2746541000", "shortLongTermDebtTotal": "404174000", "totalShareholderEquity": "3016317000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "60217000", "totalCurrentLiabilities": "168160000", "otherNonCurrentLiabilities": "33651000", "totalNonCurrentLiabilities": "476659000", "cashAndShortTermInvestments": "271809000", "commonStockSharesOutstanding": "19903655", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "271809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "576299000", "profitLoss": "None", "dividendPayout": "60696000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8412000", "operatingCashflow": "576292000", "capitalExpenditures": "268035000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233623000", "cashflowFromInvestment": "-338528000", "stockBasedCompensation": "12680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60696000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108065000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 973583000, "cost_of_revenue": 332414000, "gross_profit": 641169000, "research_and_development": null, "selling_general_admin": 43484000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 596762000, "depreciation_amortisation": 108065000, "ebitda": 704827000, "interest_expense": 20463000, "interest_income": null, "other_non_operating": null, "pretax_income": 576299000, "tax_provision": -3993000, "effective_tax_rate": null, "net_income": 576299000, "net_income_continuing_ops": 579099000, "net_income_to_common": 576299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271809000, "short_term_investments": 86029000, "net_receivables": 73388000, "inventory": 24511000, "other_current_assets": null, "total_current_assets": 501770000, "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": 3159366000, "total_assets": 3661136000, "short_term_debt": 21300000, "accounts_payable": 22820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168160000, "long_term_debt": 382874000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 476659000, "total_liabilities": 644819000, "total_debt": 404174000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2401912000, "total_equity": 3016317000, "shares_outstanding": 19903655, "operating_cash_flow": 576292000, "stock_based_compensation": 12680000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 268035000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -338528000, "dividends_paid": 60696000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -233623000, "free_cash_flow": 844327000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "596762000", "ebitda": "704827000", "netIncome": "576299000", "grossProfit": "641169000", "depreciation": "None", "totalRevenue": "973583000", "costOfRevenue": "332414000", "interestIncome": "12557000", "incomeBeforeTax": "576299000", "interestExpense": "20463000", "operatingIncome": "580661000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3993000", "reportedCurrency": "USD", "netInterestIncome": "-21184000", "nonInterestIncome": "None", "operatingExpenses": "60508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "332414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108065000", "sellingGeneralAndAdministrative": "43484000", "netIncomeFromContinuingOperations": "579099000" }, "balance": { "goodwill": "None", "inventory": "24511000", "commonStock": "194000", "currentDebt": "None", "investments": "None", "totalAssets": "3661136000", "longTermDebt": "382874000", "shortTermDebt": "21300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2401912000", "totalLiabilities": "644819000", "otherCurrentAssets": "46033000", "totalCurrentAssets": "501770000", "currentLongTermDebt": "21300000", "longTermInvestments": "270000", "shortTermInvestments": "86029000", "currentNetReceivables": "73388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3159366000", "currentAccountsPayable": "22820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2746541000", "shortLongTermDebtTotal": "404174000", "totalShareholderEquity": "3016317000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "60217000", "totalCurrentLiabilities": "168160000", "otherNonCurrentLiabilities": "33651000", "totalNonCurrentLiabilities": "476659000", "cashAndShortTermInvestments": "271809000", "commonStockSharesOutstanding": "19903655", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "271809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "576299000", "profitLoss": "None", "dividendPayout": "60696000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8412000", "operatingCashflow": "576292000", "capitalExpenditures": "268035000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233623000", "cashflowFromInvestment": "-338528000", "stockBasedCompensation": "12680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60696000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108065000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 993344000, "cost_of_revenue": 328388000, "gross_profit": 664956000, "ebit": 639601000, "ebitda": 717173000, "pretax_income": 577460000, "tax_provision": 18250000, "net_income": 559210000, "net_income_to_common": 559210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267668000, "total_current_assets": 372521000, "total_assets": 3400228000, "short_term_debt": 82438000, "long_term_debt": 402440000, "total_debt": 484878000, "total_liabilities": 839814000, "total_equity": 2560414000, "shares_outstanding": 20501021, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 934741000, "capital_expenditure": 199135000, "free_cash_flow": 1133876000, "dividends_paid": 61483000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247229, "ticker_id": 930, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "639601000", "ebitda": "717173000", "netIncome": "559210000", "grossProfit": "664956000", "depreciation": "None", "totalRevenue": "993344000", "costOfRevenue": "328388000", "interestIncome": "73749000", "incomeBeforeTax": "577460000", "interestExpense": "62141000", "operatingIncome": "653436000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "18250000", "reportedCurrency": "USD", "netInterestIncome": "-59140000", "nonInterestIncome": "None", "operatingExpenses": "11520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "328388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77572000", "sellingGeneralAndAdministrative": "36575000", "netIncomeFromContinuingOperations": "559210000" }, "balance": { "goodwill": "None", "inventory": "16099000", "commonStock": "203000", "currentDebt": "None", "investments": "None", "totalAssets": "3400228000", "longTermDebt": "402440000", "shortTermDebt": "82438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1886311000", "totalLiabilities": "839814000", "otherCurrentAssets": "33948000", "totalCurrentAssets": "372521000", "currentLongTermDebt": "27500000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "54806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3027707000", "currentAccountsPayable": "24505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2721494000", "shortLongTermDebtTotal": "529420000", "totalShareholderEquity": "2560414000", "capitalLeaseObligations": "72011000", "otherCurrentLiabilities": "10315000", "totalCurrentLiabilities": "228407000", "otherNonCurrentLiabilities": "52861000", "totalNonCurrentLiabilities": "611407000", "cashAndShortTermInvestments": "267668000", "commonStockSharesOutstanding": "20501021", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "267668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "559210000", "profitLoss": "None", "dividendPayout": "61483000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3520000", "operatingCashflow": "934741000", "capitalExpenditures": "199135000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-973401000", "cashflowFromInvestment": "176572000", "stockBasedCompensation": "5972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61483000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28553000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 993344000, "cost_of_revenue": 328388000, "gross_profit": 664956000, "research_and_development": null, "selling_general_admin": 36575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 639601000, "depreciation_amortisation": 77572000, "ebitda": 717173000, "interest_expense": 62141000, "interest_income": null, "other_non_operating": null, "pretax_income": 577460000, "tax_provision": 18250000, "effective_tax_rate": null, "net_income": 559210000, "net_income_continuing_ops": 559210000, "net_income_to_common": 559210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 267668000, "short_term_investments": 0, "net_receivables": 54806000, "inventory": 16099000, "other_current_assets": null, "total_current_assets": 372521000, "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": 3027707000, "total_assets": 3400228000, "short_term_debt": 82438000, "accounts_payable": 24505000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 228407000, "long_term_debt": 402440000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 611407000, "total_liabilities": 839814000, "total_debt": 484878000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1886311000, "total_equity": 2560414000, "shares_outstanding": 20501021, "operating_cash_flow": 934741000, "stock_based_compensation": 5972000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 199135000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 176572000, "dividends_paid": 61483000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -973401000, "free_cash_flow": 1133876000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "639601000", "ebitda": "717173000", "netIncome": "559210000", "grossProfit": "664956000", "depreciation": "None", "totalRevenue": "993344000", "costOfRevenue": "328388000", "interestIncome": "73749000", "incomeBeforeTax": "577460000", "interestExpense": "62141000", "operatingIncome": "653436000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "18250000", "reportedCurrency": "USD", "netInterestIncome": "-59140000", "nonInterestIncome": "None", "operatingExpenses": "11520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "328388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77572000", "sellingGeneralAndAdministrative": "36575000", "netIncomeFromContinuingOperations": "559210000" }, "balance": { "goodwill": "None", "inventory": "16099000", "commonStock": "203000", "currentDebt": "None", "investments": "None", "totalAssets": "3400228000", "longTermDebt": "402440000", "shortTermDebt": "82438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1886311000", "totalLiabilities": "839814000", "otherCurrentAssets": "33948000", "totalCurrentAssets": "372521000", "currentLongTermDebt": "27500000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "54806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3027707000", "currentAccountsPayable": "24505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2721494000", "shortLongTermDebtTotal": "529420000", "totalShareholderEquity": "2560414000", "capitalLeaseObligations": "72011000", "otherCurrentLiabilities": "10315000", "totalCurrentLiabilities": "228407000", "otherNonCurrentLiabilities": "52861000", "totalNonCurrentLiabilities": "611407000", "cashAndShortTermInvestments": "267668000", "commonStockSharesOutstanding": "20501021", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "267668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "559210000", "profitLoss": "None", "dividendPayout": "61483000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3520000", "operatingCashflow": "934741000", "capitalExpenditures": "199135000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-973401000", "cashflowFromInvestment": "176572000", "stockBasedCompensation": "5972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61483000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28553000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 689505000, "cost_of_revenue": 277114000, "gross_profit": 412391000, "ebit": 1127722000, "ebitda": 1217025000, "pretax_income": 1058731000, "tax_provision": 5890000, "net_income": 1052841000, "net_income_to_common": 1052841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129410000, "total_current_assets": 632492000, "total_assets": 3627125000, "short_term_debt": 181565000, "long_term_debt": 1017916000, "total_debt": 1199481000, "total_liabilities": 1539102000, "total_equity": 2088023000, "shares_outstanding": 20583796, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 428111000, "capital_expenditure": 355720000, "free_cash_flow": 783831000, "dividends_paid": 30887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247234, "ticker_id": 930, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1127722000", "ebitda": "1217025000", "netIncome": "1052841000", "grossProfit": "412391000", "depreciation": "None", "totalRevenue": "689505000", "costOfRevenue": "277114000", "interestIncome": "578423000", "incomeBeforeTax": "1058731000", "interestExpense": "68991000", "operatingIncome": "358259000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5890000", "reportedCurrency": "USD", "netInterestIncome": "-58087000", "nonInterestIncome": "None", "operatingExpenses": "54132000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89303000", "sellingGeneralAndAdministrative": "43951000", "netIncomeFromContinuingOperations": "1052841000" }, "balance": { "goodwill": "None", "inventory": "12579000", "commonStock": "207000", "currentDebt": "None", "investments": "None", "totalAssets": "3627125000", "longTermDebt": "1017916000", "shortTermDebt": "181565000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1388595000", "totalLiabilities": "1539102000", "otherCurrentAssets": "29567000", "totalCurrentAssets": "632492000", "currentLongTermDebt": "95750000", "longTermInvestments": "0", "shortTermInvestments": "423024000", "currentNetReceivables": "37912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2994633000", "currentAccountsPayable": "18925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2941093000", "shortLongTermDebtTotal": "1335994000", "totalShareholderEquity": "2088023000", "capitalLeaseObligations": "222328000", "otherCurrentLiabilities": "35637000", "totalCurrentLiabilities": "319307000", "otherNonCurrentLiabilities": "3234000", "totalNonCurrentLiabilities": "1219795000", "cashAndShortTermInvestments": "129410000", "commonStockSharesOutstanding": "20583796", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "129410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1052841000", "profitLoss": "None", "dividendPayout": "30887000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2068000", "operatingCashflow": "428111000", "capitalExpenditures": "355720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220870000", "cashflowFromInvestment": "-143148000", "stockBasedCompensation": "15278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89303000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 689505000, "cost_of_revenue": 277114000, "gross_profit": 412391000, "research_and_development": null, "selling_general_admin": 43951000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1127722000, "depreciation_amortisation": 89303000, "ebitda": 1217025000, "interest_expense": 68991000, "interest_income": null, "other_non_operating": null, "pretax_income": 1058731000, "tax_provision": 5890000, "effective_tax_rate": null, "net_income": 1052841000, "net_income_continuing_ops": 1052841000, "net_income_to_common": 1052841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129410000, "short_term_investments": 423024000, "net_receivables": 37912000, "inventory": 12579000, "other_current_assets": null, "total_current_assets": 632492000, "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": 2994633000, "total_assets": 3627125000, "short_term_debt": 181565000, "accounts_payable": 18925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 319307000, "long_term_debt": 1017916000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1219795000, "total_liabilities": 1539102000, "total_debt": 1199481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1388595000, "total_equity": 2088023000, "shares_outstanding": 20583796, "operating_cash_flow": 428111000, "stock_based_compensation": 15278000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 355720000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143148000, "dividends_paid": 30887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -220870000, "free_cash_flow": 783831000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1127722000", "ebitda": "1217025000", "netIncome": "1052841000", "grossProfit": "412391000", "depreciation": "None", "totalRevenue": "689505000", "costOfRevenue": "277114000", "interestIncome": "578423000", "incomeBeforeTax": "1058731000", "interestExpense": "68991000", "operatingIncome": "358259000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5890000", "reportedCurrency": "USD", "netInterestIncome": "-58087000", "nonInterestIncome": "None", "operatingExpenses": "54132000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89303000", "sellingGeneralAndAdministrative": "43951000", "netIncomeFromContinuingOperations": "1052841000" }, "balance": { "goodwill": "None", "inventory": "12579000", "commonStock": "207000", "currentDebt": "None", "investments": "None", "totalAssets": "3627125000", "longTermDebt": "1017916000", "shortTermDebt": "181565000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1388595000", "totalLiabilities": "1539102000", "otherCurrentAssets": "29567000", "totalCurrentAssets": "632492000", "currentLongTermDebt": "95750000", "longTermInvestments": "0", "shortTermInvestments": "423024000", "currentNetReceivables": "37912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2994633000", "currentAccountsPayable": "18925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2941093000", "shortLongTermDebtTotal": "1335994000", "totalShareholderEquity": "2088023000", "capitalLeaseObligations": "222328000", "otherCurrentLiabilities": "35637000", "totalCurrentLiabilities": "319307000", "otherNonCurrentLiabilities": "3234000", "totalNonCurrentLiabilities": "1219795000", "cashAndShortTermInvestments": "129410000", "commonStockSharesOutstanding": "20583796", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "129410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1052841000", "profitLoss": "None", "dividendPayout": "30887000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2068000", "operatingCashflow": "428111000", "capitalExpenditures": "355720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220870000", "cashflowFromInvestment": "-143148000", "stockBasedCompensation": "15278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89303000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 461594000, "cost_of_revenue": 226741000, "gross_profit": 234853000, "ebit": 207052000, "ebitda": 308583000, "pretax_income": 153550000, "tax_provision": 60403000, "net_income": 153550000, "net_income_to_common": 153550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65663000, "total_current_assets": 118448000, "total_assets": 2714380000, "short_term_debt": 180177000, "long_term_debt": 1187345000, "total_debt": 1367522000, "total_liabilities": 1678803000, "total_equity": 1035577000, "shares_outstanding": 23805251, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 265679000, "capital_expenditure": 170661000, "free_cash_flow": 436340000, "dividends_paid": 30887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247239, "ticker_id": 930, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "207052000", "ebitda": "308583000", "netIncome": "153550000", "grossProfit": "234853000", "depreciation": "None", "totalRevenue": "461594000", "costOfRevenue": "226741000", "interestIncome": "46523000", "incomeBeforeTax": "153550000", "interestExpense": "55837000", "operatingIncome": "199480000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "60403000", "reportedCurrency": "USD", "netInterestIncome": "-49199000", "nonInterestIncome": "None", "operatingExpenses": "35373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226741000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101531000", "sellingGeneralAndAdministrative": "24341000", "netIncomeFromContinuingOperations": "153550000" }, "balance": { "goodwill": "None", "inventory": "9619000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "2714380000", "longTermDebt": "1187345000", "shortTermDebt": "180177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "366652000", "totalLiabilities": "1678803000", "otherCurrentAssets": "15184000", "totalCurrentAssets": "118448000", "currentLongTermDebt": "155662000", "longTermInvestments": "78235000", "shortTermInvestments": "0", "currentNetReceivables": "27982000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2595932000", "currentAccountsPayable": "10613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2479937000", "shortLongTermDebtTotal": "1463107000", "totalShareholderEquity": "1035577000", "capitalLeaseObligations": "120100000", "otherCurrentLiabilities": "29419000", "totalCurrentLiabilities": "239685000", "otherNonCurrentLiabilities": "181000", "totalNonCurrentLiabilities": "1439118000", "cashAndShortTermInvestments": "65663000", "commonStockSharesOutstanding": "23805251", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "65663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153550000", "profitLoss": "None", "dividendPayout": "30887000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1125000", "operatingCashflow": "265679000", "capitalExpenditures": "170661000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168450000", "cashflowFromInvestment": "-170736000", "stockBasedCompensation": "1199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101531000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 461594000, "cost_of_revenue": 226741000, "gross_profit": 234853000, "research_and_development": null, "selling_general_admin": 24341000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207052000, "depreciation_amortisation": 101531000, "ebitda": 308583000, "interest_expense": 55837000, "interest_income": null, "other_non_operating": null, "pretax_income": 153550000, "tax_provision": 60403000, "effective_tax_rate": null, "net_income": 153550000, "net_income_continuing_ops": 153550000, "net_income_to_common": 153550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65663000, "short_term_investments": 0, "net_receivables": 27982000, "inventory": 9619000, "other_current_assets": null, "total_current_assets": 118448000, "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": 2595932000, "total_assets": 2714380000, "short_term_debt": 180177000, "accounts_payable": 10613000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239685000, "long_term_debt": 1187345000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1439118000, "total_liabilities": 1678803000, "total_debt": 1367522000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 366652000, "total_equity": 1035577000, "shares_outstanding": 23805251, "operating_cash_flow": 265679000, "stock_based_compensation": 1199000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170661000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170736000, "dividends_paid": 30887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -168450000, "free_cash_flow": 436340000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "207052000", "ebitda": "308583000", "netIncome": "153550000", "grossProfit": "234853000", "depreciation": "None", "totalRevenue": "461594000", "costOfRevenue": "226741000", "interestIncome": "46523000", "incomeBeforeTax": "153550000", "interestExpense": "55837000", "operatingIncome": "199480000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "60403000", "reportedCurrency": "USD", "netInterestIncome": "-49199000", "nonInterestIncome": "None", "operatingExpenses": "35373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226741000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101531000", "sellingGeneralAndAdministrative": "24341000", "netIncomeFromContinuingOperations": "153550000" }, "balance": { "goodwill": "None", "inventory": "9619000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "2714380000", "longTermDebt": "1187345000", "shortTermDebt": "180177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "366652000", "totalLiabilities": "1678803000", "otherCurrentAssets": "15184000", "totalCurrentAssets": "118448000", "currentLongTermDebt": "155662000", "longTermInvestments": "78235000", "shortTermInvestments": "0", "currentNetReceivables": "27982000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2595932000", "currentAccountsPayable": "10613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2479937000", "shortLongTermDebtTotal": "1463107000", "totalShareholderEquity": "1035577000", "capitalLeaseObligations": "120100000", "otherCurrentLiabilities": "29419000", "totalCurrentLiabilities": "239685000", "otherNonCurrentLiabilities": "181000", "totalNonCurrentLiabilities": "1439118000", "cashAndShortTermInvestments": "65663000", "commonStockSharesOutstanding": "23805251", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "65663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153550000", "profitLoss": "None", "dividendPayout": "30887000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1125000", "operatingCashflow": "265679000", "capitalExpenditures": "170661000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168450000", "cashflowFromInvestment": "-170736000", "stockBasedCompensation": "1199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101531000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 447244000, "cost_of_revenue": 210600000, "gross_profit": 236644000, "ebit": 204422000, "ebitda": 309660000, "pretax_income": 131253000, "tax_provision": 74227000, "net_income": 57026000, "net_income_to_common": 57026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139170000, "total_current_assets": 190386000, "total_assets": 2683019000, "short_term_debt": 136015000, "long_term_debt": 1270663000, "total_debt": 1406678000, "total_liabilities": 1801329000, "total_equity": 881690000, "shares_outstanding": 16220697, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 219878000, "capital_expenditure": 21360000, "free_cash_flow": 241238000, "dividends_paid": 30887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247244, "ticker_id": 930, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "204422000", "ebitda": "309660000", "netIncome": "57026000", "grossProfit": "236644000", "depreciation": "None", "totalRevenue": "447244000", "costOfRevenue": "210600000", "interestIncome": "70377000", "incomeBeforeTax": "131253000", "interestExpense": "74771000", "operatingIncome": "201074000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "74227000", "reportedCurrency": "USD", "netInterestIncome": "-68357000", "nonInterestIncome": "None", "operatingExpenses": "35570000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105238000", "sellingGeneralAndAdministrative": "35570000", "netIncomeFromContinuingOperations": "131253000" }, "balance": { "goodwill": "None", "inventory": "8494000", "commonStock": "248000", "currentDebt": "None", "investments": "None", "totalAssets": "2683019000", "longTermDebt": "1270663000", "shortTermDebt": "136015000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "213102000", "totalLiabilities": "1801329000", "otherCurrentAssets": "15065000", "totalCurrentAssets": "190386000", "currentLongTermDebt": "119673000", "longTermInvestments": "40420000", "shortTermInvestments": "None", "currentNetReceivables": "7145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2492633000", "currentAccountsPayable": "11168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2389874000", "shortLongTermDebtTotal": "1528550000", "totalShareholderEquity": "881690000", "capitalLeaseObligations": "138214000", "otherCurrentLiabilities": "57937000", "totalCurrentLiabilities": "223080000", "otherNonCurrentLiabilities": "603000", "totalNonCurrentLiabilities": "1578249000", "cashAndShortTermInvestments": "139170000", "commonStockSharesOutstanding": "16220697", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "139170000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131253000", "profitLoss": "None", "dividendPayout": "30887000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "390000", "operatingCashflow": "219878000", "capitalExpenditures": "21360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136623000", "cashflowFromInvestment": "-21360000", "stockBasedCompensation": "4241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "53567000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96505000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 447244000, "cost_of_revenue": 210600000, "gross_profit": 236644000, "research_and_development": null, "selling_general_admin": 35570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 204422000, "depreciation_amortisation": 105238000, "ebitda": 309660000, "interest_expense": 74771000, "interest_income": null, "other_non_operating": null, "pretax_income": 131253000, "tax_provision": 74227000, "effective_tax_rate": null, "net_income": 57026000, "net_income_continuing_ops": 131253000, "net_income_to_common": 57026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139170000, "short_term_investments": null, "net_receivables": 7145000, "inventory": 8494000, "other_current_assets": null, "total_current_assets": 190386000, "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": 2492633000, "total_assets": 2683019000, "short_term_debt": 136015000, "accounts_payable": 11168000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223080000, "long_term_debt": 1270663000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1578249000, "total_liabilities": 1801329000, "total_debt": 1406678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 213102000, "total_equity": 881690000, "shares_outstanding": 16220697, "operating_cash_flow": 219878000, "stock_based_compensation": 4241000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21360000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21360000, "dividends_paid": 30887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136623000, "free_cash_flow": 241238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "204422000", "ebitda": "309660000", "netIncome": "57026000", "grossProfit": "236644000", "depreciation": "None", "totalRevenue": "447244000", "costOfRevenue": "210600000", "interestIncome": "70377000", "incomeBeforeTax": "131253000", "interestExpense": "74771000", "operatingIncome": "201074000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "74227000", "reportedCurrency": "USD", "netInterestIncome": "-68357000", "nonInterestIncome": "None", "operatingExpenses": "35570000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105238000", "sellingGeneralAndAdministrative": "35570000", "netIncomeFromContinuingOperations": "131253000" }, "balance": { "goodwill": "None", "inventory": "8494000", "commonStock": "248000", "currentDebt": "None", "investments": "None", "totalAssets": "2683019000", "longTermDebt": "1270663000", "shortTermDebt": "136015000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "213102000", "totalLiabilities": "1801329000", "otherCurrentAssets": "15065000", "totalCurrentAssets": "190386000", "currentLongTermDebt": "119673000", "longTermInvestments": "40420000", "shortTermInvestments": "None", "currentNetReceivables": "7145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2492633000", "currentAccountsPayable": "11168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2389874000", "shortLongTermDebtTotal": "1528550000", "totalShareholderEquity": "881690000", "capitalLeaseObligations": "138214000", "otherCurrentLiabilities": "57937000", "totalCurrentLiabilities": "223080000", "otherNonCurrentLiabilities": "603000", "totalNonCurrentLiabilities": "1578249000", "cashAndShortTermInvestments": "139170000", "commonStockSharesOutstanding": "16220697", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "139170000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131253000", "profitLoss": "None", "dividendPayout": "30887000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "390000", "operatingCashflow": "219878000", "capitalExpenditures": "21360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136623000", "cashflowFromInvestment": "-21360000", "stockBasedCompensation": "4241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "53567000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96505000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 458732000, "cost_of_revenue": 224568000, "gross_profit": 234164000, "ebit": 54431000, "ebitda": 171425000, "pretax_income": -32936000, "tax_provision": 64892000, "net_income": -32936000, "net_income_to_common": -32936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77275000, "total_current_assets": 119750000, "total_assets": 2679842000, "short_term_debt": 113777000, "long_term_debt": 1508108000, "total_debt": 1621885000, "total_liabilities": 1988989000, "total_equity": 690853000, "shares_outstanding": 10622839, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 164686000, "capital_expenditure": 8250000, "free_cash_flow": 172936000, "dividends_paid": 30887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247249, "ticker_id": 930, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54431000", "ebitda": "171425000", "netIncome": "-32936000", "grossProfit": "234164000", "depreciation": "None", "totalRevenue": "458732000", "costOfRevenue": "224568000", "interestIncome": "86723000", "incomeBeforeTax": "-32936000", "interestExpense": "88732000", "operatingIncome": "-12122000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "64892000", "reportedCurrency": "USD", "netInterestIncome": "-82951000", "nonInterestIncome": "None", "operatingExpenses": "35571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116994000", "sellingGeneralAndAdministrative": "35571000", "netIncomeFromContinuingOperations": "-32936000" }, "balance": { "goodwill": "None", "inventory": "8884000", "commonStock": "2133000", "currentDebt": "None", "investments": "None", "totalAssets": "2679842000", "longTermDebt": "1508108000", "shortTermDebt": "113777000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "81849000", "totalLiabilities": "1988989000", "otherCurrentAssets": "6396000", "totalCurrentAssets": "119750000", "currentLongTermDebt": "113777000", "longTermInvestments": "36254000", "shortTermInvestments": "None", "currentNetReceivables": "9225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2560092000", "currentAccountsPayable": "10477000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2480329000", "shortLongTermDebtTotal": "1621885000", "totalShareholderEquity": "690853000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "78694000", "totalCurrentLiabilities": "222701000", "otherNonCurrentLiabilities": "15876000", "totalNonCurrentLiabilities": "1766288000", "cashAndShortTermInvestments": "77275000", "commonStockSharesOutstanding": "10622839", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32936000", "profitLoss": "None", "dividendPayout": "30887000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-43000", "operatingCashflow": "164686000", "capitalExpenditures": "8250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148868000", "cashflowFromInvestment": "-8250000", "stockBasedCompensation": "1006000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9831000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107757000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 458732000, "cost_of_revenue": 224568000, "gross_profit": 234164000, "research_and_development": null, "selling_general_admin": 35571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54431000, "depreciation_amortisation": 116994000, "ebitda": 171425000, "interest_expense": 88732000, "interest_income": null, "other_non_operating": null, "pretax_income": -32936000, "tax_provision": 64892000, "effective_tax_rate": null, "net_income": -32936000, "net_income_continuing_ops": -32936000, "net_income_to_common": -32936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77275000, "short_term_investments": null, "net_receivables": 9225000, "inventory": 8884000, "other_current_assets": null, "total_current_assets": 119750000, "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": 2560092000, "total_assets": 2679842000, "short_term_debt": 113777000, "accounts_payable": 10477000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 222701000, "long_term_debt": 1508108000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1766288000, "total_liabilities": 1988989000, "total_debt": 1621885000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 81849000, "total_equity": 690853000, "shares_outstanding": 10622839, "operating_cash_flow": 164686000, "stock_based_compensation": 1006000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8250000, "dividends_paid": 30887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148868000, "free_cash_flow": 172936000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54431000", "ebitda": "171425000", "netIncome": "-32936000", "grossProfit": "234164000", "depreciation": "None", "totalRevenue": "458732000", "costOfRevenue": "224568000", "interestIncome": "86723000", "incomeBeforeTax": "-32936000", "interestExpense": "88732000", "operatingIncome": "-12122000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "64892000", "reportedCurrency": "USD", "netInterestIncome": "-82951000", "nonInterestIncome": "None", "operatingExpenses": "35571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116994000", "sellingGeneralAndAdministrative": "35571000", "netIncomeFromContinuingOperations": "-32936000" }, "balance": { "goodwill": "None", "inventory": "8884000", "commonStock": "2133000", "currentDebt": "None", "investments": "None", "totalAssets": "2679842000", "longTermDebt": "1508108000", "shortTermDebt": "113777000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "81849000", "totalLiabilities": "1988989000", "otherCurrentAssets": "6396000", "totalCurrentAssets": "119750000", "currentLongTermDebt": "113777000", "longTermInvestments": "36254000", "shortTermInvestments": "None", "currentNetReceivables": "9225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2560092000", "currentAccountsPayable": "10477000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2480329000", "shortLongTermDebtTotal": "1621885000", "totalShareholderEquity": "690853000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "78694000", "totalCurrentLiabilities": "222701000", "otherNonCurrentLiabilities": "15876000", "totalNonCurrentLiabilities": "1766288000", "cashAndShortTermInvestments": "77275000", "commonStockSharesOutstanding": "10622839", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32936000", "profitLoss": "None", "dividendPayout": "30887000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-43000", "operatingCashflow": "164686000", "capitalExpenditures": "8250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148868000", "cashflowFromInvestment": "-8250000", "stockBasedCompensation": "1006000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9831000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107757000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 253697999, "cost_of_revenue": 103143000, "gross_profit": 150554999, "ebit": 125197000, "ebitda": 178355999, "pretax_income": 140421000, "tax_provision": null, "net_income": 140421000, "net_income_to_common": 140421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 876207000, "total_current_assets": 1189453000, "total_assets": 5108069000, "short_term_debt": 21813000, "long_term_debt": 1003513000, "total_debt": 1025326000, "total_liabilities": 1190564000, "total_equity": 3917505000, "shares_outstanding": 18233000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 158191999, "capital_expenditure": 151639999, "free_cash_flow": 309831998, "dividends_paid": 16378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247212, "ticker_id": 930, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125197000", "ebitda": "178355999", "netIncome": "140421000", "grossProfit": "150554999", "depreciation": "None", "totalRevenue": "253697999", "costOfRevenue": "103143000", "interestIncome": "7557000", "incomeBeforeTax": "140421000", "interestExpense": "12727000", "operatingIncome": "125197000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5170000", "nonInterestIncome": "None", "operatingExpenses": "25357999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53158999", "sellingGeneralAndAdministrative": "14637000", "netIncomeFromContinuingOperations": "140421000" }, "balance": { "goodwill": "None", "inventory": "35454000", "commonStock": "182000", "currentDebt": "None", "investments": "None", "totalAssets": "5108069000", "longTermDebt": "1003513000", "shortTermDebt": "21813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3399260000", "totalLiabilities": "1190564000", "otherCurrentAssets": "279142000", "totalCurrentAssets": "1189453000", "currentLongTermDebt": "21813000", "longTermInvestments": "12500000", "shortTermInvestments": "143704000", "currentNetReceivables": "34104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3918616000", "currentAccountsPayable": "115522000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1025326000", "totalShareholderEquity": "3917505000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31471000", "totalCurrentLiabilities": "137335000", "otherNonCurrentLiabilities": "49716000", "totalNonCurrentLiabilities": "1053229000", "cashAndShortTermInvestments": "876207000", "commonStockSharesOutstanding": "18233000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "876207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140421000", "profitLoss": "None", "dividendPayout": "16378000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-12037000", "operatingCashflow": "158191999", "capitalExpenditures": "151639999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154720000", "cashflowFromInvestment": "-164557000", "stockBasedCompensation": "2390000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16378000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6822999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53158999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 253697999, "cost_of_revenue": 103143000, "gross_profit": 150554999, "research_and_development": null, "selling_general_admin": 14637000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125197000, "depreciation_amortisation": 53158999, "ebitda": 178355999, "interest_expense": 12727000, "interest_income": null, "other_non_operating": null, "pretax_income": 140421000, "tax_provision": null, "effective_tax_rate": null, "net_income": 140421000, "net_income_continuing_ops": 140421000, "net_income_to_common": 140421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 876207000, "short_term_investments": 143704000, "net_receivables": 34104000, "inventory": 35454000, "other_current_assets": null, "total_current_assets": 1189453000, "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": 3918616000, "total_assets": 5108069000, "short_term_debt": 21813000, "accounts_payable": 115522000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137335000, "long_term_debt": 1003513000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1053229000, "total_liabilities": 1190564000, "total_debt": 1025326000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3399260000, "total_equity": 3917505000, "shares_outstanding": 18233000, "operating_cash_flow": 158191999, "stock_based_compensation": 2390000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151639999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164557000, "dividends_paid": 16378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -154720000, "free_cash_flow": 309831998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125197000", "ebitda": "178355999", "netIncome": "140421000", "grossProfit": "150554999", "depreciation": "None", "totalRevenue": "253697999", "costOfRevenue": "103143000", "interestIncome": "7557000", "incomeBeforeTax": "140421000", "interestExpense": "12727000", "operatingIncome": "125197000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5170000", "nonInterestIncome": "None", "operatingExpenses": "25357999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53158999", "sellingGeneralAndAdministrative": "14637000", "netIncomeFromContinuingOperations": "140421000" }, "balance": { "goodwill": "None", "inventory": "35454000", "commonStock": "182000", "currentDebt": "None", "investments": "None", "totalAssets": "5108069000", "longTermDebt": "1003513000", "shortTermDebt": "21813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3399260000", "totalLiabilities": "1190564000", "otherCurrentAssets": "279142000", "totalCurrentAssets": "1189453000", "currentLongTermDebt": "21813000", "longTermInvestments": "12500000", "shortTermInvestments": "143704000", "currentNetReceivables": "34104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3918616000", "currentAccountsPayable": "115522000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1025326000", "totalShareholderEquity": "3917505000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31471000", "totalCurrentLiabilities": "137335000", "otherNonCurrentLiabilities": "49716000", "totalNonCurrentLiabilities": "1053229000", "cashAndShortTermInvestments": "876207000", "commonStockSharesOutstanding": "18233000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "876207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140421000", "profitLoss": "None", "dividendPayout": "16378000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-12037000", "operatingCashflow": "158191999", "capitalExpenditures": "151639999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154720000", "cashflowFromInvestment": "-164557000", "stockBasedCompensation": "2390000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16378000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6822999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53158999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 266265000, "cost_of_revenue": 48436000, "gross_profit": 217829000, "ebit": 133356000, "ebitda": 174819000, "pretax_income": 117914000, "tax_provision": null, "net_income": 117914000, "net_income_to_common": 117914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037291999, "total_current_assets": 1319419000, "total_assets": 5113930000, "short_term_debt": 283015000, "long_term_debt": 872076000, "total_debt": 1155091000, "total_liabilities": 1318353000, "total_equity": 3795577000, "shares_outstanding": 18366000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 162709552, "capital_expenditure": 97504282, "free_cash_flow": 260213834, "dividends_paid": 16370027, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247213, "ticker_id": 930, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133356000", "ebitda": "174819000", "netIncome": "117914000", "grossProfit": "217829000", "depreciation": "None", "totalRevenue": "266265000", "costOfRevenue": "48436000", "interestIncome": "3540000", "incomeBeforeTax": "117914000", "interestExpense": "15442000", "operatingIncome": "122925000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6971000", "nonInterestIncome": "None", "operatingExpenses": "94904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41463000", "sellingGeneralAndAdministrative": "28393000", "netIncomeFromContinuingOperations": "117914000" }, "balance": { "goodwill": "None", "inventory": "23417000", "commonStock": "183000", "currentDebt": "None", "investments": "None", "totalAssets": "5113930000", "longTermDebt": "872076000", "shortTermDebt": "283015000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3275222000", "totalLiabilities": "1318353000", "otherCurrentAssets": "243397000", "totalCurrentAssets": "1319419000", "currentLongTermDebt": "283015000", "longTermInvestments": "None", "shortTermInvestments": "120244000", "currentNetReceivables": "38730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3794511000", "currentAccountsPayable": "118661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3269703000", "shortLongTermDebtTotal": "1155091000", "totalShareholderEquity": "3795577000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35990000", "totalCurrentLiabilities": "401676000", "otherNonCurrentLiabilities": "41983000", "totalNonCurrentLiabilities": "916677000", "cashAndShortTermInvestments": "1037291999", "commonStockSharesOutstanding": "18366000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1037291999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117914000", "profitLoss": "None", "dividendPayout": "16370027", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2758000", "operatingCashflow": "162709552", "capitalExpenditures": "97504282", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "387439148", "cashflowFromInvestment": "-97514603", "stockBasedCompensation": "11584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16370027", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22451428", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52289999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 266265000, "cost_of_revenue": 48436000, "gross_profit": 217829000, "research_and_development": null, "selling_general_admin": 28393000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133356000, "depreciation_amortisation": 41463000, "ebitda": 174819000, "interest_expense": 15442000, "interest_income": null, "other_non_operating": null, "pretax_income": 117914000, "tax_provision": null, "effective_tax_rate": null, "net_income": 117914000, "net_income_continuing_ops": 117914000, "net_income_to_common": 117914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1037291999, "short_term_investments": 120244000, "net_receivables": 38730000, "inventory": 23417000, "other_current_assets": null, "total_current_assets": 1319419000, "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": 3794511000, "total_assets": 5113930000, "short_term_debt": 283015000, "accounts_payable": 118661000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 401676000, "long_term_debt": 872076000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 916677000, "total_liabilities": 1318353000, "total_debt": 1155091000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3275222000, "total_equity": 3795577000, "shares_outstanding": 18366000, "operating_cash_flow": 162709552, "stock_based_compensation": 11584000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97504282, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97514603, "dividends_paid": 16370027, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 387439148, "free_cash_flow": 260213834, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133356000", "ebitda": "174819000", "netIncome": "117914000", "grossProfit": "217829000", "depreciation": "None", "totalRevenue": "266265000", "costOfRevenue": "48436000", "interestIncome": "3540000", "incomeBeforeTax": "117914000", "interestExpense": "15442000", "operatingIncome": "122925000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6971000", "nonInterestIncome": "None", "operatingExpenses": "94904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41463000", "sellingGeneralAndAdministrative": "28393000", "netIncomeFromContinuingOperations": "117914000" }, "balance": { "goodwill": "None", "inventory": "23417000", "commonStock": "183000", "currentDebt": "None", "investments": "None", "totalAssets": "5113930000", "longTermDebt": "872076000", "shortTermDebt": "283015000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3275222000", "totalLiabilities": "1318353000", "otherCurrentAssets": "243397000", "totalCurrentAssets": "1319419000", "currentLongTermDebt": "283015000", "longTermInvestments": "None", "shortTermInvestments": "120244000", "currentNetReceivables": "38730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3794511000", "currentAccountsPayable": "118661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3269703000", "shortLongTermDebtTotal": "1155091000", "totalShareholderEquity": "3795577000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35990000", "totalCurrentLiabilities": "401676000", "otherNonCurrentLiabilities": "41983000", "totalNonCurrentLiabilities": "916677000", "cashAndShortTermInvestments": "1037291999", "commonStockSharesOutstanding": "18366000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1037291999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117914000", "profitLoss": "None", "dividendPayout": "16370027", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2758000", "operatingCashflow": "162709552", "capitalExpenditures": "97504282", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "387439148", "cashflowFromInvestment": "-97514603", "stockBasedCompensation": "11584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16370027", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22451428", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52289999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 260730000, "cost_of_revenue": 76913000, "gross_profit": 183817000, "ebit": 140097000, "ebitda": 192036000, "pretax_income": 130649000, "tax_provision": null, "net_income": 130649000, "net_income_to_common": 130649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 596371000, "total_current_assets": 867310000, "total_assets": 4614735000, "short_term_debt": 77288000, "long_term_debt": 675242000, "total_debt": 752530000, "total_liabilities": 904146000, "total_equity": 3710589000, "shares_outstanding": 18384000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 177307555, "capital_expenditure": 97329525, "free_cash_flow": 274637080, "dividends_paid": 16508303, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247215, "ticker_id": 930, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140097000", "ebitda": "192036000", "netIncome": "130649000", "grossProfit": "183817000", "depreciation": "None", "totalRevenue": "260730000", "costOfRevenue": "76913000", "interestIncome": "3811000", "incomeBeforeTax": "130649000", "interestExpense": "9448000", "operatingIncome": "130050999", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5637000", "nonInterestIncome": "None", "operatingExpenses": "53766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51939000", "sellingGeneralAndAdministrative": "12589000", "netIncomeFromContinuingOperations": "130649000" }, "balance": { "goodwill": "None", "inventory": "20659000", "commonStock": "183000", "currentDebt": "None", "investments": "None", "totalAssets": "4614735000", "longTermDebt": "675242000", "shortTermDebt": "77288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3173856000", "totalLiabilities": "904146000", "otherCurrentAssets": "37415000", "totalCurrentAssets": "867310000", "currentLongTermDebt": "77288000", "longTermInvestments": "None", "shortTermInvestments": "116302000", "currentNetReceivables": "96563000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3747425000", "currentAccountsPayable": "23364000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3245135000", "shortLongTermDebtTotal": "752530000", "totalShareholderEquity": "3710589000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45444000", "totalCurrentLiabilities": "187876000", "otherNonCurrentLiabilities": "34420000", "totalNonCurrentLiabilities": "716270000", "cashAndShortTermInvestments": "596371000", "commonStockSharesOutstanding": "18384000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "596371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130649000", "profitLoss": "None", "dividendPayout": "16508303", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1024845", "operatingCashflow": "177307555", "capitalExpenditures": "97329525", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26560111", "cashflowFromInvestment": "-97541756", "stockBasedCompensation": "1743000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16508303", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-395015", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 260730000, "cost_of_revenue": 76913000, "gross_profit": 183817000, "research_and_development": null, "selling_general_admin": 12589000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140097000, "depreciation_amortisation": 51939000, "ebitda": 192036000, "interest_expense": 9448000, "interest_income": null, "other_non_operating": null, "pretax_income": 130649000, "tax_provision": null, "effective_tax_rate": null, "net_income": 130649000, "net_income_continuing_ops": 130649000, "net_income_to_common": 130649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 596371000, "short_term_investments": 116302000, "net_receivables": 96563000, "inventory": 20659000, "other_current_assets": null, "total_current_assets": 867310000, "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": 3747425000, "total_assets": 4614735000, "short_term_debt": 77288000, "accounts_payable": 23364000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187876000, "long_term_debt": 675242000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 716270000, "total_liabilities": 904146000, "total_debt": 752530000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3173856000, "total_equity": 3710589000, "shares_outstanding": 18384000, "operating_cash_flow": 177307555, "stock_based_compensation": 1743000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97329525, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97541756, "dividends_paid": 16508303, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26560111, "free_cash_flow": 274637080, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140097000", "ebitda": "192036000", "netIncome": "130649000", "grossProfit": "183817000", "depreciation": "None", "totalRevenue": "260730000", "costOfRevenue": "76913000", "interestIncome": "3811000", "incomeBeforeTax": "130649000", "interestExpense": "9448000", "operatingIncome": "130050999", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5637000", "nonInterestIncome": "None", "operatingExpenses": "53766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51939000", "sellingGeneralAndAdministrative": "12589000", "netIncomeFromContinuingOperations": "130649000" }, "balance": { "goodwill": "None", "inventory": "20659000", "commonStock": "183000", "currentDebt": "None", "investments": "None", "totalAssets": "4614735000", "longTermDebt": "675242000", "shortTermDebt": "77288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3173856000", "totalLiabilities": "904146000", "otherCurrentAssets": "37415000", "totalCurrentAssets": "867310000", "currentLongTermDebt": "77288000", "longTermInvestments": "None", "shortTermInvestments": "116302000", "currentNetReceivables": "96563000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3747425000", "currentAccountsPayable": "23364000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3245135000", "shortLongTermDebtTotal": "752530000", "totalShareholderEquity": "3710589000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45444000", "totalCurrentLiabilities": "187876000", "otherNonCurrentLiabilities": "34420000", "totalNonCurrentLiabilities": "716270000", "cashAndShortTermInvestments": "596371000", "commonStockSharesOutstanding": "18384000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "596371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130649000", "profitLoss": "None", "dividendPayout": "16508303", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1024845", "operatingCashflow": "177307555", "capitalExpenditures": "97329525", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26560111", "cashflowFromInvestment": "-97541756", "stockBasedCompensation": "1743000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16508303", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-395015", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 262154000, "cost_of_revenue": 108598000, "gross_profit": 153556000, "ebit": 141588000, "ebitda": 193801000, "pretax_income": 130904000, "tax_provision": null, "net_income": 130904000, "net_income_to_common": 130904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 546164000, "total_current_assets": 807442000, "total_assets": 4521160000, "short_term_debt": 37660000, "long_term_debt": 723534000, "total_debt": 761194000, "total_liabilities": 928607000, "total_equity": 3592553000, "shares_outstanding": 18396000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172718000, "capital_expenditure": 25460000, "free_cash_flow": 198178000, "dividends_paid": 16772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247216, "ticker_id": 930, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141588000", "ebitda": "193801000", "netIncome": "130904000", "grossProfit": "153556000", "depreciation": "None", "totalRevenue": "262154000", "costOfRevenue": "108598000", "interestIncome": "3661000", "incomeBeforeTax": "130904000", "interestExpense": "10684000", "operatingIncome": "125540000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7023000", "nonInterestIncome": "None", "operatingExpenses": "28016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108598000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52213000", "sellingGeneralAndAdministrative": "11206000", "netIncomeFromContinuingOperations": "130904000" }, "balance": { "goodwill": "None", "inventory": "21621000", "commonStock": "183000", "currentDebt": "None", "investments": "None", "totalAssets": "4521160000", "longTermDebt": "723534000", "shortTermDebt": "37660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3058770000", "totalLiabilities": "928607000", "otherCurrentAssets": "40212000", "totalCurrentAssets": "807442000", "currentLongTermDebt": "37660000", "longTermInvestments": "None", "shortTermInvestments": "107919000", "currentNetReceivables": "91526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3713718000", "currentAccountsPayable": "23595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3284665000", "shortLongTermDebtTotal": "761194000", "totalShareholderEquity": "3592553000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47944000", "totalCurrentLiabilities": "150718000", "otherNonCurrentLiabilities": "43198000", "totalNonCurrentLiabilities": "777889000", "cashAndShortTermInvestments": "546164000", "commonStockSharesOutstanding": "18396000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "546164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130904000", "profitLoss": "None", "dividendPayout": "16772000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5432000", "operatingCashflow": "172718000", "capitalExpenditures": "25460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46684000", "cashflowFromInvestment": "-56833000", "stockBasedCompensation": "1723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21491000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52213000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 262154000, "cost_of_revenue": 108598000, "gross_profit": 153556000, "research_and_development": null, "selling_general_admin": 11206000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141588000, "depreciation_amortisation": 52213000, "ebitda": 193801000, "interest_expense": 10684000, "interest_income": null, "other_non_operating": null, "pretax_income": 130904000, "tax_provision": null, "effective_tax_rate": null, "net_income": 130904000, "net_income_continuing_ops": 130904000, "net_income_to_common": 130904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 546164000, "short_term_investments": 107919000, "net_receivables": 91526000, "inventory": 21621000, "other_current_assets": null, "total_current_assets": 807442000, "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": 3713718000, "total_assets": 4521160000, "short_term_debt": 37660000, "accounts_payable": 23595000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150718000, "long_term_debt": 723534000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 777889000, "total_liabilities": 928607000, "total_debt": 761194000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3058770000, "total_equity": 3592553000, "shares_outstanding": 18396000, "operating_cash_flow": 172718000, "stock_based_compensation": 1723000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25460000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56833000, "dividends_paid": 16772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46684000, "free_cash_flow": 198178000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141588000", "ebitda": "193801000", "netIncome": "130904000", "grossProfit": "153556000", "depreciation": "None", "totalRevenue": "262154000", "costOfRevenue": "108598000", "interestIncome": "3661000", "incomeBeforeTax": "130904000", "interestExpense": "10684000", "operatingIncome": "125540000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7023000", "nonInterestIncome": "None", "operatingExpenses": "28016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108598000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52213000", "sellingGeneralAndAdministrative": "11206000", "netIncomeFromContinuingOperations": "130904000" }, "balance": { "goodwill": "None", "inventory": "21621000", "commonStock": "183000", "currentDebt": "None", "investments": "None", "totalAssets": "4521160000", "longTermDebt": "723534000", "shortTermDebt": "37660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3058770000", "totalLiabilities": "928607000", "otherCurrentAssets": "40212000", "totalCurrentAssets": "807442000", "currentLongTermDebt": "37660000", "longTermInvestments": "None", "shortTermInvestments": "107919000", "currentNetReceivables": "91526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3713718000", "currentAccountsPayable": "23595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3284665000", "shortLongTermDebtTotal": "761194000", "totalShareholderEquity": "3592553000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47944000", "totalCurrentLiabilities": "150718000", "otherNonCurrentLiabilities": "43198000", "totalNonCurrentLiabilities": "777889000", "cashAndShortTermInvestments": "546164000", "commonStockSharesOutstanding": "18396000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "546164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130904000", "profitLoss": "None", "dividendPayout": "16772000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5432000", "operatingCashflow": "172718000", "capitalExpenditures": "25460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46684000", "cashflowFromInvestment": "-56833000", "stockBasedCompensation": "1723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21491000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52213000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 253307000, "cost_of_revenue": 109865000, "gross_profit": 143442000, "ebit": 125150000, "ebitda": 165178000, "pretax_income": 115147000, "tax_provision": null, "net_income": 115147000, "net_income_to_common": 115147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 480543000, "total_current_assets": 705829000, "total_assets": 4438855000, "short_term_debt": 37660000, "long_term_debt": 732194000, "total_debt": 769854000, "total_liabilities": 945126000, "total_equity": 3493729000, "shares_outstanding": 18781000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 133860000, "capital_expenditure": 85690000, "free_cash_flow": 219550000, "dividends_paid": 15890000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247217, "ticker_id": 930, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125150000", "ebitda": "165178000", "netIncome": "115147000", "grossProfit": "143442000", "depreciation": "None", "totalRevenue": "253307000", "costOfRevenue": "109865000", "interestIncome": "3605000", "incomeBeforeTax": "115147000", "interestExpense": "10990000", "operatingIncome": "120250000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7385000", "nonInterestIncome": "None", "operatingExpenses": "23192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109865000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40028000", "sellingGeneralAndAdministrative": "12222000", "netIncomeFromContinuingOperations": "115147000" }, "balance": { "goodwill": "None", "inventory": "27053000", "commonStock": "186000", "currentDebt": "None", "investments": "None", "totalAssets": "4438855000", "longTermDebt": "732194000", "shortTermDebt": "37660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2943429000", "totalLiabilities": "945126000", "otherCurrentAssets": "39569000", "totalCurrentAssets": "705829000", "currentLongTermDebt": "37660000", "longTermInvestments": "None", "shortTermInvestments": "63333000", "currentNetReceivables": "95331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3733026000", "currentAccountsPayable": "32153000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3319777000", "shortLongTermDebtTotal": "769854000", "totalShareholderEquity": "3493729000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45654000", "totalCurrentLiabilities": "162552000", "otherNonCurrentLiabilities": "33318000", "totalNonCurrentLiabilities": "782574000", "cashAndShortTermInvestments": "480543000", "commonStockSharesOutstanding": "18781000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "480543000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115147000", "profitLoss": "None", "dividendPayout": "15890000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3172000", "operatingCashflow": "133860000", "capitalExpenditures": "85690000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22692000", "cashflowFromInvestment": "-84009000", "stockBasedCompensation": "1705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15890000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 253307000, "cost_of_revenue": 109865000, "gross_profit": 143442000, "research_and_development": null, "selling_general_admin": 12222000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125150000, "depreciation_amortisation": 40028000, "ebitda": 165178000, "interest_expense": 10990000, "interest_income": null, "other_non_operating": null, "pretax_income": 115147000, "tax_provision": null, "effective_tax_rate": null, "net_income": 115147000, "net_income_continuing_ops": 115147000, "net_income_to_common": 115147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 480543000, "short_term_investments": 63333000, "net_receivables": 95331000, "inventory": 27053000, "other_current_assets": null, "total_current_assets": 705829000, "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": 3733026000, "total_assets": 4438855000, "short_term_debt": 37660000, "accounts_payable": 32153000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162552000, "long_term_debt": 732194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 782574000, "total_liabilities": 945126000, "total_debt": 769854000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2943429000, "total_equity": 3493729000, "shares_outstanding": 18781000, "operating_cash_flow": 133860000, "stock_based_compensation": 1705000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85690000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84009000, "dividends_paid": 15890000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22692000, "free_cash_flow": 219550000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125150000", "ebitda": "165178000", "netIncome": "115147000", "grossProfit": "143442000", "depreciation": "None", "totalRevenue": "253307000", "costOfRevenue": "109865000", "interestIncome": "3605000", "incomeBeforeTax": "115147000", "interestExpense": "10990000", "operatingIncome": "120250000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7385000", "nonInterestIncome": "None", "operatingExpenses": "23192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109865000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40028000", "sellingGeneralAndAdministrative": "12222000", "netIncomeFromContinuingOperations": "115147000" }, "balance": { "goodwill": "None", "inventory": "27053000", "commonStock": "186000", "currentDebt": "None", "investments": "None", "totalAssets": "4438855000", "longTermDebt": "732194000", "shortTermDebt": "37660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2943429000", "totalLiabilities": "945126000", "otherCurrentAssets": "39569000", "totalCurrentAssets": "705829000", "currentLongTermDebt": "37660000", "longTermInvestments": "None", "shortTermInvestments": "63333000", "currentNetReceivables": "95331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3733026000", "currentAccountsPayable": "32153000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3319777000", "shortLongTermDebtTotal": "769854000", "totalShareholderEquity": "3493729000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45654000", "totalCurrentLiabilities": "162552000", "otherNonCurrentLiabilities": "33318000", "totalNonCurrentLiabilities": "782574000", "cashAndShortTermInvestments": "480543000", "commonStockSharesOutstanding": "18781000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "480543000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115147000", "profitLoss": "None", "dividendPayout": "15890000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3172000", "operatingCashflow": "133860000", "capitalExpenditures": "85690000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22692000", "cashflowFromInvestment": "-84009000", "stockBasedCompensation": "1705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15890000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 258179000, "cost_of_revenue": 100111000, "gross_profit": 158068000, "ebit": 100369000, "ebitda": 140744000, "pretax_income": 90427000, "tax_provision": null, "net_income": 90427000, "net_income_to_common": 90427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 453384000, "total_current_assets": 670967000, "total_assets": 4343654000, "short_term_debt": 35220000, "long_term_debt": 699563000, "total_debt": 734783000, "total_liabilities": 918854000, "total_equity": 3424800000, "shares_outstanding": 19220000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 156639000, "capital_expenditure": 78135000, "free_cash_flow": 234774000, "dividends_paid": 16320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247218, "ticker_id": 930, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100369000", "ebitda": "140744000", "netIncome": "90427000", "grossProfit": "158068000", "depreciation": "None", "totalRevenue": "258179000", "costOfRevenue": "100111000", "interestIncome": "3907000", "incomeBeforeTax": "90427000", "interestExpense": "10841000", "operatingIncome": "128788000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6934000", "nonInterestIncome": "None", "operatingExpenses": "29280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40375000", "sellingGeneralAndAdministrative": "21709000", "netIncomeFromContinuingOperations": "90427000" }, "balance": { "goodwill": "None", "inventory": "23881000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "4343654000", "longTermDebt": "699563000", "shortTermDebt": "35220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2844176000", "totalLiabilities": "918854000", "otherCurrentAssets": "40315000", "totalCurrentAssets": "670967000", "currentLongTermDebt": "35220000", "longTermInvestments": "0", "shortTermInvestments": "60850000", "currentNetReceivables": "92537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3672687000", "currentAccountsPayable": "29039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3290309000", "shortLongTermDebtTotal": "734783000", "totalShareholderEquity": "3424800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55030000", "totalCurrentLiabilities": "168954000", "otherNonCurrentLiabilities": "27436000", "totalNonCurrentLiabilities": "749900000", "cashAndShortTermInvestments": "453384000", "commonStockSharesOutstanding": "19220000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "453384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90427000", "profitLoss": "None", "dividendPayout": "16320000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-188000", "operatingCashflow": "156639000", "capitalExpenditures": "78135000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9039000", "cashflowFromInvestment": "-78552000", "stockBasedCompensation": "9811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16320000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47617000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40375000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 258179000, "cost_of_revenue": 100111000, "gross_profit": 158068000, "research_and_development": null, "selling_general_admin": 21709000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100369000, "depreciation_amortisation": 40375000, "ebitda": 140744000, "interest_expense": 10841000, "interest_income": null, "other_non_operating": null, "pretax_income": 90427000, "tax_provision": null, "effective_tax_rate": null, "net_income": 90427000, "net_income_continuing_ops": 90427000, "net_income_to_common": 90427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 453384000, "short_term_investments": 60850000, "net_receivables": 92537000, "inventory": 23881000, "other_current_assets": null, "total_current_assets": 670967000, "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": 3672687000, "total_assets": 4343654000, "short_term_debt": 35220000, "accounts_payable": 29039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168954000, "long_term_debt": 699563000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 749900000, "total_liabilities": 918854000, "total_debt": 734783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2844176000, "total_equity": 3424800000, "shares_outstanding": 19220000, "operating_cash_flow": 156639000, "stock_based_compensation": 9811000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78135000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78552000, "dividends_paid": 16320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9039000, "free_cash_flow": 234774000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100369000", "ebitda": "140744000", "netIncome": "90427000", "grossProfit": "158068000", "depreciation": "None", "totalRevenue": "258179000", "costOfRevenue": "100111000", "interestIncome": "3907000", "incomeBeforeTax": "90427000", "interestExpense": "10841000", "operatingIncome": "128788000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6934000", "nonInterestIncome": "None", "operatingExpenses": "29280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40375000", "sellingGeneralAndAdministrative": "21709000", "netIncomeFromContinuingOperations": "90427000" }, "balance": { "goodwill": "None", "inventory": "23881000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "4343654000", "longTermDebt": "699563000", "shortTermDebt": "35220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2844176000", "totalLiabilities": "918854000", "otherCurrentAssets": "40315000", "totalCurrentAssets": "670967000", "currentLongTermDebt": "35220000", "longTermInvestments": "0", "shortTermInvestments": "60850000", "currentNetReceivables": "92537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3672687000", "currentAccountsPayable": "29039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3290309000", "shortLongTermDebtTotal": "734783000", "totalShareholderEquity": "3424800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55030000", "totalCurrentLiabilities": "168954000", "otherNonCurrentLiabilities": "27436000", "totalNonCurrentLiabilities": "749900000", "cashAndShortTermInvestments": "453384000", "commonStockSharesOutstanding": "19220000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "453384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90427000", "profitLoss": "None", "dividendPayout": "16320000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-188000", "operatingCashflow": "156639000", "capitalExpenditures": "78135000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9039000", "cashflowFromInvestment": "-78552000", "stockBasedCompensation": "9811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16320000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47617000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40375000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 256176000, "cost_of_revenue": 105591000, "gross_profit": 150585000, "ebit": 131009000, "ebitda": 169735000, "pretax_income": 122996000, "tax_provision": null, "net_income": 122996000, "net_income_to_common": 122996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384336000, "total_current_assets": 629985000, "total_assets": 4253818000, "short_term_debt": 31720000, "long_term_debt": 647276000, "total_debt": 678996000, "total_liabilities": 867378000, "total_equity": 3386440000, "shares_outstanding": 19517000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 157544000, "capital_expenditure": 239353000, "free_cash_flow": 396897000, "dividends_paid": 15476000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247220, "ticker_id": 930, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131009000", "ebitda": "169735000", "netIncome": "122996000", "grossProfit": "150585000", "depreciation": "None", "totalRevenue": "256176000", "costOfRevenue": "105591000", "interestIncome": "3124000", "incomeBeforeTax": "122996000", "interestExpense": "8957000", "operatingIncome": "131679000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5833000", "nonInterestIncome": "None", "operatingExpenses": "18906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38726000", "sellingGeneralAndAdministrative": "10978000", "netIncomeFromContinuingOperations": "122996000" }, "balance": { "goodwill": "None", "inventory": "23693000", "commonStock": "193000", "currentDebt": "None", "investments": "None", "totalAssets": "4253818000", "longTermDebt": "647276000", "shortTermDebt": "31720000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2770070000", "totalLiabilities": "867378000", "otherCurrentAssets": "38259000", "totalCurrentAssets": "629985000", "currentLongTermDebt": "31720000", "longTermInvestments": "0", "shortTermInvestments": "96423000", "currentNetReceivables": "87274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3623833000", "currentAccountsPayable": "24820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3215293000", "shortLongTermDebtTotal": "678996000", "totalShareholderEquity": "3386440000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45213000", "totalCurrentLiabilities": "160407000", "otherNonCurrentLiabilities": "29996000", "totalNonCurrentLiabilities": "706971000", "cashAndShortTermInvestments": "384336000", "commonStockSharesOutstanding": "19517000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "384336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122996000", "profitLoss": "None", "dividendPayout": "15476000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1784000", "operatingCashflow": "157544000", "capitalExpenditures": "239353000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95367000", "cashflowFromInvestment": "-241021000", "stockBasedCompensation": "1594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15476000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38726000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 256176000, "cost_of_revenue": 105591000, "gross_profit": 150585000, "research_and_development": null, "selling_general_admin": 10978000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131009000, "depreciation_amortisation": 38726000, "ebitda": 169735000, "interest_expense": 8957000, "interest_income": null, "other_non_operating": null, "pretax_income": 122996000, "tax_provision": null, "effective_tax_rate": null, "net_income": 122996000, "net_income_continuing_ops": 122996000, "net_income_to_common": 122996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 384336000, "short_term_investments": 96423000, "net_receivables": 87274000, "inventory": 23693000, "other_current_assets": null, "total_current_assets": 629985000, "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": 3623833000, "total_assets": 4253818000, "short_term_debt": 31720000, "accounts_payable": 24820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 160407000, "long_term_debt": 647276000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 706971000, "total_liabilities": 867378000, "total_debt": 678996000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2770070000, "total_equity": 3386440000, "shares_outstanding": 19517000, "operating_cash_flow": 157544000, "stock_based_compensation": 1594000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 239353000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -241021000, "dividends_paid": 15476000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95367000, "free_cash_flow": 396897000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131009000", "ebitda": "169735000", "netIncome": "122996000", "grossProfit": "150585000", "depreciation": "None", "totalRevenue": "256176000", "costOfRevenue": "105591000", "interestIncome": "3124000", "incomeBeforeTax": "122996000", "interestExpense": "8957000", "operatingIncome": "131679000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5833000", "nonInterestIncome": "None", "operatingExpenses": "18906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38726000", "sellingGeneralAndAdministrative": "10978000", "netIncomeFromContinuingOperations": "122996000" }, "balance": { "goodwill": "None", "inventory": "23693000", "commonStock": "193000", "currentDebt": "None", "investments": "None", "totalAssets": "4253818000", "longTermDebt": "647276000", "shortTermDebt": "31720000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2770070000", "totalLiabilities": "867378000", "otherCurrentAssets": "38259000", "totalCurrentAssets": "629985000", "currentLongTermDebt": "31720000", "longTermInvestments": "0", "shortTermInvestments": "96423000", "currentNetReceivables": "87274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3623833000", "currentAccountsPayable": "24820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3215293000", "shortLongTermDebtTotal": "678996000", "totalShareholderEquity": "3386440000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45213000", "totalCurrentLiabilities": "160407000", "otherNonCurrentLiabilities": "29996000", "totalNonCurrentLiabilities": "706971000", "cashAndShortTermInvestments": "384336000", "commonStockSharesOutstanding": "19517000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "384336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122996000", "profitLoss": "None", "dividendPayout": "15476000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1784000", "operatingCashflow": "157544000", "capitalExpenditures": "239353000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95367000", "cashflowFromInvestment": "-241021000", "stockBasedCompensation": "1594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15476000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38726000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 246306000, "cost_of_revenue": 95148000, "gross_profit": 151158000, "ebit": 146258000, "ebitda": 180602000, "pretax_income": 141152000, "tax_provision": null, "net_income": 141152000, "net_income_to_common": 141152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372446000, "total_current_assets": 618119000, "total_assets": 4046357000, "short_term_debt": 25160000, "long_term_debt": 544543000, "total_debt": 569703000, "total_liabilities": 769139000, "total_equity": 3277218000, "shares_outstanding": 19520000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 154275000, "capital_expenditure": 217728000, "free_cash_flow": 372003000, "dividends_paid": 15476000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247221, "ticker_id": 930, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146258000", "ebitda": "180602000", "netIncome": "141152000", "grossProfit": "151158000", "depreciation": "None", "totalRevenue": "246306000", "costOfRevenue": "95148000", "interestIncome": "2923000", "incomeBeforeTax": "141152000", "interestExpense": "5106000", "operatingIncome": "139983000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3051000", "nonInterestIncome": "None", "operatingExpenses": "11175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34344000", "sellingGeneralAndAdministrative": "11297000", "netIncomeFromContinuingOperations": "141152000" }, "balance": { "goodwill": "None", "inventory": "21909000", "commonStock": "193000", "currentDebt": "None", "investments": "None", "totalAssets": "4046357000", "longTermDebt": "544543000", "shortTermDebt": "25160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2662550000", "totalLiabilities": "769139000", "otherCurrentAssets": "40591000", "totalCurrentAssets": "618119000", "currentLongTermDebt": "25160000", "longTermInvestments": "64000", "shortTermInvestments": "99232000", "currentNetReceivables": "83941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3428238000", "currentAccountsPayable": "23565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "569703000", "totalShareholderEquity": "3277218000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47495000", "totalCurrentLiabilities": "147748000", "otherNonCurrentLiabilities": "38095000", "totalNonCurrentLiabilities": "621391000", "cashAndShortTermInvestments": "372446000", "commonStockSharesOutstanding": "19520000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "372446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141152000", "profitLoss": "None", "dividendPayout": "15476000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1706000", "operatingCashflow": "154275000", "capitalExpenditures": "217728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101650000", "cashflowFromInvestment": "-207805000", "stockBasedCompensation": "1577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15476000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1094000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 246306000, "cost_of_revenue": 95148000, "gross_profit": 151158000, "research_and_development": null, "selling_general_admin": 11297000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146258000, "depreciation_amortisation": 34344000, "ebitda": 180602000, "interest_expense": 5106000, "interest_income": null, "other_non_operating": null, "pretax_income": 141152000, "tax_provision": null, "effective_tax_rate": null, "net_income": 141152000, "net_income_continuing_ops": 141152000, "net_income_to_common": 141152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 372446000, "short_term_investments": 99232000, "net_receivables": 83941000, "inventory": 21909000, "other_current_assets": null, "total_current_assets": 618119000, "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": 3428238000, "total_assets": 4046357000, "short_term_debt": 25160000, "accounts_payable": 23565000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147748000, "long_term_debt": 544543000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 621391000, "total_liabilities": 769139000, "total_debt": 569703000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2662550000, "total_equity": 3277218000, "shares_outstanding": 19520000, "operating_cash_flow": 154275000, "stock_based_compensation": 1577000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 217728000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207805000, "dividends_paid": 15476000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 101650000, "free_cash_flow": 372003000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146258000", "ebitda": "180602000", "netIncome": "141152000", "grossProfit": "151158000", "depreciation": "None", "totalRevenue": "246306000", "costOfRevenue": "95148000", "interestIncome": "2923000", "incomeBeforeTax": "141152000", "interestExpense": "5106000", "operatingIncome": "139983000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3051000", "nonInterestIncome": "None", "operatingExpenses": "11175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34344000", "sellingGeneralAndAdministrative": "11297000", "netIncomeFromContinuingOperations": "141152000" }, "balance": { "goodwill": "None", "inventory": "21909000", "commonStock": "193000", "currentDebt": "None", "investments": "None", "totalAssets": "4046357000", "longTermDebt": "544543000", "shortTermDebt": "25160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2662550000", "totalLiabilities": "769139000", "otherCurrentAssets": "40591000", "totalCurrentAssets": "618119000", "currentLongTermDebt": "25160000", "longTermInvestments": "64000", "shortTermInvestments": "99232000", "currentNetReceivables": "83941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3428238000", "currentAccountsPayable": "23565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "569703000", "totalShareholderEquity": "3277218000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47495000", "totalCurrentLiabilities": "147748000", "otherNonCurrentLiabilities": "38095000", "totalNonCurrentLiabilities": "621391000", "cashAndShortTermInvestments": "372446000", "commonStockSharesOutstanding": "19520000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "372446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141152000", "profitLoss": "None", "dividendPayout": "15476000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1706000", "operatingCashflow": "154275000", "capitalExpenditures": "217728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101650000", "cashflowFromInvestment": "-207805000", "stockBasedCompensation": "1577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15476000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1094000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 253449000, "cost_of_revenue": 97319000, "gross_profit": 156130000, "ebit": 153622000, "ebitda": 183987000, "pretax_income": 150498000, "tax_provision": 1, "net_income": 150498000, "net_income_to_common": 150498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 324326000, "total_current_assets": 563131000, "total_assets": 3809750000, "short_term_debt": 20495000, "long_term_debt": 431491000, "total_debt": 451986000, "total_liabilities": 659860000, "total_equity": 3149890000, "shares_outstanding": 19584000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 153292000, "capital_expenditure": 124127000, "free_cash_flow": 277419000, "dividends_paid": 15535000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247222, "ticker_id": 930, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "153622000", "ebitda": "183987000", "netIncome": "150498000", "grossProfit": "156130000", "depreciation": "None", "totalRevenue": "253449000", "costOfRevenue": "97319000", "interestIncome": "2936000", "incomeBeforeTax": "150498000", "interestExpense": "4006000", "operatingIncome": "140434000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1", "reportedCurrency": "USD", "netInterestIncome": "-1070000", "nonInterestIncome": "None", "operatingExpenses": "15696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30365000", "sellingGeneralAndAdministrative": "10244000", "netIncomeFromContinuingOperations": "150498000" }, "balance": { "goodwill": "None", "inventory": "20097000", "commonStock": "194000", "currentDebt": "None", "investments": "None", "totalAssets": "3809750000", "longTermDebt": "431491000", "shortTermDebt": "20495000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2536875000", "totalLiabilities": "659860000", "otherCurrentAssets": "41681000", "totalCurrentAssets": "563131000", "currentLongTermDebt": "20495000", "longTermInvestments": "161000", "shortTermInvestments": "97007000", "currentNetReceivables": "80020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3246619000", "currentAccountsPayable": "22250000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "451986000", "totalShareholderEquity": "3149890000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47235000", "totalCurrentLiabilities": "144822000", "otherNonCurrentLiabilities": "34272000", "totalNonCurrentLiabilities": "515038000", "cashAndShortTermInvestments": "324326000", "commonStockSharesOutstanding": "19584000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "324326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150498000", "profitLoss": "None", "dividendPayout": "15535000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4308000", "operatingCashflow": "153292000", "capitalExpenditures": "124127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22636000", "cashflowFromInvestment": "-123411000", "stockBasedCompensation": "1576000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15535000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4129000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 253449000, "cost_of_revenue": 97319000, "gross_profit": 156130000, "research_and_development": null, "selling_general_admin": 10244000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153622000, "depreciation_amortisation": 30365000, "ebitda": 183987000, "interest_expense": 4006000, "interest_income": null, "other_non_operating": null, "pretax_income": 150498000, "tax_provision": 1, "effective_tax_rate": null, "net_income": 150498000, "net_income_continuing_ops": 150498000, "net_income_to_common": 150498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 324326000, "short_term_investments": 97007000, "net_receivables": 80020000, "inventory": 20097000, "other_current_assets": null, "total_current_assets": 563131000, "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": 3246619000, "total_assets": 3809750000, "short_term_debt": 20495000, "accounts_payable": 22250000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144822000, "long_term_debt": 431491000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 515038000, "total_liabilities": 659860000, "total_debt": 451986000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2536875000, "total_equity": 3149890000, "shares_outstanding": 19584000, "operating_cash_flow": 153292000, "stock_based_compensation": 1576000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124127000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -123411000, "dividends_paid": 15535000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22636000, "free_cash_flow": 277419000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "153622000", "ebitda": "183987000", "netIncome": "150498000", "grossProfit": "156130000", "depreciation": "None", "totalRevenue": "253449000", "costOfRevenue": "97319000", "interestIncome": "2936000", "incomeBeforeTax": "150498000", "interestExpense": "4006000", "operatingIncome": "140434000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1", "reportedCurrency": "USD", "netInterestIncome": "-1070000", "nonInterestIncome": "None", "operatingExpenses": "15696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30365000", "sellingGeneralAndAdministrative": "10244000", "netIncomeFromContinuingOperations": "150498000" }, "balance": { "goodwill": "None", "inventory": "20097000", "commonStock": "194000", "currentDebt": "None", "investments": "None", "totalAssets": "3809750000", "longTermDebt": "431491000", "shortTermDebt": "20495000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2536875000", "totalLiabilities": "659860000", "otherCurrentAssets": "41681000", "totalCurrentAssets": "563131000", "currentLongTermDebt": "20495000", "longTermInvestments": "161000", "shortTermInvestments": "97007000", "currentNetReceivables": "80020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3246619000", "currentAccountsPayable": "22250000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "451986000", "totalShareholderEquity": "3149890000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47235000", "totalCurrentLiabilities": "144822000", "otherNonCurrentLiabilities": "34272000", "totalNonCurrentLiabilities": "515038000", "cashAndShortTermInvestments": "324326000", "commonStockSharesOutstanding": "19584000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "324326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150498000", "profitLoss": "None", "dividendPayout": "15535000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4308000", "operatingCashflow": "153292000", "capitalExpenditures": "124127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22636000", "cashflowFromInvestment": "-123411000", "stockBasedCompensation": "1576000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15535000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4129000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 249315000, "cost_of_revenue": 89415000, "gross_profit": 159900000, "ebit": 153475000, "ebitda": 182582000, "pretax_income": 149921000, "tax_provision": 141000, "net_income": 149921000, "net_income_to_common": 149921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271809000, "total_current_assets": 501770000, "total_assets": 3661136000, "short_term_debt": 21300000, "long_term_debt": 382874000, "total_debt": 404174000, "total_liabilities": 644819000, "total_equity": 3016317000, "shares_outstanding": 19461000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 140273505, "capital_expenditure": 137703511, "free_cash_flow": 277977016, "dividends_paid": 14909450, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247223, "ticker_id": 930, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "153475000", "ebitda": "182582000", "netIncome": "149921000", "grossProfit": "159900000", "depreciation": "None", "totalRevenue": "249315000", "costOfRevenue": "89415000", "interestIncome": "2723000", "incomeBeforeTax": "149921000", "interestExpense": "4470000", "operatingIncome": "131969000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "141000", "reportedCurrency": "USD", "netInterestIncome": "-1747000", "nonInterestIncome": "None", "operatingExpenses": "27931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29107000", "sellingGeneralAndAdministrative": "22377000", "netIncomeFromContinuingOperations": "149921000" }, "balance": { "goodwill": "None", "inventory": "24511000", "commonStock": "194000", "currentDebt": "None", "investments": "None", "totalAssets": "3661136000", "longTermDebt": "382874000", "shortTermDebt": "21300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2401912000", "totalLiabilities": "644819000", "otherCurrentAssets": "46033000", "totalCurrentAssets": "501770000", "currentLongTermDebt": "21300000", "longTermInvestments": "270000", "shortTermInvestments": "86029000", "currentNetReceivables": "73388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3159366000", "currentAccountsPayable": "22820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "404174000", "totalShareholderEquity": "3016317000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "60217000", "totalCurrentLiabilities": "168160000", "otherNonCurrentLiabilities": "33651000", "totalNonCurrentLiabilities": "476659000", "cashAndShortTermInvestments": "271809000", "commonStockSharesOutstanding": "19461000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "271809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149921000", "profitLoss": "None", "dividendPayout": "14909450", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7630757", "operatingCashflow": "140273505", "capitalExpenditures": "137703511", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38178118", "cashflowFromInvestment": "-136857975", "stockBasedCompensation": "12680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14909450", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18276000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 249315000, "cost_of_revenue": 89415000, "gross_profit": 159900000, "research_and_development": null, "selling_general_admin": 22377000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153475000, "depreciation_amortisation": 29107000, "ebitda": 182582000, "interest_expense": 4470000, "interest_income": null, "other_non_operating": null, "pretax_income": 149921000, "tax_provision": 141000, "effective_tax_rate": null, "net_income": 149921000, "net_income_continuing_ops": 149921000, "net_income_to_common": 149921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271809000, "short_term_investments": 86029000, "net_receivables": 73388000, "inventory": 24511000, "other_current_assets": null, "total_current_assets": 501770000, "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": 3159366000, "total_assets": 3661136000, "short_term_debt": 21300000, "accounts_payable": 22820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168160000, "long_term_debt": 382874000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 476659000, "total_liabilities": 644819000, "total_debt": 404174000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2401912000, "total_equity": 3016317000, "shares_outstanding": 19461000, "operating_cash_flow": 140273505, "stock_based_compensation": 12680000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137703511, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136857975, "dividends_paid": 14909450, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38178118, "free_cash_flow": 277977016, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "153475000", "ebitda": "182582000", "netIncome": "149921000", "grossProfit": "159900000", "depreciation": "None", "totalRevenue": "249315000", "costOfRevenue": "89415000", "interestIncome": "2723000", "incomeBeforeTax": "149921000", "interestExpense": "4470000", "operatingIncome": "131969000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "141000", "reportedCurrency": "USD", "netInterestIncome": "-1747000", "nonInterestIncome": "None", "operatingExpenses": "27931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29107000", "sellingGeneralAndAdministrative": "22377000", "netIncomeFromContinuingOperations": "149921000" }, "balance": { "goodwill": "None", "inventory": "24511000", "commonStock": "194000", "currentDebt": "None", "investments": "None", "totalAssets": "3661136000", "longTermDebt": "382874000", "shortTermDebt": "21300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2401912000", "totalLiabilities": "644819000", "otherCurrentAssets": "46033000", "totalCurrentAssets": "501770000", "currentLongTermDebt": "21300000", "longTermInvestments": "270000", "shortTermInvestments": "86029000", "currentNetReceivables": "73388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3159366000", "currentAccountsPayable": "22820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "404174000", "totalShareholderEquity": "3016317000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "60217000", "totalCurrentLiabilities": "168160000", "otherNonCurrentLiabilities": "33651000", "totalNonCurrentLiabilities": "476659000", "cashAndShortTermInvestments": "271809000", "commonStockSharesOutstanding": "19461000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "271809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149921000", "profitLoss": "None", "dividendPayout": "14909450", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7630757", "operatingCashflow": "140273505", "capitalExpenditures": "137703511", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38178118", "cashflowFromInvestment": "-136857975", "stockBasedCompensation": "12680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14909450", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18276000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 239215000, "cost_of_revenue": 80778000, "gross_profit": 158437000, "ebit": 137462000, "ebitda": 165371000, "pretax_income": 133156000, "tax_provision": 2663000, "net_income": 133156000, "net_income_to_common": 133156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306290000, "total_current_assets": 498197000, "total_assets": 3553939000, "short_term_debt": 24400000, "long_term_debt": 386222000, "total_debt": 410622000, "total_liabilities": 661566000, "total_equity": 2892373000, "shares_outstanding": 19693000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 149506000, "capital_expenditure": 98274000, "free_cash_flow": 247780000, "dividends_paid": 14802000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247225, "ticker_id": 930, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137462000", "ebitda": "165371000", "netIncome": "133156000", "grossProfit": "158437000", "depreciation": "None", "totalRevenue": "239215000", "costOfRevenue": "80778000", "interestIncome": "12322000", "incomeBeforeTax": "133156000", "interestExpense": "5542000", "operatingIncome": "146595000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2663000", "reportedCurrency": "USD", "netInterestIncome": "-2451000", "nonInterestIncome": "None", "operatingExpenses": "11842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27909000", "sellingGeneralAndAdministrative": "7070000", "netIncomeFromContinuingOperations": "133156000" }, "balance": { "goodwill": "None", "inventory": "16831000", "commonStock": "195000", "currentDebt": "None", "investments": "None", "totalAssets": "3553939000", "longTermDebt": "386222000", "shortTermDebt": "24400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2267526000", "totalLiabilities": "661566000", "otherCurrentAssets": "48562000", "totalCurrentAssets": "498197000", "currentLongTermDebt": "24400000", "longTermInvestments": "411000", "shortTermInvestments": "65267000", "currentNetReceivables": "61247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3055742000", "currentAccountsPayable": "18104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2652958000", "shortLongTermDebtTotal": "410622000", "totalShareholderEquity": "2892373000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "54106000", "totalCurrentLiabilities": "173081000", "otherNonCurrentLiabilities": "31030000", "totalNonCurrentLiabilities": "488485000", "cashAndShortTermInvestments": "306290000", "commonStockSharesOutstanding": "19693000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "306290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133156000", "profitLoss": "None", "dividendPayout": "14802000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-809000", "operatingCashflow": "149506000", "capitalExpenditures": "98274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38273000", "cashflowFromInvestment": "-198551000", "stockBasedCompensation": "12680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14802000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27909000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 239215000, "cost_of_revenue": 80778000, "gross_profit": 158437000, "research_and_development": null, "selling_general_admin": 7070000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137462000, "depreciation_amortisation": 27909000, "ebitda": 165371000, "interest_expense": 5542000, "interest_income": null, "other_non_operating": null, "pretax_income": 133156000, "tax_provision": 2663000, "effective_tax_rate": null, "net_income": 133156000, "net_income_continuing_ops": 133156000, "net_income_to_common": 133156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306290000, "short_term_investments": 65267000, "net_receivables": 61247000, "inventory": 16831000, "other_current_assets": null, "total_current_assets": 498197000, "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": 3055742000, "total_assets": 3553939000, "short_term_debt": 24400000, "accounts_payable": 18104000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173081000, "long_term_debt": 386222000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 488485000, "total_liabilities": 661566000, "total_debt": 410622000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2267526000, "total_equity": 2892373000, "shares_outstanding": 19693000, "operating_cash_flow": 149506000, "stock_based_compensation": 12680000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98274000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -198551000, "dividends_paid": 14802000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38273000, "free_cash_flow": 247780000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137462000", "ebitda": "165371000", "netIncome": "133156000", "grossProfit": "158437000", "depreciation": "None", "totalRevenue": "239215000", "costOfRevenue": "80778000", "interestIncome": "12322000", "incomeBeforeTax": "133156000", "interestExpense": "5542000", "operatingIncome": "146595000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2663000", "reportedCurrency": "USD", "netInterestIncome": "-2451000", "nonInterestIncome": "None", "operatingExpenses": "11842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27909000", "sellingGeneralAndAdministrative": "7070000", "netIncomeFromContinuingOperations": "133156000" }, "balance": { "goodwill": "None", "inventory": "16831000", "commonStock": "195000", "currentDebt": "None", "investments": "None", "totalAssets": "3553939000", "longTermDebt": "386222000", "shortTermDebt": "24400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2267526000", "totalLiabilities": "661566000", "otherCurrentAssets": "48562000", "totalCurrentAssets": "498197000", "currentLongTermDebt": "24400000", "longTermInvestments": "411000", "shortTermInvestments": "65267000", "currentNetReceivables": "61247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3055742000", "currentAccountsPayable": "18104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2652958000", "shortLongTermDebtTotal": "410622000", "totalShareholderEquity": "2892373000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "54106000", "totalCurrentLiabilities": "173081000", "otherNonCurrentLiabilities": "31030000", "totalNonCurrentLiabilities": "488485000", "cashAndShortTermInvestments": "306290000", "commonStockSharesOutstanding": "19693000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "306290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133156000", "profitLoss": "None", "dividendPayout": "14802000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-809000", "operatingCashflow": "149506000", "capitalExpenditures": "98274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38273000", "cashflowFromInvestment": "-198551000", "stockBasedCompensation": "12680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14802000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27909000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "income_statement": { "revenue": 241479000, "cost_of_revenue": 82170000, "gross_profit": 159309000, "ebit": 152902000, "ebitda": 178958000, "pretax_income": 147021000, "tax_provision": 5437000, "net_income": 147021000, "net_income_to_common": 147021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293331000, "total_current_assets": 487783000, "total_assets": 3484432000, "short_term_debt": 27500000, "long_term_debt": 389564000, "total_debt": 417064000, "total_liabilities": 694950000, "total_equity": 2789482000, "shares_outstanding": 20081000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 153012000, "capital_expenditure": 24048000, "free_cash_flow": 177060000, "dividends_paid": 15099000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247226, "ticker_id": 930, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:31.780403+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "152902000", "ebitda": "178958000", "netIncome": "147021000", "grossProfit": "159309000", "depreciation": "None", "totalRevenue": "241479000", "costOfRevenue": "82170000", "interestIncome": "3596000", "incomeBeforeTax": "147021000", "interestExpense": "7027000", "operatingIncome": "147615000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5437000", "reportedCurrency": "USD", "netInterestIncome": "-3431000", "nonInterestIncome": "None", "operatingExpenses": "11694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82170000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26056000", "sellingGeneralAndAdministrative": "7192000", "netIncomeFromContinuingOperations": "147021000" }, "balance": { "goodwill": "None", "inventory": "16022000", "commonStock": "197000", "currentDebt": "None", "investments": "None", "totalAssets": "3484432000", "longTermDebt": "389564000", "shortTermDebt": "27500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2149172000", "totalLiabilities": "694950000", "otherCurrentAssets": "137427000", "totalCurrentAssets": "487783000", "currentLongTermDebt": "27500000", "longTermInvestments": "937000", "shortTermInvestments": "74600000", "currentNetReceivables": "41003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2996649000", "currentAccountsPayable": "17533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2661976000", "shortLongTermDebtTotal": "417064000", "totalShareholderEquity": "2789482000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "50127000", "totalCurrentLiabilities": "185072000", "otherNonCurrentLiabilities": "37981000", "totalNonCurrentLiabilities": "509878000", "cashAndShortTermInvestments": "293331000", "commonStockSharesOutstanding": "20081000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "293331000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147021000", "profitLoss": "None", "dividendPayout": "15099000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-330000", "operatingCashflow": "153012000", "capitalExpenditures": "24048000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125069000", "cashflowFromInvestment": "-100277000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15099000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26056000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 241479000, "cost_of_revenue": 82170000, "gross_profit": 159309000, "research_and_development": null, "selling_general_admin": 7192000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152902000, "depreciation_amortisation": 26056000, "ebitda": 178958000, "interest_expense": 7027000, "interest_income": null, "other_non_operating": null, "pretax_income": 147021000, "tax_provision": 5437000, "effective_tax_rate": null, "net_income": 147021000, "net_income_continuing_ops": 147021000, "net_income_to_common": 147021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293331000, "short_term_investments": 74600000, "net_receivables": 41003000, "inventory": 16022000, "other_current_assets": null, "total_current_assets": 487783000, "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": 2996649000, "total_assets": 3484432000, "short_term_debt": 27500000, "accounts_payable": 17533000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185072000, "long_term_debt": 389564000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 509878000, "total_liabilities": 694950000, "total_debt": 417064000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2149172000, "total_equity": 2789482000, "shares_outstanding": 20081000, "operating_cash_flow": 153012000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24048000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100277000, "dividends_paid": 15099000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125069000, "free_cash_flow": 177060000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "152902000", "ebitda": "178958000", "netIncome": "147021000", "grossProfit": "159309000", "depreciation": "None", "totalRevenue": "241479000", "costOfRevenue": "82170000", "interestIncome": "3596000", "incomeBeforeTax": "147021000", "interestExpense": "7027000", "operatingIncome": "147615000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5437000", "reportedCurrency": "USD", "netInterestIncome": "-3431000", "nonInterestIncome": "None", "operatingExpenses": "11694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82170000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26056000", "sellingGeneralAndAdministrative": "7192000", "netIncomeFromContinuingOperations": "147021000" }, "balance": { "goodwill": "None", "inventory": "16022000", "commonStock": "197000", "currentDebt": "None", "investments": "None", "totalAssets": "3484432000", "longTermDebt": "389564000", "shortTermDebt": "27500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2149172000", "totalLiabilities": "694950000", "otherCurrentAssets": "137427000", "totalCurrentAssets": "487783000", "currentLongTermDebt": "27500000", "longTermInvestments": "937000", "shortTermInvestments": "74600000", "currentNetReceivables": "41003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2996649000", "currentAccountsPayable": "17533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2661976000", "shortLongTermDebtTotal": "417064000", "totalShareholderEquity": "2789482000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "50127000", "totalCurrentLiabilities": "185072000", "otherNonCurrentLiabilities": "37981000", "totalNonCurrentLiabilities": "509878000", "cashAndShortTermInvestments": "293331000", "commonStockSharesOutstanding": "20081000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "293331000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147021000", "profitLoss": "None", "dividendPayout": "15099000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-330000", "operatingCashflow": "153012000", "capitalExpenditures": "24048000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125069000", "cashflowFromInvestment": "-100277000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15099000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26056000", "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/", "rank_field": "-eps_growth_5y_cagr" }, { "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": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }