{ "ticker": { "uuid": "741cc6e7-0c31-4cb6-876c-522217fded89", "symbol": "TXNM", "name": "TXNM Energy, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/741cc6e7-0c31-4cb6-876c-522217fded89/", "api_url": "https://sharemaestro.com/factors/api/tickers/741cc6e7-0c31-4cb6-876c-522217fded89/" }, "ticker_metadata": { "id": 4075, "uuid": "741cc6e7-0c31-4cb6-876c-522217fded89", "symbol": "TXNM", "name": "TXNM Energy, Inc.", "asset_type": "equity", "market_cap": 6554977000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Electric", "sector": "Utilities", "description": "TXNM Energy, Inc., provides electricity and electric services in the United States. The company is headquartered in Albuquerque, New Mexico.", "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": "741cc6e7-0c31-4cb6-876c-522217fded89", "symbol": "TXNM", "name": "TXNM Energy, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/741cc6e7-0c31-4cb6-876c-522217fded89/", "api_url": "https://sharemaestro.com/factors/api/tickers/741cc6e7-0c31-4cb6-876c-522217fded89/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.12, "value": 0.3, "quality": 0.32, "momentum": 0.28, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 59.33, "market_cap": 5528310070, "pe_ratio": 37.6834, "earnings_yield": 0.0265, "ebitda_to_ev": 0.0847, "shareholder_yield": 0.031, "roe": 0.0423, "piotroski_f_score": 5, "momentum_12_1": 0.0696, "volatility_252d": 0.0355 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:46.646633+00:00", "batch_id": "" }, "size": { "price_close": 59.33, "market_cap": 5528310070, "market_cap_usd": 5528310070, "enterprise_value": 11208790070, "shares_outstanding": 93179000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 37.6834, "pb_ratio": 1.5955, "ptbv_ratio": 1.7348, "ps_ratio": 2.5269, "pcf_ratio": 9.2692, "pfcf_ratio": 3.1367, "ev_ebitda": 11.81, "ev_ebit": 21.8784, "ev_sales": 5.1233, "ev_fcf": 6.3598, "earnings_yield": 0.0265, "fcf_yield": 0.1572, "price_to_sales": 2.5269, "price_to_book": 1.5955, "price_to_cashflow": 9.2692, "ebitda_to_ev": 0.0847, "sales_yield": 0.1952 }, "yield": { "dividend_yield": 0.031, "buyback_yield": 0, "shareholder_yield": 0.031, "debt_paydown_yield": null, "total_yield": 0.031 }, "quality": { "gross_margin": 0.3847, "operating_margin": 0.2342, "net_margin": 0.0671, "ebitda_margin": 0.4338, "fcf_margin": 0.8056, "roe": 0.0423, "roa": 0.0121, "roic": 0.0531, "roc_greenblatt": null, "asset_turnover": 0.1802, "cash_conversion": 12.0135, "accruals_ratio": -0.037, "sbc_to_revenue": 0.005, "piotroski_f_score": 5, "altman_z_score": 0.7541, "earnings_stability_5y": 1.2829, "revenue_stability_5y": 0.1613, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0693, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.4858, "net_debt_to_ebitda": 5.9852, "debt_to_assets": 0.4684, "interest_coverage": 1.519, "current_ratio": 0.5496, "quick_ratio": 0.3644, "net_debt": 5680480000, "local_beta": 0, "volatility_252d": 0.0355, "volatility_60d": 0.0805, "max_drawdown_12m": -0.0204, "risk_adjusted_momentum": 1.9639 }, "growth": { "revenue_growth_1y": 0.0846, "revenue_growth_3y_cagr": -0.0126, "revenue_growth_5y_cagr": 0.073, "eps_growth_1y": -0.2823, "eps_growth_3y_cagr": -0.0381, "eps_growth_5y_cagr": -0.0267, "fcf_growth_1y": -0.051, "book_value_growth_1y": 0.2989, "revenue_growth": 0.0846, "earnings_growth": -0.2823 }, "momentum": { "price_return_1m": 0.0058, "price_return_3m": 0.0149, "price_return_6m": 0.0336, "price_return_9m": 0.0659, "price_return_12m": 0.0758, "price_return_12m_ex1m": 0.0696, "momentum_6m": 0.0336, "momentum_12m": 0.0758, "momentum_12_1": 0.0696, "distance_from_52w_high": -0.0024, "distance_from_52w_low": 0.0852, "relative_strength": -0.0242 }, "raw_ttm": { "revenue_ttm": 2187796000, "gross_profit_ttm": 841664000, "ebit_ttm": 512322000, "ebitda_ttm": 949094000, "net_income_ttm": 146704000, "eps_diluted_ttm": 1.5744, "operating_cash_flow_ttm": 596420000, "capital_expenditure_ttm": 1166014000, "fcf_ttm": 1762434000, "dividends_paid_ttm": 171633000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 337286000, "cash_and_equivalents": 5620000, "total_current_assets": 562219000, "total_current_liabilities": 1022905000, "net_ppe": null, "total_assets": 12138370000, "total_debt": 5686100000, "total_equity": 3464955000, "net_working_capital": 107363000, "book_value_per_share": 37.186, "retained_earnings": 823867000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3186658000, "tangible_book_per_share": 34.1993 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 78, "rank_pb": 41, "rank_ptbv": 37, "rank_ps": 57, "rank_pcf": 40, "rank_ev_ebitda": 49, "rank_ev_ebit": 72, "rank_earnings_yield": 78, "rank_fcf_yield": 23, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 62, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 59, "rank_fcf_margin": 7, "rank_piotroski": 63, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 80, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 55 }, "composites": { "value_composite": 70, "quality_composite": 68, "momentum_composite": 72, "growth_composite": 93, "yield_composite": 17, "svqf_composite": 89, "vc1_composite": 70, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.3098, "os_score": 0.12, "value_percentile": 0.3, "quality_percentile": 0.32, "momentum_percentile": 0.28, "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": 34, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5042, "ticker_id": 4075, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:46.646633+00:00", "batch_id": "", "os_score_delta": null, "price_close": 59.33, "market_cap": 5528310070, "market_cap_usd": 5528310070, "enterprise_value": 11208790070, "shares_outstanding": 93179000, "fx_rate_to_usd": null, "pe_ratio": 37.68343106, "pb_ratio": 1.5954926, "ptbv_ratio": 1.73483005, "ps_ratio": 2.52688554, "pcf_ratio": 9.26915608, "pfcf_ratio": 3.13674729, "ev_ebitda": 11.80998939, "ev_ebit": 21.87840864, "ev_sales": 5.12332506, "ev_fcf": 6.35983536, "earnings_yield": 0.02653686, "fcf_yield": 0.15723677, "dividend_yield": 0.0310462, "buyback_yield": 0, "shareholder_yield": 0.0310462, "debt_paydown_yield": null, "total_yield": 0.0310462, "gross_margin": 0.38470863, "operating_margin": 0.23417266, "net_margin": 0.06705561, "ebitda_margin": 0.43381284, "fcf_margin": 0.80557511, "roe": 0.04233937, "roa": 0.01208597, "roic": 0.05307364, "roc_greenblatt": null, "asset_turnover": 0.18023804, "cash_conversion": 12.01353746, "accruals_ratio": -0.03704913, "sbc_to_revenue": 0.00496253, "debt_to_equity": 2.48582997, "net_debt_to_ebitda": 5.98516058, "debt_to_assets": 0.46844016, "interest_coverage": 1.51895424, "current_ratio": 0.54962973, "quick_ratio": 0.3643613, "net_debt": 5680480000, "revenue_growth_1y": 0.08461693, "revenue_growth_3y_cagr": -0.01259738, "revenue_growth_5y_cagr": 0.07295357, "eps_growth_1y": -0.28232273, "eps_growth_3y_cagr": -0.03807784, "eps_growth_5y_cagr": -0.02671024, "fcf_growth_1y": -0.0510089, "book_value_growth_1y": 0.29889514, "piotroski_f_score": 5, "altman_z_score": 0.75410021, "earnings_stability_5y": 1.282898, "revenue_stability_5y": 0.161256, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00576369, "price_return_3m": 0.01486808, "price_return_6m": 0.03355527, "price_return_9m": 0.06586519, "price_return_12m": 0.07578744, "price_return_12m_ex1m": 0.06962247, "distance_from_52w_high": -0.00235413, "distance_from_52w_low": 0.08515534, "relative_strength": -0.02417614, "local_beta": 0, "volatility_252d": 0.035451, "volatility_60d": 0.080518, "max_drawdown_12m": -0.02041017, "revenue_ttm": 2187796000, "gross_profit_ttm": 841664000, "ebit_ttm": 512322000, "ebitda_ttm": 949094000, "net_income_ttm": 146704000, "eps_diluted_ttm": 1.57443201, "operating_cash_flow_ttm": 596420000, "capital_expenditure_ttm": 1166014000, "fcf_ttm": 1762434000, "dividends_paid_ttm": 171633000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 337286000, "cash_and_equivalents": 5620000, "total_current_assets": 562219000, "total_current_liabilities": 1022905000, "net_ppe": null, "total_assets": 12138370000, "total_debt": 5686100000, "total_equity": 3464955000, "net_working_capital": 107363000, "book_value_per_share": 37.18600758, "retained_earnings": 823867000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3186658000, "tangible_book_per_share": 34.1993153, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 78, "rank_pb": 41, "rank_ptbv": 37, "rank_ps": 57, "rank_pcf": 40, "rank_ev_ebitda": 49, "rank_ev_ebit": 72, "rank_earnings_yield": 78, "rank_fcf_yield": 23, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 62, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 59, "rank_fcf_margin": 7, "rank_piotroski": 63, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 80, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 55, "value_composite": 70, "quality_composite": 68, "momentum_composite": 72, "growth_composite": 93, "yield_composite": 17, "svqf_composite": 89, "vc1_composite": 70, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 59.33, "os": 0.12, "value": 0.3, "quality": 0.32, "momentum": 0.28, "confidence": 1, "coverage": 1, "pe_ratio": 37.6834, "earnings_yield": 0.0265, "shareholder_yield": 0.031, "roe": 0.0423, "momentum_12_1": 0.0696, "complete_fields": { "id": 5042, "ticker_id": 4075, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:46.646633+00:00", "batch_id": "", "os_score_delta": null, "price_close": 59.33, "market_cap": 5528310070, "market_cap_usd": 5528310070, "enterprise_value": 11208790070, "shares_outstanding": 93179000, "fx_rate_to_usd": null, "pe_ratio": 37.68343106, "pb_ratio": 1.5954926, "ptbv_ratio": 1.73483005, "ps_ratio": 2.52688554, "pcf_ratio": 9.26915608, "pfcf_ratio": 3.13674729, "ev_ebitda": 11.80998939, "ev_ebit": 21.87840864, "ev_sales": 5.12332506, "ev_fcf": 6.35983536, "earnings_yield": 0.02653686, "fcf_yield": 0.15723677, "dividend_yield": 0.0310462, "buyback_yield": 0, "shareholder_yield": 0.0310462, "debt_paydown_yield": null, "total_yield": 0.0310462, "gross_margin": 0.38470863, "operating_margin": 0.23417266, "net_margin": 0.06705561, "ebitda_margin": 0.43381284, "fcf_margin": 0.80557511, "roe": 0.04233937, "roa": 0.01208597, "roic": 0.05307364, "roc_greenblatt": null, "asset_turnover": 0.18023804, "cash_conversion": 12.01353746, "accruals_ratio": -0.03704913, "sbc_to_revenue": 0.00496253, "debt_to_equity": 2.48582997, "net_debt_to_ebitda": 5.98516058, "debt_to_assets": 0.46844016, "interest_coverage": 1.51895424, "current_ratio": 0.54962973, "quick_ratio": 0.3643613, "net_debt": 5680480000, "revenue_growth_1y": 0.08461693, "revenue_growth_3y_cagr": -0.01259738, "revenue_growth_5y_cagr": 0.07295357, "eps_growth_1y": -0.28232273, "eps_growth_3y_cagr": -0.03807784, "eps_growth_5y_cagr": -0.02671024, "fcf_growth_1y": -0.0510089, "book_value_growth_1y": 0.29889514, "piotroski_f_score": 5, "altman_z_score": 0.75410021, "earnings_stability_5y": 1.282898, "revenue_stability_5y": 0.161256, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00576369, "price_return_3m": 0.01486808, "price_return_6m": 0.03355527, "price_return_9m": 0.06586519, "price_return_12m": 0.07578744, "price_return_12m_ex1m": 0.06962247, "distance_from_52w_high": -0.00235413, "distance_from_52w_low": 0.08515534, "relative_strength": -0.02417614, "local_beta": 0, "volatility_252d": 0.035451, "volatility_60d": 0.080518, "max_drawdown_12m": -0.02041017, "revenue_ttm": 2187796000, "gross_profit_ttm": 841664000, "ebit_ttm": 512322000, "ebitda_ttm": 949094000, "net_income_ttm": 146704000, "eps_diluted_ttm": 1.57443201, "operating_cash_flow_ttm": 596420000, "capital_expenditure_ttm": 1166014000, "fcf_ttm": 1762434000, "dividends_paid_ttm": 171633000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 337286000, "cash_and_equivalents": 5620000, "total_current_assets": 562219000, "total_current_liabilities": 1022905000, "net_ppe": null, "total_assets": 12138370000, "total_debt": 5686100000, "total_equity": 3464955000, "net_working_capital": 107363000, "book_value_per_share": 37.18600758, "retained_earnings": 823867000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3186658000, "tangible_book_per_share": 34.1993153, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 78, "rank_pb": 41, "rank_ptbv": 37, "rank_ps": 57, "rank_pcf": 40, "rank_ev_ebitda": 49, "rank_ev_ebit": 72, "rank_earnings_yield": 78, "rank_fcf_yield": 23, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 62, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 59, "rank_fcf_margin": 7, "rank_piotroski": 63, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 80, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 55, "value_composite": 70, "quality_composite": 68, "momentum_composite": 72, "growth_composite": 93, "yield_composite": 17, "svqf_composite": 89, "vc1_composite": 70, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 2165606000, "cost_of_revenue": 1340811000, "gross_profit": 824795000, "ebit": 515015000, "ebitda": 940656000, "pretax_income": 180013000, "tax_provision": 10187000, "net_income": 151362000, "net_income_to_common": 151362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1618000, "total_current_assets": 12567000, "total_assets": 4345436000, "short_term_debt": 2600000, "long_term_debt": 5116026000, "total_debt": 5118626000, "total_liabilities": 953985000, "total_equity": 3404018000, "shares_outstanding": 93179000, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 584489000, "capital_expenditure": 1195922000, "free_cash_flow": 1780411000, "dividends_paid": 163373000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345003, "ticker_id": 4075, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "515015000", "ebitda": "940656000", "netIncome": "151362000", "grossProfit": "824795000", "depreciation": "None", "totalRevenue": "2165606000", "costOfRevenue": "1340811000", "interestIncome": "20065000", "incomeBeforeTax": "180013000", "interestExpense": "335002000", "operatingIncome": "441179000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10187000", "reportedCurrency": "USD", "netInterestIncome": "-251457000", "nonInterestIncome": "None", "operatingExpenses": "384347000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1340811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "425641000", "sellingGeneralAndAdministrative": "274453000", "netIncomeFromContinuingOperations": "169826000" }, "balance": { "goodwill": "278297000", "inventory": "181316000", "commonStock": "2563930000", "currentDebt": "None", "investments": "None", "totalAssets": "4345436000", "longTermDebt": "5116026000", "shortTermDebt": "2600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "866904000", "totalLiabilities": "953985000", "otherCurrentAssets": "10949000", "totalCurrentAssets": "12567000", "currentLongTermDebt": "483938000", "longTermInvestments": "505957000", "shortTermInvestments": "None", "currentNetReceivables": "151804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4332869000", "currentAccountsPayable": "243062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2600000", "totalShareholderEquity": "3404018000", "capitalLeaseObligations": "105704000", "otherCurrentLiabilities": "64183000", "totalCurrentLiabilities": "66783000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "887202000", "cashAndShortTermInvestments": "1618000", "commonStockSharesOutstanding": "93179000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169826000", "profitLoss": "None", "dividendPayout": "163373000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-14455000", "operatingCashflow": "584489000", "capitalExpenditures": "1195922000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "642525000", "cashflowFromInvestment": "-1217146000", "stockBasedCompensation": "8719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163373000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11972000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "483378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2165606000, "cost_of_revenue": 1340811000, "gross_profit": 824795000, "research_and_development": null, "selling_general_admin": 274453000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 515015000, "depreciation_amortisation": 425641000, "ebitda": 940656000, "interest_expense": 335002000, "interest_income": null, "other_non_operating": null, "pretax_income": 180013000, "tax_provision": 10187000, "effective_tax_rate": null, "net_income": 151362000, "net_income_continuing_ops": 169826000, "net_income_to_common": 151362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1618000, "short_term_investments": null, "net_receivables": 151804000, "inventory": 181316000, "other_current_assets": null, "total_current_assets": 12567000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4332869000, "total_assets": 4345436000, "short_term_debt": 2600000, "accounts_payable": 243062000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66783000, "long_term_debt": 5116026000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 887202000, "total_liabilities": 953985000, "total_debt": 5118626000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 866904000, "total_equity": 3404018000, "shares_outstanding": 93179000, "operating_cash_flow": 584489000, "stock_based_compensation": 8719000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1195922000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1217146000, "dividends_paid": 163373000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 642525000, "free_cash_flow": 1780411000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "515015000", "ebitda": "940656000", "netIncome": "151362000", "grossProfit": "824795000", "depreciation": "None", "totalRevenue": "2165606000", "costOfRevenue": "1340811000", "interestIncome": "20065000", "incomeBeforeTax": "180013000", "interestExpense": "335002000", "operatingIncome": "441179000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10187000", "reportedCurrency": "USD", "netInterestIncome": "-251457000", "nonInterestIncome": "None", "operatingExpenses": "384347000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1340811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "425641000", "sellingGeneralAndAdministrative": "274453000", "netIncomeFromContinuingOperations": "169826000" }, "balance": { "goodwill": "278297000", "inventory": "181316000", "commonStock": "2563930000", "currentDebt": "None", "investments": "None", "totalAssets": "4345436000", "longTermDebt": "5116026000", "shortTermDebt": "2600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "866904000", "totalLiabilities": "953985000", "otherCurrentAssets": "10949000", "totalCurrentAssets": "12567000", "currentLongTermDebt": "483938000", "longTermInvestments": "505957000", "shortTermInvestments": "None", "currentNetReceivables": "151804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4332869000", "currentAccountsPayable": "243062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2600000", "totalShareholderEquity": "3404018000", "capitalLeaseObligations": "105704000", "otherCurrentLiabilities": "64183000", "totalCurrentLiabilities": "66783000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "887202000", "cashAndShortTermInvestments": "1618000", "commonStockSharesOutstanding": "93179000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169826000", "profitLoss": "None", "dividendPayout": "163373000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-14455000", "operatingCashflow": "584489000", "capitalExpenditures": "1195922000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "642525000", "cashflowFromInvestment": "-1217146000", "stockBasedCompensation": "8719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163373000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11972000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "483378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 1971199000, "cost_of_revenue": 1161037000, "gross_profit": 810162000, "ebit": 506200000, "ebitda": 929210000, "pretax_income": 280240000, "tax_provision": 21518000, "net_income": 242682000, "net_income_to_common": 242682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4498000, "total_current_assets": 498836000, "total_assets": 11548122000, "short_term_debt": 1244322000, "long_term_debt": 4311765000, "total_debt": 5556087000, "total_liabilities": 8953308000, "total_equity": 2547914000, "shares_outstanding": 90591000, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 508160000, "capital_expenditure": 1247041000, "free_cash_flow": 1755201000, "dividends_paid": 140339000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345008, "ticker_id": 4075, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "506200000", "ebitda": "929210000", "netIncome": "242682000", "grossProfit": "810162000", "depreciation": "None", "totalRevenue": "1971199000", "costOfRevenue": "1161037000", "interestIncome": "23537000", "incomeBeforeTax": "280240000", "interestExpense": "228066000", "operatingIncome": "462466000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21518000", "reportedCurrency": "USD", "netInterestIncome": "-204529000", "nonInterestIncome": "None", "operatingExpenses": "347696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1161037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423010000", "sellingGeneralAndAdministrative": "247116000", "netIncomeFromContinuingOperations": "258722000" }, "balance": { "goodwill": "278297000", "inventory": "166861000", "commonStock": "1724444000", "currentDebt": "None", "investments": "None", "totalAssets": "11548122000", "longTermDebt": "4311765000", "shortTermDebt": "1244322000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "887649000", "totalLiabilities": "8953308000", "otherCurrentAssets": "83030000", "totalCurrentAssets": "498836000", "currentLongTermDebt": "1220903000", "longTermInvestments": "475783000", "shortTermInvestments": "None", "currentNetReceivables": "244447000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11049286000", "currentAccountsPayable": "204468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5827933000", "totalShareholderEquity": "2547914000", "capitalLeaseObligations": "269669000", "otherCurrentLiabilities": "326308000", "totalCurrentLiabilities": "1775098000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7178210000", "cashAndShortTermInvestments": "4498000", "commonStockSharesOutstanding": "90591000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258722000", "profitLoss": "None", "dividendPayout": "140339000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-33804000", "operatingCashflow": "508160000", "capitalExpenditures": "1247041000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "684354000", "cashflowFromInvestment": "-1174372000", "stockBasedCompensation": "9480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140339000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8460000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "423010000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1971199000, "cost_of_revenue": 1161037000, "gross_profit": 810162000, "research_and_development": null, "selling_general_admin": 247116000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 506200000, "depreciation_amortisation": 423010000, "ebitda": 929210000, "interest_expense": 228066000, "interest_income": null, "other_non_operating": null, "pretax_income": 280240000, "tax_provision": 21518000, "effective_tax_rate": null, "net_income": 242682000, "net_income_continuing_ops": 258722000, "net_income_to_common": 242682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4498000, "short_term_investments": null, "net_receivables": 244447000, "inventory": 166861000, "other_current_assets": null, "total_current_assets": 498836000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11049286000, "total_assets": 11548122000, "short_term_debt": 1244322000, "accounts_payable": 204468000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1775098000, "long_term_debt": 4311765000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7178210000, "total_liabilities": 8953308000, "total_debt": 5556087000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 887649000, "total_equity": 2547914000, "shares_outstanding": 90591000, "operating_cash_flow": 508160000, "stock_based_compensation": 9480000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1247041000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1174372000, "dividends_paid": 140339000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 684354000, "free_cash_flow": 1755201000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "506200000", "ebitda": "929210000", "netIncome": "242682000", "grossProfit": "810162000", "depreciation": "None", "totalRevenue": "1971199000", "costOfRevenue": "1161037000", "interestIncome": "23537000", "incomeBeforeTax": "280240000", "interestExpense": "228066000", "operatingIncome": "462466000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21518000", "reportedCurrency": "USD", "netInterestIncome": "-204529000", "nonInterestIncome": "None", "operatingExpenses": "347696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1161037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423010000", "sellingGeneralAndAdministrative": "247116000", "netIncomeFromContinuingOperations": "258722000" }, "balance": { "goodwill": "278297000", "inventory": "166861000", "commonStock": "1724444000", "currentDebt": "None", "investments": "None", "totalAssets": "11548122000", "longTermDebt": "4311765000", "shortTermDebt": "1244322000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "887649000", "totalLiabilities": "8953308000", "otherCurrentAssets": "83030000", "totalCurrentAssets": "498836000", "currentLongTermDebt": "1220903000", "longTermInvestments": "475783000", "shortTermInvestments": "None", "currentNetReceivables": "244447000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11049286000", "currentAccountsPayable": "204468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5827933000", "totalShareholderEquity": "2547914000", "capitalLeaseObligations": "269669000", "otherCurrentLiabilities": "326308000", "totalCurrentLiabilities": "1775098000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7178210000", "cashAndShortTermInvestments": "4498000", "commonStockSharesOutstanding": "90591000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258722000", "profitLoss": "None", "dividendPayout": "140339000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-33804000", "operatingCashflow": "508160000", "capitalExpenditures": "1247041000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "684354000", "cashflowFromInvestment": "-1174372000", "stockBasedCompensation": "9480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140339000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8460000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "423010000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 1939198000, "cost_of_revenue": 1312095000, "gross_profit": 627103000, "ebit": 274020000, "ebitda": 627712000, "pretax_income": 90529000, "tax_provision": -16350000, "net_income": 88346000, "net_income_to_common": 88346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2215000, "total_current_assets": 475543000, "total_assets": 10591028000, "short_term_debt": 563112000, "long_term_debt": 4241642000, "total_debt": 4804754000, "total_liabilities": 8180448000, "total_equity": 2360622000, "shares_outstanding": 86368999, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 551171000, "capital_expenditure": 1075812000, "free_cash_flow": 1626983000, "dividends_paid": 126705000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345013, "ticker_id": 4075, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "274020000", "ebitda": "627712000", "netIncome": "88346000", "grossProfit": "627103000", "depreciation": "None", "totalRevenue": "1939198000", "costOfRevenue": "1312095000", "interestIncome": "21963000", "incomeBeforeTax": "90529000", "interestExpense": "190355000", "operatingIncome": "303263000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-16350000", "reportedCurrency": "USD", "netInterestIncome": "-168392000", "nonInterestIncome": "None", "operatingExpenses": "323840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1312095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "353692000", "sellingGeneralAndAdministrative": "227900000", "netIncomeFromContinuingOperations": "106879000" }, "balance": { "goodwill": "278297000", "inventory": "98034000", "commonStock": "1624823000", "currentDebt": "None", "investments": "None", "totalAssets": "10591028000", "longTermDebt": "4241642000", "shortTermDebt": "563112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "787110000", "totalLiabilities": "8180448000", "otherCurrentAssets": "101725000", "totalCurrentAssets": "475543000", "currentLongTermDebt": "542069000", "longTermInvestments": "564149000", "shortTermInvestments": "-1728000", "currentNetReceivables": "273569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10115485000", "currentAccountsPayable": "205175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4989080000", "totalShareholderEquity": "2360622000", "capitalLeaseObligations": "179267000", "otherCurrentLiabilities": "462473000", "totalCurrentLiabilities": "1230760000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6949688000", "cashAndShortTermInvestments": "2215000", "commonStockSharesOutstanding": "86368999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106879000", "profitLoss": "None", "dividendPayout": "126705000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-31301000", "operatingCashflow": "551171000", "capitalExpenditures": "1075812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "537100000", "cashflowFromInvestment": "-1088406000", "stockBasedCompensation": "7190000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126705000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9646000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "353692000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1939198000, "cost_of_revenue": 1312095000, "gross_profit": 627103000, "research_and_development": null, "selling_general_admin": 227900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 274020000, "depreciation_amortisation": 353692000, "ebitda": 627712000, "interest_expense": 190355000, "interest_income": null, "other_non_operating": null, "pretax_income": 90529000, "tax_provision": -16350000, "effective_tax_rate": null, "net_income": 88346000, "net_income_continuing_ops": 106879000, "net_income_to_common": 88346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2215000, "short_term_investments": -1728000, "net_receivables": 273569000, "inventory": 98034000, "other_current_assets": null, "total_current_assets": 475543000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10115485000, "total_assets": 10591028000, "short_term_debt": 563112000, "accounts_payable": 205175000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1230760000, "long_term_debt": 4241642000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6949688000, "total_liabilities": 8180448000, "total_debt": 4804754000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 787110000, "total_equity": 2360622000, "shares_outstanding": 86368999, "operating_cash_flow": 551171000, "stock_based_compensation": 7190000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1075812000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1088406000, "dividends_paid": 126705000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 537100000, "free_cash_flow": 1626983000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "274020000", "ebitda": "627712000", "netIncome": "88346000", "grossProfit": "627103000", "depreciation": "None", "totalRevenue": "1939198000", "costOfRevenue": "1312095000", "interestIncome": "21963000", "incomeBeforeTax": "90529000", "interestExpense": "190355000", "operatingIncome": "303263000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-16350000", "reportedCurrency": "USD", "netInterestIncome": "-168392000", "nonInterestIncome": "None", "operatingExpenses": "323840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1312095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "353692000", "sellingGeneralAndAdministrative": "227900000", "netIncomeFromContinuingOperations": "106879000" }, "balance": { "goodwill": "278297000", "inventory": "98034000", "commonStock": "1624823000", "currentDebt": "None", "investments": "None", "totalAssets": "10591028000", "longTermDebt": "4241642000", "shortTermDebt": "563112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "787110000", "totalLiabilities": "8180448000", "otherCurrentAssets": "101725000", "totalCurrentAssets": "475543000", "currentLongTermDebt": "542069000", "longTermInvestments": "564149000", "shortTermInvestments": "-1728000", "currentNetReceivables": "273569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10115485000", "currentAccountsPayable": "205175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4989080000", "totalShareholderEquity": "2360622000", "capitalLeaseObligations": "179267000", "otherCurrentLiabilities": "462473000", "totalCurrentLiabilities": "1230760000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6949688000", "cashAndShortTermInvestments": "2215000", "commonStockSharesOutstanding": "86368999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106879000", "profitLoss": "None", "dividendPayout": "126705000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-31301000", "operatingCashflow": "551171000", "capitalExpenditures": "1075812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "537100000", "cashflowFromInvestment": "-1088406000", "stockBasedCompensation": "7190000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126705000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9646000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "353692000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 2249555000, "cost_of_revenue": 1534825000, "gross_profit": 714730000, "ebit": 341319000, "ebitda": 682442000, "pretax_income": 211310000, "tax_provision": 26130000, "net_income": 170058000, "net_income_to_common": 170058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4078000, "total_current_assets": 410978000, "total_assets": 9625573000, "short_term_debt": 442937000, "long_term_debt": 3892594000, "total_debt": 4335531000, "total_liabilities": 7369118000, "total_equity": 2203461000, "shares_outstanding": 86169000, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 567284000, "capital_expenditure": 912557000, "free_cash_flow": 1479841000, "dividends_paid": 119839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345018, "ticker_id": 4075, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "341319000", "ebitda": "682442000", "netIncome": "170058000", "grossProfit": "714730000", "depreciation": "None", "totalRevenue": "2249555000", "costOfRevenue": "1534825000", "interestIncome": "16095000", "incomeBeforeTax": "211310000", "interestExpense": "127908000", "operatingIncome": "394592000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "26130000", "reportedCurrency": "USD", "netInterestIncome": "-111813000", "nonInterestIncome": "None", "operatingExpenses": "320138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1534825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "341123000", "sellingGeneralAndAdministrative": "227149000", "netIncomeFromContinuingOperations": "185180000" }, "balance": { "goodwill": "278297000", "inventory": "66733000", "commonStock": "1429102000", "currentDebt": "None", "investments": "None", "totalAssets": "9625573000", "longTermDebt": "3892594000", "shortTermDebt": "442937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "828878000", "totalLiabilities": "7369118000", "otherCurrentAssets": "70354000", "totalCurrentAssets": "410978000", "currentLongTermDebt": "416793000", "longTermInvestments": "508273000", "shortTermInvestments": "None", "currentNetReceivables": "269813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9214595000", "currentAccountsPayable": "215708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4392990000", "totalShareholderEquity": "2203461000", "capitalLeaseObligations": "60117000", "otherCurrentLiabilities": "231725000", "totalCurrentLiabilities": "890370000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6478748000", "cashAndShortTermInvestments": "4078000", "commonStockSharesOutstanding": "86169000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185180000", "profitLoss": "None", "dividendPayout": "119839000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-8528000", "operatingCashflow": "567284000", "capitalExpenditures": "912557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "386037000", "cashflowFromInvestment": "-950347000", "stockBasedCompensation": "7825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7980000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "341123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2249555000, "cost_of_revenue": 1534825000, "gross_profit": 714730000, "research_and_development": null, "selling_general_admin": 227149000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 341319000, "depreciation_amortisation": 341123000, "ebitda": 682442000, "interest_expense": 127908000, "interest_income": null, "other_non_operating": null, "pretax_income": 211310000, "tax_provision": 26130000, "effective_tax_rate": null, "net_income": 170058000, "net_income_continuing_ops": 185180000, "net_income_to_common": 170058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4078000, "short_term_investments": null, "net_receivables": 269813000, "inventory": 66733000, "other_current_assets": null, "total_current_assets": 410978000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9214595000, "total_assets": 9625573000, "short_term_debt": 442937000, "accounts_payable": 215708000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 890370000, "long_term_debt": 3892594000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6478748000, "total_liabilities": 7369118000, "total_debt": 4335531000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 828878000, "total_equity": 2203461000, "shares_outstanding": 86169000, "operating_cash_flow": 567284000, "stock_based_compensation": 7825000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 912557000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -950347000, "dividends_paid": 119839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 386037000, "free_cash_flow": 1479841000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "341319000", "ebitda": "682442000", "netIncome": "170058000", "grossProfit": "714730000", "depreciation": "None", "totalRevenue": "2249555000", "costOfRevenue": "1534825000", "interestIncome": "16095000", "incomeBeforeTax": "211310000", "interestExpense": "127908000", "operatingIncome": "394592000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "26130000", "reportedCurrency": "USD", "netInterestIncome": "-111813000", "nonInterestIncome": "None", "operatingExpenses": "320138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1534825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "341123000", "sellingGeneralAndAdministrative": "227149000", "netIncomeFromContinuingOperations": "185180000" }, "balance": { "goodwill": "278297000", "inventory": "66733000", "commonStock": "1429102000", "currentDebt": "None", "investments": "None", "totalAssets": "9625573000", "longTermDebt": "3892594000", "shortTermDebt": "442937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "828878000", "totalLiabilities": "7369118000", "otherCurrentAssets": "70354000", "totalCurrentAssets": "410978000", "currentLongTermDebt": "416793000", "longTermInvestments": "508273000", "shortTermInvestments": "None", "currentNetReceivables": "269813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9214595000", "currentAccountsPayable": "215708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4392990000", "totalShareholderEquity": "2203461000", "capitalLeaseObligations": "60117000", "otherCurrentLiabilities": "231725000", "totalCurrentLiabilities": "890370000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6478748000", "cashAndShortTermInvestments": "4078000", "commonStockSharesOutstanding": "86169000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185180000", "profitLoss": "None", "dividendPayout": "119839000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-8528000", "operatingCashflow": "567284000", "capitalExpenditures": "912557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "386037000", "cashflowFromInvestment": "-950347000", "stockBasedCompensation": "7825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7980000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "341123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 1779773000, "cost_of_revenue": 1154126000, "gross_profit": 625647000, "ebit": 343626000, "ebitda": 663836000, "pretax_income": 244429000, "tax_provision": 32582000, "net_income": 196357000, "net_income_to_common": 196357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1104000, "total_current_assets": 324600000, "total_assets": 9016060000, "short_term_debt": 275070000, "long_term_debt": 3519580000, "total_debt": 3794650000, "total_liabilities": 6781602000, "total_equity": 2179053000, "shares_outstanding": 86110820, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 547873000, "capital_expenditure": 935016000, "free_cash_flow": 1482889000, "dividends_paid": 112972000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345019, "ticker_id": 4075, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "343626000", "ebitda": "663836000", "netIncome": "196357000", "grossProfit": "625647000", "depreciation": "None", "totalRevenue": "1779773000", "costOfRevenue": "1154126000", "interestIncome": "14662000", "incomeBeforeTax": "244429000", "interestExpense": "96877000", "operatingIncome": "309347000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "32582000", "reportedCurrency": "USD", "netInterestIncome": "-82215000", "nonInterestIncome": "None", "operatingExpenses": "316300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1154126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "320210000", "sellingGeneralAndAdministrative": "230292000", "netIncomeFromContinuingOperations": "211847000" }, "balance": { "goodwill": "278297000", "inventory": "65061000", "commonStock": "1429257000", "currentDebt": "None", "investments": "None", "totalAssets": "9016060000", "longTermDebt": "3519580000", "shortTermDebt": "275070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "810203000", "totalLiabilities": "6781602000", "otherCurrentAssets": "53745000", "totalCurrentAssets": "324600000", "currentLongTermDebt": "242039000", "longTermInvestments": "552549000", "shortTermInvestments": "None", "currentNetReceivables": "204690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8691460000", "currentAccountsPayable": "172595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3866718000", "totalShareholderEquity": "2179053000", "capitalLeaseObligations": "83211000", "otherCurrentLiabilities": "216548000", "totalCurrentLiabilities": "664213000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6117389000", "cashAndShortTermInvestments": "1104000", "commonStockSharesOutstanding": "86110820", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211847000", "profitLoss": "None", "dividendPayout": "112972000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1356000", "operatingCashflow": "547873000", "capitalExpenditures": "935016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "357561000", "cashflowFromInvestment": "-952258000", "stockBasedCompensation": "9446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112972000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10130000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1779773000, "cost_of_revenue": 1154126000, "gross_profit": 625647000, "research_and_development": null, "selling_general_admin": 230292000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 343626000, "depreciation_amortisation": 320210000, "ebitda": 663836000, "interest_expense": 96877000, "interest_income": null, "other_non_operating": null, "pretax_income": 244429000, "tax_provision": 32582000, "effective_tax_rate": null, "net_income": 196357000, "net_income_continuing_ops": 211847000, "net_income_to_common": 196357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1104000, "short_term_investments": null, "net_receivables": 204690000, "inventory": 65061000, "other_current_assets": null, "total_current_assets": 324600000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8691460000, "total_assets": 9016060000, "short_term_debt": 275070000, "accounts_payable": 172595000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 664213000, "long_term_debt": 3519580000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6117389000, "total_liabilities": 6781602000, "total_debt": 3794650000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 810203000, "total_equity": 2179053000, "shares_outstanding": 86110820, "operating_cash_flow": 547873000, "stock_based_compensation": 9446000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 935016000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -952258000, "dividends_paid": 112972000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 357561000, "free_cash_flow": 1482889000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "343626000", "ebitda": "663836000", "netIncome": "196357000", "grossProfit": "625647000", "depreciation": "None", "totalRevenue": "1779773000", "costOfRevenue": "1154126000", "interestIncome": "14662000", "incomeBeforeTax": "244429000", "interestExpense": "96877000", "operatingIncome": "309347000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "32582000", "reportedCurrency": "USD", "netInterestIncome": "-82215000", "nonInterestIncome": "None", "operatingExpenses": "316300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1154126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "320210000", "sellingGeneralAndAdministrative": "230292000", "netIncomeFromContinuingOperations": "211847000" }, "balance": { "goodwill": "278297000", "inventory": "65061000", "commonStock": "1429257000", "currentDebt": "None", "investments": "None", "totalAssets": "9016060000", "longTermDebt": "3519580000", "shortTermDebt": "275070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "810203000", "totalLiabilities": "6781602000", "otherCurrentAssets": "53745000", "totalCurrentAssets": "324600000", "currentLongTermDebt": "242039000", "longTermInvestments": "552549000", "shortTermInvestments": "None", "currentNetReceivables": "204690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8691460000", "currentAccountsPayable": "172595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3866718000", "totalShareholderEquity": "2179053000", "capitalLeaseObligations": "83211000", "otherCurrentLiabilities": "216548000", "totalCurrentLiabilities": "664213000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6117389000", "cashAndShortTermInvestments": "1104000", "commonStockSharesOutstanding": "86110820", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211847000", "profitLoss": "None", "dividendPayout": "112972000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1356000", "operatingCashflow": "547873000", "capitalExpenditures": "935016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "357561000", "cashflowFromInvestment": "-952258000", "stockBasedCompensation": "9446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112972000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10130000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 1522912000, "cost_of_revenue": 938673000, "gross_profit": 584239000, "ebit": 325281000, "ebitda": 639949000, "pretax_income": 207952000, "tax_provision": 20636000, "net_income": 173303000, "net_income_to_common": 173303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47928000, "total_current_assets": 377479000, "total_assets": 8333004000, "short_term_debt": 639448000, "long_term_debt": 2719632000, "total_debt": 3359080000, "total_liabilities": 6213001000, "total_equity": 2060994000, "shares_outstanding": 80303000, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 485700000, "capital_expenditure": 679028000, "free_cash_flow": 1164728000, "dividends_paid": 98502000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345020, "ticker_id": 4075, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "325281000", "ebitda": "639949000", "netIncome": "173303000", "grossProfit": "584239000", "depreciation": "None", "totalRevenue": "1522912000", "costOfRevenue": "938673000", "interestIncome": "14223000", "incomeBeforeTax": "207952000", "interestExpense": "114392000", "operatingIncome": "286379000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "20636000", "reportedCurrency": "USD", "netInterestIncome": "-100169000", "nonInterestIncome": "None", "operatingExpenses": "297860000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "938673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314668000", "sellingGeneralAndAdministrative": "216334000", "netIncomeFromContinuingOperations": "187316000" }, "balance": { "goodwill": "278297000", "inventory": "66417000", "commonStock": "1429941000", "currentDebt": "None", "investments": "None", "totalAssets": "8333004000", "longTermDebt": "2719632000", "shortTermDebt": "639448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "698707000", "totalLiabilities": "6213001000", "otherCurrentAssets": "64751000", "totalCurrentAssets": "377479000", "currentLongTermDebt": "607518000", "longTermInvestments": "531054000", "shortTermInvestments": "None", "currentNetReceivables": "198383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7955525000", "currentAccountsPayable": "169317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3456117000", "totalShareholderEquity": "2060994000", "capitalLeaseObligations": "108525000", "otherCurrentLiabilities": "168897000", "totalCurrentLiabilities": "977662000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5235339000", "cashAndShortTermInvestments": "47928000", "commonStockSharesOutstanding": "80303000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47928000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187316000", "profitLoss": "None", "dividendPayout": "98502000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11512000", "operatingCashflow": "485700000", "capitalExpenditures": "679028000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292194000", "cashflowFromInvestment": "-733799000", "stockBasedCompensation": "8141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98502000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314668000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1522912000, "cost_of_revenue": 938673000, "gross_profit": 584239000, "research_and_development": null, "selling_general_admin": 216334000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 325281000, "depreciation_amortisation": 314668000, "ebitda": 639949000, "interest_expense": 114392000, "interest_income": null, "other_non_operating": null, "pretax_income": 207952000, "tax_provision": 20636000, "effective_tax_rate": null, "net_income": 173303000, "net_income_continuing_ops": 187316000, "net_income_to_common": 173303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47928000, "short_term_investments": null, "net_receivables": 198383000, "inventory": 66417000, "other_current_assets": null, "total_current_assets": 377479000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7955525000, "total_assets": 8333004000, "short_term_debt": 639448000, "accounts_payable": 169317000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 977662000, "long_term_debt": 2719632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5235339000, "total_liabilities": 6213001000, "total_debt": 3359080000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 698707000, "total_equity": 2060994000, "shares_outstanding": 80303000, "operating_cash_flow": 485700000, "stock_based_compensation": 8141000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 679028000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -733799000, "dividends_paid": 98502000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 292194000, "free_cash_flow": 1164728000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "325281000", "ebitda": "639949000", "netIncome": "173303000", "grossProfit": "584239000", "depreciation": "None", "totalRevenue": "1522912000", "costOfRevenue": "938673000", "interestIncome": "14223000", "incomeBeforeTax": "207952000", "interestExpense": "114392000", "operatingIncome": "286379000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "20636000", "reportedCurrency": "USD", "netInterestIncome": "-100169000", "nonInterestIncome": "None", "operatingExpenses": "297860000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "938673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314668000", "sellingGeneralAndAdministrative": "216334000", "netIncomeFromContinuingOperations": "187316000" }, "balance": { "goodwill": "278297000", "inventory": "66417000", "commonStock": "1429941000", "currentDebt": "None", "investments": "None", "totalAssets": "8333004000", "longTermDebt": "2719632000", "shortTermDebt": "639448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "698707000", "totalLiabilities": "6213001000", "otherCurrentAssets": "64751000", "totalCurrentAssets": "377479000", "currentLongTermDebt": "607518000", "longTermInvestments": "531054000", "shortTermInvestments": "None", "currentNetReceivables": "198383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7955525000", "currentAccountsPayable": "169317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3456117000", "totalShareholderEquity": "2060994000", "capitalLeaseObligations": "108525000", "otherCurrentLiabilities": "168897000", "totalCurrentLiabilities": "977662000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5235339000", "cashAndShortTermInvestments": "47928000", "commonStockSharesOutstanding": "80303000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47928000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187316000", "profitLoss": "None", "dividendPayout": "98502000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11512000", "operatingCashflow": "485700000", "capitalExpenditures": "679028000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292194000", "cashflowFromInvestment": "-733799000", "stockBasedCompensation": "8141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98502000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314668000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 1457506000, "cost_of_revenue": 892930000, "gross_profit": 564576000, "ebit": 193791000, "ebitda": 494859000, "pretax_income": 66849000, "tax_provision": -25282000, "net_income": 77890000, "net_income_to_common": 77890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3833000, "total_current_assets": 294010000, "total_assets": 7693418000, "short_term_debt": 706073000, "long_term_debt": null, "total_debt": 706073000, "total_liabilities": 5940139000, "total_equity": 1690227000, "shares_outstanding": 80303000, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 503163000, "capital_expenditure": 616273000, "free_cash_flow": 1119436000, "dividends_paid": 92926000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345021, "ticker_id": 4075, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193791000", "ebitda": "494859000", "netIncome": "77890000", "grossProfit": "564576000", "depreciation": "None", "totalRevenue": "1457506000", "costOfRevenue": "892930000", "interestIncome": "None", "incomeBeforeTax": "66849000", "interestExpense": "121016000", "operatingIncome": "295295000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-25282000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "269281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "892930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301068000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "278297000", "inventory": "77929000", "commonStock": "1150552000", "currentDebt": "None", "investments": "None", "totalAssets": "7693418000", "longTermDebt": "None", "shortTermDebt": "706073000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "627523000", "totalLiabilities": "5940139000", "otherCurrentAssets": "51845000", "totalCurrentAssets": "294010000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "160403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7399407999", "currentAccountsPayable": "103118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3336136000", "totalShareholderEquity": "1690227000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "158290000", "totalCurrentLiabilities": "967481000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4972658000", "cashAndShortTermInvestments": "3833000", "commonStockSharesOutstanding": "80303000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3833000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92131000", "profitLoss": "None", "dividendPayout": "92926000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-6095000", "operatingCashflow": "503163000", "capitalExpenditures": "616273000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "172446000", "cashflowFromInvestment": "-673898000", "stockBasedCompensation": "6414000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92926000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9918000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "301068000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1457506000, "cost_of_revenue": 892930000, "gross_profit": 564576000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193791000, "depreciation_amortisation": 301068000, "ebitda": 494859000, "interest_expense": 121016000, "interest_income": null, "other_non_operating": null, "pretax_income": 66849000, "tax_provision": -25282000, "effective_tax_rate": null, "net_income": 77890000, "net_income_continuing_ops": null, "net_income_to_common": 77890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3833000, "short_term_investments": null, "net_receivables": 160403000, "inventory": 77929000, "other_current_assets": null, "total_current_assets": 294010000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7399407999, "total_assets": 7693418000, "short_term_debt": 706073000, "accounts_payable": 103118000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 967481000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4972658000, "total_liabilities": 5940139000, "total_debt": 706073000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 627523000, "total_equity": 1690227000, "shares_outstanding": 80303000, "operating_cash_flow": 503163000, "stock_based_compensation": 6414000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 616273000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -673898000, "dividends_paid": 92926000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 172446000, "free_cash_flow": 1119436000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193791000", "ebitda": "494859000", "netIncome": "77890000", "grossProfit": "564576000", "depreciation": "None", "totalRevenue": "1457506000", "costOfRevenue": "892930000", "interestIncome": "None", "incomeBeforeTax": "66849000", "interestExpense": "121016000", "operatingIncome": "295295000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-25282000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "269281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "892930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301068000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "278297000", "inventory": "77929000", "commonStock": "1150552000", "currentDebt": "None", "investments": "None", "totalAssets": "7693418000", "longTermDebt": "None", "shortTermDebt": "706073000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "627523000", "totalLiabilities": "5940139000", "otherCurrentAssets": "51845000", "totalCurrentAssets": "294010000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "160403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7399407999", "currentAccountsPayable": "103118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3336136000", "totalShareholderEquity": "1690227000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "158290000", "totalCurrentLiabilities": "967481000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4972658000", "cashAndShortTermInvestments": "3833000", "commonStockSharesOutstanding": "80303000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3833000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92131000", "profitLoss": "None", "dividendPayout": "92926000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-6095000", "operatingCashflow": "503163000", "capitalExpenditures": "616273000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "172446000", "cashflowFromInvestment": "-673898000", "stockBasedCompensation": "6414000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92926000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9918000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "301068000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 504982000, "cost_of_revenue": 329105000, "gross_profit": 175877000, "ebit": 77011000, "ebitda": 202442000, "pretax_income": 7996000, "tax_provision": -9000, "net_income": 3869000, "net_income_to_common": 3869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5620000, "total_current_assets": 562219000, "total_assets": 12138370000, "short_term_debt": 573669000, "long_term_debt": 5112431000, "total_debt": 5686100000, "total_liabilities": 8613289000, "total_equity": 3464955000, "shares_outstanding": 93179000, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 153188000, "capital_expenditure": 312716000, "free_cash_flow": 465904000, "dividends_paid": 46151000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345001, "ticker_id": 4075, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77011000", "ebitda": "202442000", "netIncome": "3869000", "grossProfit": "175877000", "depreciation": "None", "totalRevenue": "504982000", "costOfRevenue": "329105000", "interestIncome": "3567000", "incomeBeforeTax": "7996000", "interestExpense": "69347000", "operatingIncome": "77011000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-9000", "reportedCurrency": "USD", "netInterestIncome": "-65028000", "nonInterestIncome": "None", "operatingExpenses": "98866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125431000", "sellingGeneralAndAdministrative": "66913000", "netIncomeFromContinuingOperations": "8005000" }, "balance": { "goodwill": "278297000", "inventory": "189512000", "commonStock": "2667342000", "currentDebt": "None", "investments": "None", "totalAssets": "12138370000", "longTermDebt": "5112431000", "shortTermDebt": "573669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "823867000", "totalLiabilities": "8613289000", "otherCurrentAssets": "280867000", "totalCurrentAssets": "562219000", "currentLongTermDebt": "565968000", "longTermInvestments": "494818000", "shortTermInvestments": "None", "currentNetReceivables": "275732000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11576151000", "currentAccountsPayable": "157444000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "614715000", "totalShareholderEquity": "3464955000", "capitalLeaseObligations": "48747000", "otherCurrentLiabilities": "284766000", "totalCurrentLiabilities": "1022905000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7590384000", "cashAndShortTermInvestments": "5620000", "commonStockSharesOutstanding": "93179000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3737000", "profitLoss": "None", "dividendPayout": "46151000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-8196999", "operatingCashflow": "153188000", "capitalExpenditures": "312716000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142047000", "cashflowFromInvestment": "-315352000", "stockBasedCompensation": "5110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46151000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5385000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 504982000, "cost_of_revenue": 329105000, "gross_profit": 175877000, "research_and_development": null, "selling_general_admin": 66913000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77011000, "depreciation_amortisation": 125431000, "ebitda": 202442000, "interest_expense": 69347000, "interest_income": null, "other_non_operating": null, "pretax_income": 7996000, "tax_provision": -9000, "effective_tax_rate": null, "net_income": 3869000, "net_income_continuing_ops": 8005000, "net_income_to_common": 3869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5620000, "short_term_investments": null, "net_receivables": 275732000, "inventory": 189512000, "other_current_assets": null, "total_current_assets": 562219000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11576151000, "total_assets": 12138370000, "short_term_debt": 573669000, "accounts_payable": 157444000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1022905000, "long_term_debt": 5112431000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7590384000, "total_liabilities": 8613289000, "total_debt": 5686100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 823867000, "total_equity": 3464955000, "shares_outstanding": 93179000, "operating_cash_flow": 153188000, "stock_based_compensation": 5110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 312716000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -315352000, "dividends_paid": 46151000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 142047000, "free_cash_flow": 465904000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77011000", "ebitda": "202442000", "netIncome": "3869000", "grossProfit": "175877000", "depreciation": "None", "totalRevenue": "504982000", "costOfRevenue": "329105000", "interestIncome": "3567000", "incomeBeforeTax": "7996000", "interestExpense": "69347000", "operatingIncome": "77011000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-9000", "reportedCurrency": "USD", "netInterestIncome": "-65028000", "nonInterestIncome": "None", "operatingExpenses": "98866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125431000", "sellingGeneralAndAdministrative": "66913000", "netIncomeFromContinuingOperations": "8005000" }, "balance": { "goodwill": "278297000", "inventory": "189512000", "commonStock": "2667342000", "currentDebt": "None", "investments": "None", "totalAssets": "12138370000", "longTermDebt": "5112431000", "shortTermDebt": "573669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "823867000", "totalLiabilities": "8613289000", "otherCurrentAssets": "280867000", "totalCurrentAssets": "562219000", "currentLongTermDebt": "565968000", "longTermInvestments": "494818000", "shortTermInvestments": "None", "currentNetReceivables": "275732000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11576151000", "currentAccountsPayable": "157444000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "614715000", "totalShareholderEquity": "3464955000", "capitalLeaseObligations": "48747000", "otherCurrentLiabilities": "284766000", "totalCurrentLiabilities": "1022905000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7590384000", "cashAndShortTermInvestments": "5620000", "commonStockSharesOutstanding": "93179000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3737000", "profitLoss": "None", "dividendPayout": "46151000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-8196999", "operatingCashflow": "153188000", "capitalExpenditures": "312716000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142047000", "cashflowFromInvestment": "-315352000", "stockBasedCompensation": "5110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46151000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5385000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 533232000, "cost_of_revenue": 343235000, "gross_profit": 189997000, "ebit": 109383000, "ebitda": 173929000, "pretax_income": -16394000, "tax_provision": -11106000, "net_income": -9715000, "net_income_to_common": -9715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1618000, "total_current_assets": 12567000, "total_assets": 4345436000, "short_term_debt": 2600000, "long_term_debt": 5116026000, "total_debt": 5118626000, "total_liabilities": 953985000, "total_equity": 3404018000, "shares_outstanding": 93179000, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 157699000, "capital_expenditure": 309811000, "free_cash_flow": 467510000, "dividends_paid": 44518000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345002, "ticker_id": 4075, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109383000", "ebitda": "173929000", "netIncome": "-9715000", "grossProfit": "189997000", "depreciation": "None", "totalRevenue": "533232000", "costOfRevenue": "343235000", "interestIncome": "5450000", "incomeBeforeTax": "-16394000", "interestExpense": "125777000", "operatingIncome": "93719000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-11106000", "reportedCurrency": "USD", "netInterestIncome": "-60359000", "nonInterestIncome": "None", "operatingExpenses": "96278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "343235000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64546000", "sellingGeneralAndAdministrative": "69248000", "netIncomeFromContinuingOperations": "-5288000" }, "balance": { "goodwill": "278297000", "inventory": "181316000", "commonStock": "2563930000", "currentDebt": "None", "investments": "None", "totalAssets": "4345436000", "longTermDebt": "5116026000", "shortTermDebt": "2600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "866904000", "totalLiabilities": "953985000", "otherCurrentAssets": "10949000", "totalCurrentAssets": "12567000", "currentLongTermDebt": "483938000", "longTermInvestments": "505957000", "shortTermInvestments": "None", "currentNetReceivables": "151804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4332869000", "currentAccountsPayable": "243062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2600000", "totalShareholderEquity": "3404018000", "capitalLeaseObligations": "105704000", "otherCurrentLiabilities": "64183000", "totalCurrentLiabilities": "66783000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "887202000", "cashAndShortTermInvestments": "1618000", "commonStockSharesOutstanding": "93179000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5288000", "profitLoss": "None", "dividendPayout": "44518000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8330000", "operatingCashflow": "157699000", "capitalExpenditures": "309811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "160896000", "cashflowFromInvestment": "-326626000", "stockBasedCompensation": "2043000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44518000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3539000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 533232000, "cost_of_revenue": 343235000, "gross_profit": 189997000, "research_and_development": null, "selling_general_admin": 69248000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109383000, "depreciation_amortisation": 64546000, "ebitda": 173929000, "interest_expense": 125777000, "interest_income": null, "other_non_operating": null, "pretax_income": -16394000, "tax_provision": -11106000, "effective_tax_rate": null, "net_income": -9715000, "net_income_continuing_ops": -5288000, "net_income_to_common": -9715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1618000, "short_term_investments": null, "net_receivables": 151804000, "inventory": 181316000, "other_current_assets": null, "total_current_assets": 12567000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4332869000, "total_assets": 4345436000, "short_term_debt": 2600000, "accounts_payable": 243062000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66783000, "long_term_debt": 5116026000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 887202000, "total_liabilities": 953985000, "total_debt": 5118626000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 866904000, "total_equity": 3404018000, "shares_outstanding": 93179000, "operating_cash_flow": 157699000, "stock_based_compensation": 2043000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 309811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -326626000, "dividends_paid": 44518000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 160896000, "free_cash_flow": 467510000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "109383000", "ebitda": "173929000", "netIncome": "-9715000", "grossProfit": "189997000", "depreciation": "None", "totalRevenue": "533232000", "costOfRevenue": "343235000", "interestIncome": "5450000", "incomeBeforeTax": "-16394000", "interestExpense": "125777000", "operatingIncome": "93719000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-11106000", "reportedCurrency": "USD", "netInterestIncome": "-60359000", "nonInterestIncome": "None", "operatingExpenses": "96278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "343235000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64546000", "sellingGeneralAndAdministrative": "69248000", "netIncomeFromContinuingOperations": "-5288000" }, "balance": { "goodwill": "278297000", "inventory": "181316000", "commonStock": "2563930000", "currentDebt": "None", "investments": "None", "totalAssets": "4345436000", "longTermDebt": "5116026000", "shortTermDebt": "2600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "866904000", "totalLiabilities": "953985000", "otherCurrentAssets": "10949000", "totalCurrentAssets": "12567000", "currentLongTermDebt": "483938000", "longTermInvestments": "505957000", "shortTermInvestments": "None", "currentNetReceivables": "151804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4332869000", "currentAccountsPayable": "243062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2600000", "totalShareholderEquity": "3404018000", "capitalLeaseObligations": "105704000", "otherCurrentLiabilities": "64183000", "totalCurrentLiabilities": "66783000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "887202000", "cashAndShortTermInvestments": "1618000", "commonStockSharesOutstanding": "93179000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5288000", "profitLoss": "None", "dividendPayout": "44518000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8330000", "operatingCashflow": "157699000", "capitalExpenditures": "309811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "160896000", "cashflowFromInvestment": "-326626000", "stockBasedCompensation": "2043000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44518000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3539000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 647162000, "cost_of_revenue": 348393000, "gross_profit": 298769000, "ebit": 225402000, "ebitda": 351252000, "pretax_income": 155253000, "tax_provision": 18949000, "net_income": 130842000, "net_income_to_common": 130842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32066000, "total_current_assets": 595436000, "total_assets": 11971534000, "short_term_debt": 743012000, "long_term_debt": 4680365000, "total_debt": 5423377000, "total_liabilities": 8498660000, "total_equity": 3427567000, "shares_outstanding": 93179000, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 281995000, "capital_expenditure": 277311000, "free_cash_flow": 559306000, "dividends_paid": 43074000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345004, "ticker_id": 4075, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225402000", "ebitda": "351252000", "netIncome": "130842000", "grossProfit": "298769000", "depreciation": "None", "totalRevenue": "647162000", "costOfRevenue": "348393000", "interestIncome": "6496000", "incomeBeforeTax": "155253000", "interestExpense": "70149000", "operatingIncome": "202139000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18949000", "reportedCurrency": "USD", "netInterestIncome": "-63653000", "nonInterestIncome": "None", "operatingExpenses": "96630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125850000", "sellingGeneralAndAdministrative": "68445000", "netIncomeFromContinuingOperations": "136304000" }, "balance": { "goodwill": "278297000", "inventory": "172986000", "commonStock": "2565578000", "currentDebt": "None", "investments": "None", "totalAssets": "11971534000", "longTermDebt": "4680365000", "shortTermDebt": "743012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "924214000", "totalLiabilities": "8498660000", "otherCurrentAssets": "66133000", "totalCurrentAssets": "595436000", "currentLongTermDebt": "716111000", "longTermInvestments": "494163000", "shortTermInvestments": "None", "currentNetReceivables": "324251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11376098000", "currentAccountsPayable": "154416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5745473000", "totalShareholderEquity": "3427567000", "capitalLeaseObligations": "315531000", "otherCurrentLiabilities": "278792000", "totalCurrentLiabilities": "1176220000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7322440000", "cashAndShortTermInvestments": "32066000", "commonStockSharesOutstanding": "93179000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136304000", "profitLoss": "None", "dividendPayout": "43074000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1812000", "operatingCashflow": "281995000", "capitalExpenditures": "277311000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-314000", "cashflowFromInvestment": "-279221000", "stockBasedCompensation": "1410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43074000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-184000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125850000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 647162000, "cost_of_revenue": 348393000, "gross_profit": 298769000, "research_and_development": null, "selling_general_admin": 68445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225402000, "depreciation_amortisation": 125850000, "ebitda": 351252000, "interest_expense": 70149000, "interest_income": null, "other_non_operating": null, "pretax_income": 155253000, "tax_provision": 18949000, "effective_tax_rate": null, "net_income": 130842000, "net_income_continuing_ops": 136304000, "net_income_to_common": 130842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32066000, "short_term_investments": null, "net_receivables": 324251000, "inventory": 172986000, "other_current_assets": null, "total_current_assets": 595436000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11376098000, "total_assets": 11971534000, "short_term_debt": 743012000, "accounts_payable": 154416000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1176220000, "long_term_debt": 4680365000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7322440000, "total_liabilities": 8498660000, "total_debt": 5423377000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 924214000, "total_equity": 3427567000, "shares_outstanding": 93179000, "operating_cash_flow": 281995000, "stock_based_compensation": 1410000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 277311000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -279221000, "dividends_paid": 43074000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -314000, "free_cash_flow": 559306000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "225402000", "ebitda": "351252000", "netIncome": "130842000", "grossProfit": "298769000", "depreciation": "None", "totalRevenue": "647162000", "costOfRevenue": "348393000", "interestIncome": "6496000", "incomeBeforeTax": "155253000", "interestExpense": "70149000", "operatingIncome": "202139000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18949000", "reportedCurrency": "USD", "netInterestIncome": "-63653000", "nonInterestIncome": "None", "operatingExpenses": "96630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125850000", "sellingGeneralAndAdministrative": "68445000", "netIncomeFromContinuingOperations": "136304000" }, "balance": { "goodwill": "278297000", "inventory": "172986000", "commonStock": "2565578000", "currentDebt": "None", "investments": "None", "totalAssets": "11971534000", "longTermDebt": "4680365000", "shortTermDebt": "743012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "924214000", "totalLiabilities": "8498660000", "otherCurrentAssets": "66133000", "totalCurrentAssets": "595436000", "currentLongTermDebt": "716111000", "longTermInvestments": "494163000", "shortTermInvestments": "None", "currentNetReceivables": "324251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11376098000", "currentAccountsPayable": "154416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5745473000", "totalShareholderEquity": "3427567000", "capitalLeaseObligations": "315531000", "otherCurrentLiabilities": "278792000", "totalCurrentLiabilities": "1176220000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7322440000", "cashAndShortTermInvestments": "32066000", "commonStockSharesOutstanding": "93179000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136304000", "profitLoss": "None", "dividendPayout": "43074000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1812000", "operatingCashflow": "281995000", "capitalExpenditures": "277311000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-314000", "cashflowFromInvestment": "-279221000", "stockBasedCompensation": "1410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43074000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-184000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125850000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 502420000, "cost_of_revenue": 325399000, "gross_profit": 177021000, "ebit": 100526000, "ebitda": 221471000, "pretax_income": 27339000, "tax_provision": 1326000, "net_income": 21708000, "net_income_to_common": 21708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35780000, "total_current_assets": 573727000, "total_assets": 11675264000, "short_term_debt": 786325000, "long_term_debt": 4782536000, "total_debt": 5568861000, "total_liabilities": 8446941000, "total_equity": 3182294000, "shares_outstanding": 93179000, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 3538000, "capital_expenditure": 266176000, "free_cash_flow": 269714000, "dividends_paid": 37890000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345005, "ticker_id": 4075, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100526000", "ebitda": "221471000", "netIncome": "21708000", "grossProfit": "177021000", "depreciation": "None", "totalRevenue": "502420000", "costOfRevenue": "325399000", "interestIncome": "3872000", "incomeBeforeTax": "27339000", "interestExpense": "72013000", "operatingIncome": "72701000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1326000", "reportedCurrency": "USD", "netInterestIncome": "-68141000", "nonInterestIncome": "None", "operatingExpenses": "104320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "325399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120945000", "sellingGeneralAndAdministrative": "75991000", "netIncomeFromContinuingOperations": "26013000" }, "balance": { "goodwill": "278297000", "inventory": "171174000", "commonStock": "2366770000", "currentDebt": "None", "investments": "None", "totalAssets": "11675264000", "longTermDebt": "4782536000", "shortTermDebt": "786325000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "879388000", "totalLiabilities": "8446941000", "otherCurrentAssets": "81873000", "totalCurrentAssets": "573727000", "currentLongTermDebt": "762401000", "longTermInvestments": "487279000", "shortTermInvestments": "None", "currentNetReceivables": "284900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11101536999", "currentAccountsPayable": "147646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5833424000", "totalShareholderEquity": "3182294000", "capitalLeaseObligations": "259487000", "otherCurrentLiabilities": "186427000", "totalCurrentLiabilities": "1120398000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7326543000", "cashAndShortTermInvestments": "35780000", "commonStockSharesOutstanding": "93179000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26013000", "profitLoss": "None", "dividendPayout": "37890000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2930000", "operatingCashflow": "3538000", "capitalExpenditures": "266176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "284383000", "cashflowFromInvestment": "-266290000", "stockBasedCompensation": "2294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37890000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1942000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120945000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 502420000, "cost_of_revenue": 325399000, "gross_profit": 177021000, "research_and_development": null, "selling_general_admin": 75991000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100526000, "depreciation_amortisation": 120945000, "ebitda": 221471000, "interest_expense": 72013000, "interest_income": null, "other_non_operating": null, "pretax_income": 27339000, "tax_provision": 1326000, "effective_tax_rate": null, "net_income": 21708000, "net_income_continuing_ops": 26013000, "net_income_to_common": 21708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35780000, "short_term_investments": null, "net_receivables": 284900000, "inventory": 171174000, "other_current_assets": null, "total_current_assets": 573727000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11101536999, "total_assets": 11675264000, "short_term_debt": 786325000, "accounts_payable": 147646000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1120398000, "long_term_debt": 4782536000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7326543000, "total_liabilities": 8446941000, "total_debt": 5568861000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 879388000, "total_equity": 3182294000, "shares_outstanding": 93179000, "operating_cash_flow": 3538000, "stock_based_compensation": 2294000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 266176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -266290000, "dividends_paid": 37890000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 284383000, "free_cash_flow": 269714000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100526000", "ebitda": "221471000", "netIncome": "21708000", "grossProfit": "177021000", "depreciation": "None", "totalRevenue": "502420000", "costOfRevenue": "325399000", "interestIncome": "3872000", "incomeBeforeTax": "27339000", "interestExpense": "72013000", "operatingIncome": "72701000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1326000", "reportedCurrency": "USD", "netInterestIncome": "-68141000", "nonInterestIncome": "None", "operatingExpenses": "104320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "325399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120945000", "sellingGeneralAndAdministrative": "75991000", "netIncomeFromContinuingOperations": "26013000" }, "balance": { "goodwill": "278297000", "inventory": "171174000", "commonStock": "2366770000", "currentDebt": "None", "investments": "None", "totalAssets": "11675264000", "longTermDebt": "4782536000", "shortTermDebt": "786325000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "879388000", "totalLiabilities": "8446941000", "otherCurrentAssets": "81873000", "totalCurrentAssets": "573727000", "currentLongTermDebt": "762401000", "longTermInvestments": "487279000", "shortTermInvestments": "None", "currentNetReceivables": "284900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11101536999", "currentAccountsPayable": "147646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5833424000", "totalShareholderEquity": "3182294000", "capitalLeaseObligations": "259487000", "otherCurrentLiabilities": "186427000", "totalCurrentLiabilities": "1120398000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7326543000", "cashAndShortTermInvestments": "35780000", "commonStockSharesOutstanding": "93179000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26013000", "profitLoss": "None", "dividendPayout": "37890000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2930000", "operatingCashflow": "3538000", "capitalExpenditures": "266176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "284383000", "cashflowFromInvestment": "-266290000", "stockBasedCompensation": "2294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37890000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1942000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120945000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 482792000, "cost_of_revenue": 323784000, "gross_profit": 159008000, "ebit": 78603000, "ebitda": 192903000, "pretax_income": 13815000, "tax_provision": 1018000, "net_income": 9055000, "net_income_to_common": 9055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14164000, "total_current_assets": 489406000, "total_assets": 11390620000, "short_term_debt": 1289388000, "long_term_debt": 4582713000, "total_debt": 5872101000, "total_liabilities": 8828384000, "total_equity": 2515864000, "shares_outstanding": 93179000, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 141257000, "capital_expenditure": 342624000, "free_cash_flow": 483881000, "dividends_paid": 37891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345006, "ticker_id": 4075, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78603000", "ebitda": "192903000", "netIncome": "9055000", "grossProfit": "159008000", "depreciation": "None", "totalRevenue": "482792000", "costOfRevenue": "323784000", "interestIncome": "4247000", "incomeBeforeTax": "13815000", "interestExpense": "63551000", "operatingIncome": "71889000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1018000", "reportedCurrency": "USD", "netInterestIncome": "-59304000", "nonInterestIncome": "None", "operatingExpenses": "87119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "323784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114300000", "sellingGeneralAndAdministrative": "60769000", "netIncomeFromContinuingOperations": "12797000" }, "balance": { "goodwill": "278297000", "inventory": "168244000", "commonStock": "1721109000", "currentDebt": "None", "investments": "None", "totalAssets": "11390620000", "longTermDebt": "4582713000", "shortTermDebt": "1289388000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "857812000", "totalLiabilities": "8828384000", "otherCurrentAssets": "67266000", "totalCurrentAssets": "489406000", "currentLongTermDebt": "1265558000", "longTermInvestments": "470469000", "shortTermInvestments": "None", "currentNetReceivables": "239732000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10901214000", "currentAccountsPayable": "163132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6141747000", "totalShareholderEquity": "2515864000", "capitalLeaseObligations": "268016000", "otherCurrentLiabilities": "241655000", "totalCurrentLiabilities": "1694175000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7134209000", "cashAndShortTermInvestments": "14164000", "commonStockSharesOutstanding": "93179000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12797000", "profitLoss": "None", "dividendPayout": "37891000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1383000", "operatingCashflow": "141257000", "capitalExpenditures": "342624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "197560000", "cashflowFromInvestment": "-345009000", "stockBasedCompensation": "2972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6307000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 482792000, "cost_of_revenue": 323784000, "gross_profit": 159008000, "research_and_development": null, "selling_general_admin": 60769000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78603000, "depreciation_amortisation": 114300000, "ebitda": 192903000, "interest_expense": 63551000, "interest_income": null, "other_non_operating": null, "pretax_income": 13815000, "tax_provision": 1018000, "effective_tax_rate": null, "net_income": 9055000, "net_income_continuing_ops": 12797000, "net_income_to_common": 9055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14164000, "short_term_investments": null, "net_receivables": 239732000, "inventory": 168244000, "other_current_assets": null, "total_current_assets": 489406000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10901214000, "total_assets": 11390620000, "short_term_debt": 1289388000, "accounts_payable": 163132000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1694175000, "long_term_debt": 4582713000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7134209000, "total_liabilities": 8828384000, "total_debt": 5872101000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 857812000, "total_equity": 2515864000, "shares_outstanding": 93179000, "operating_cash_flow": 141257000, "stock_based_compensation": 2972000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 342624000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -345009000, "dividends_paid": 37891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 197560000, "free_cash_flow": 483881000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78603000", "ebitda": "192903000", "netIncome": "9055000", "grossProfit": "159008000", "depreciation": "None", "totalRevenue": "482792000", "costOfRevenue": "323784000", "interestIncome": "4247000", "incomeBeforeTax": "13815000", "interestExpense": "63551000", "operatingIncome": "71889000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1018000", "reportedCurrency": "USD", "netInterestIncome": "-59304000", "nonInterestIncome": "None", "operatingExpenses": "87119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "323784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114300000", "sellingGeneralAndAdministrative": "60769000", "netIncomeFromContinuingOperations": "12797000" }, "balance": { "goodwill": "278297000", "inventory": "168244000", "commonStock": "1721109000", "currentDebt": "None", "investments": "None", "totalAssets": "11390620000", "longTermDebt": "4582713000", "shortTermDebt": "1289388000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "857812000", "totalLiabilities": "8828384000", "otherCurrentAssets": "67266000", "totalCurrentAssets": "489406000", "currentLongTermDebt": "1265558000", "longTermInvestments": "470469000", "shortTermInvestments": "None", "currentNetReceivables": "239732000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10901214000", "currentAccountsPayable": "163132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6141747000", "totalShareholderEquity": "2515864000", "capitalLeaseObligations": "268016000", "otherCurrentLiabilities": "241655000", "totalCurrentLiabilities": "1694175000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7134209000", "cashAndShortTermInvestments": "14164000", "commonStockSharesOutstanding": "93179000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12797000", "profitLoss": "None", "dividendPayout": "37891000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1383000", "operatingCashflow": "141257000", "capitalExpenditures": "342624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "197560000", "cashflowFromInvestment": "-345009000", "stockBasedCompensation": "2972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6307000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 476964000, "cost_of_revenue": 310588000, "gross_profit": 166376000, "ebit": 79223000, "ebitda": 188314000, "pretax_income": 21690000, "tax_provision": 1696000, "net_income": 15845000, "net_income_to_common": 15845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4498000, "total_current_assets": 498836000, "total_assets": 11548122000, "short_term_debt": 1244322000, "long_term_debt": 4311765000, "total_debt": 5556087000, "total_liabilities": 8953308000, "total_equity": 2547914000, "shares_outstanding": 90200000, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 158639000, "capital_expenditure": 341528000, "free_cash_flow": 500167000, "dividends_paid": 35085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345007, "ticker_id": 4075, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79223000", "ebitda": "188314000", "netIncome": "15845000", "grossProfit": "166376000", "depreciation": "None", "totalRevenue": "476964000", "costOfRevenue": "310588000", "interestIncome": "5818000", "incomeBeforeTax": "21690000", "interestExpense": "58812000", "operatingIncome": "74512000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1696000", "reportedCurrency": "USD", "netInterestIncome": "-52994000", "nonInterestIncome": "None", "operatingExpenses": "91864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109091000", "sellingGeneralAndAdministrative": "67268000", "netIncomeFromContinuingOperations": "19994000" }, "balance": { "goodwill": "278297000", "inventory": "166861000", "commonStock": "1724444000", "currentDebt": "None", "investments": "None", "totalAssets": "11548122000", "longTermDebt": "4311765000", "shortTermDebt": "1244322000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "887649000", "totalLiabilities": "8953308000", "otherCurrentAssets": "83030000", "totalCurrentAssets": "498836000", "currentLongTermDebt": "1220903000", "longTermInvestments": "475783000", "shortTermInvestments": "None", "currentNetReceivables": "244447000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11049286000", "currentAccountsPayable": "204468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5827933000", "totalShareholderEquity": "2547914000", "capitalLeaseObligations": "269669000", "otherCurrentLiabilities": "326308000", "totalCurrentLiabilities": "1775098000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7178210000", "cashAndShortTermInvestments": "4498000", "commonStockSharesOutstanding": "90200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19994000", "profitLoss": "None", "dividendPayout": "35085000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11320000", "operatingCashflow": "158639000", "capitalExpenditures": "341528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "215524000", "cashflowFromInvestment": "-368514000", "stockBasedCompensation": "1635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-477000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 476964000, "cost_of_revenue": 310588000, "gross_profit": 166376000, "research_and_development": null, "selling_general_admin": 67268000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79223000, "depreciation_amortisation": 109091000, "ebitda": 188314000, "interest_expense": 58812000, "interest_income": null, "other_non_operating": null, "pretax_income": 21690000, "tax_provision": 1696000, "effective_tax_rate": null, "net_income": 15845000, "net_income_continuing_ops": 19994000, "net_income_to_common": 15845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4498000, "short_term_investments": null, "net_receivables": 244447000, "inventory": 166861000, "other_current_assets": null, "total_current_assets": 498836000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11049286000, "total_assets": 11548122000, "short_term_debt": 1244322000, "accounts_payable": 204468000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1775098000, "long_term_debt": 4311765000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7178210000, "total_liabilities": 8953308000, "total_debt": 5556087000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 887649000, "total_equity": 2547914000, "shares_outstanding": 90200000, "operating_cash_flow": 158639000, "stock_based_compensation": 1635000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 341528000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -368514000, "dividends_paid": 35085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 215524000, "free_cash_flow": 500167000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79223000", "ebitda": "188314000", "netIncome": "15845000", "grossProfit": "166376000", "depreciation": "None", "totalRevenue": "476964000", "costOfRevenue": "310588000", "interestIncome": "5818000", "incomeBeforeTax": "21690000", "interestExpense": "58812000", "operatingIncome": "74512000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1696000", "reportedCurrency": "USD", "netInterestIncome": "-52994000", "nonInterestIncome": "None", "operatingExpenses": "91864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109091000", "sellingGeneralAndAdministrative": "67268000", "netIncomeFromContinuingOperations": "19994000" }, "balance": { "goodwill": "278297000", "inventory": "166861000", "commonStock": "1724444000", "currentDebt": "None", "investments": "None", "totalAssets": "11548122000", "longTermDebt": "4311765000", "shortTermDebt": "1244322000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "887649000", "totalLiabilities": "8953308000", "otherCurrentAssets": "83030000", "totalCurrentAssets": "498836000", "currentLongTermDebt": "1220903000", "longTermInvestments": "475783000", "shortTermInvestments": "None", "currentNetReceivables": "244447000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11049286000", "currentAccountsPayable": "204468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5827933000", "totalShareholderEquity": "2547914000", "capitalLeaseObligations": "269669000", "otherCurrentLiabilities": "326308000", "totalCurrentLiabilities": "1775098000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7178210000", "cashAndShortTermInvestments": "4498000", "commonStockSharesOutstanding": "90200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19994000", "profitLoss": "None", "dividendPayout": "35085000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11320000", "operatingCashflow": "158639000", "capitalExpenditures": "341528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "215524000", "cashflowFromInvestment": "-368514000", "stockBasedCompensation": "1635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-477000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 569256000, "cost_of_revenue": 281228000, "gross_profit": 288028000, "ebit": 219484000, "ebitda": 327038000, "pretax_income": 159820000, "tax_provision": 23422000, "net_income": 131334000, "net_income_to_common": 131334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7235000, "total_current_assets": 495694000, "total_assets": 10843481000, "short_term_debt": 890070000, "long_term_debt": 4511206000, "total_debt": 5401276000, "total_liabilities": 8323904000, "total_equity": 2471508000, "shares_outstanding": 90605000, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 179997000, "capital_expenditure": 323695000, "free_cash_flow": 503692000, "dividends_paid": 35085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345009, "ticker_id": 4075, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219484000", "ebitda": "327038000", "netIncome": "131334000", "grossProfit": "288028000", "depreciation": "None", "totalRevenue": "569256000", "costOfRevenue": "281228000", "interestIncome": "8669000", "incomeBeforeTax": "159820000", "interestExpense": "59664000", "operatingIncome": "197222000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "23422000", "reportedCurrency": "USD", "netInterestIncome": "-50995000", "nonInterestIncome": "None", "operatingExpenses": "90806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "281228000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107554000", "sellingGeneralAndAdministrative": "64840000", "netIncomeFromContinuingOperations": "136398000" }, "balance": { "goodwill": "278297000", "inventory": "120519000", "commonStock": "1624685000", "currentDebt": "None", "investments": "None", "totalAssets": "10843481000", "longTermDebt": "4511206000", "shortTermDebt": "890070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "908693000", "totalLiabilities": "8323904000", "otherCurrentAssets": "87718000", "totalCurrentAssets": "495694000", "currentLongTermDebt": "870539000", "longTermInvestments": "453760000", "shortTermInvestments": "None", "currentNetReceivables": "280222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10347787000", "currentAccountsPayable": "136435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5574963000", "totalShareholderEquity": "2471508000", "capitalLeaseObligations": "169526000", "otherCurrentLiabilities": "343138000", "totalCurrentLiabilities": "1369643000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6954261000", "cashAndShortTermInvestments": "7235000", "commonStockSharesOutstanding": "90605000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136398000", "profitLoss": "None", "dividendPayout": "35085000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-5374000", "operatingCashflow": "179997000", "capitalExpenditures": "323695000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142479000", "cashflowFromInvestment": "-326360000", "stockBasedCompensation": "1169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 569256000, "cost_of_revenue": 281228000, "gross_profit": 288028000, "research_and_development": null, "selling_general_admin": 64840000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219484000, "depreciation_amortisation": 107554000, "ebitda": 327038000, "interest_expense": 59664000, "interest_income": null, "other_non_operating": null, "pretax_income": 159820000, "tax_provision": 23422000, "effective_tax_rate": null, "net_income": 131334000, "net_income_continuing_ops": 136398000, "net_income_to_common": 131334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7235000, "short_term_investments": null, "net_receivables": 280222000, "inventory": 120519000, "other_current_assets": null, "total_current_assets": 495694000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10347787000, "total_assets": 10843481000, "short_term_debt": 890070000, "accounts_payable": 136435000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1369643000, "long_term_debt": 4511206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6954261000, "total_liabilities": 8323904000, "total_debt": 5401276000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 908693000, "total_equity": 2471508000, "shares_outstanding": 90605000, "operating_cash_flow": 179997000, "stock_based_compensation": 1169000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 323695000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -326360000, "dividends_paid": 35085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 142479000, "free_cash_flow": 503692000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "219484000", "ebitda": "327038000", "netIncome": "131334000", "grossProfit": "288028000", "depreciation": "None", "totalRevenue": "569256000", "costOfRevenue": "281228000", "interestIncome": "8669000", "incomeBeforeTax": "159820000", "interestExpense": "59664000", "operatingIncome": "197222000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "23422000", "reportedCurrency": "USD", "netInterestIncome": "-50995000", "nonInterestIncome": "None", "operatingExpenses": "90806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "281228000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107554000", "sellingGeneralAndAdministrative": "64840000", "netIncomeFromContinuingOperations": "136398000" }, "balance": { "goodwill": "278297000", "inventory": "120519000", "commonStock": "1624685000", "currentDebt": "None", "investments": "None", "totalAssets": "10843481000", "longTermDebt": "4511206000", "shortTermDebt": "890070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "908693000", "totalLiabilities": "8323904000", "otherCurrentAssets": "87718000", "totalCurrentAssets": "495694000", "currentLongTermDebt": "870539000", "longTermInvestments": "453760000", "shortTermInvestments": "None", "currentNetReceivables": "280222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10347787000", "currentAccountsPayable": "136435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5574963000", "totalShareholderEquity": "2471508000", "capitalLeaseObligations": "169526000", "otherCurrentLiabilities": "343138000", "totalCurrentLiabilities": "1369643000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6954261000", "cashAndShortTermInvestments": "7235000", "commonStockSharesOutstanding": "90605000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136398000", "profitLoss": "None", "dividendPayout": "35085000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-5374000", "operatingCashflow": "179997000", "capitalExpenditures": "323695000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142479000", "cashflowFromInvestment": "-326360000", "stockBasedCompensation": "1169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 488102000, "cost_of_revenue": 298754000, "gross_profit": 189348000, "ebit": 116763000, "ebitda": 220124000, "pretax_income": 60935000, "tax_provision": 8971000, "net_income": 48181000, "net_income_to_common": 48181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3235000, "total_current_assets": 537654000, "total_assets": 10583410000, "short_term_debt": 586272000, "long_term_debt": 4596994000, "total_debt": 5183266000, "total_liabilities": 8120201000, "total_equity": 2414277000, "shares_outstanding": 90658491, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 76708000, "capital_expenditure": 292718000, "free_cash_flow": 369426000, "dividends_paid": 35084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345010, "ticker_id": 4075, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116763000", "ebitda": "220124000", "netIncome": "48181000", "grossProfit": "189348000", "depreciation": "None", "totalRevenue": "488102000", "costOfRevenue": "298754000", "interestIncome": "4470000", "incomeBeforeTax": "60935000", "interestExpense": "55828000", "operatingIncome": "105683000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8971000", "reportedCurrency": "USD", "netInterestIncome": "-51358000", "nonInterestIncome": "None", "operatingExpenses": "83665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "298754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103361000", "sellingGeneralAndAdministrative": "59581000", "netIncomeFromContinuingOperations": "51964000" }, "balance": { "goodwill": "278297000", "inventory": "115144000", "commonStock": "1625251000", "currentDebt": "None", "investments": "None", "totalAssets": "10583410000", "longTermDebt": "4596994000", "shortTermDebt": "586272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "847397000", "totalLiabilities": "8120201000", "otherCurrentAssets": "111263000", "totalCurrentAssets": "537654000", "currentLongTermDebt": "567170000", "longTermInvestments": "441459000", "shortTermInvestments": "None", "currentNetReceivables": "308012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10045756000", "currentAccountsPayable": "140304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5358459000", "totalShareholderEquity": "2414277000", "capitalLeaseObligations": "170426000", "otherCurrentLiabilities": "412061000", "totalCurrentLiabilities": "1138637000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6981564000", "cashAndShortTermInvestments": "3235000", "commonStockSharesOutstanding": "90658491", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51964000", "profitLoss": "None", "dividendPayout": "35084000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-10653000", "operatingCashflow": "76708000", "capitalExpenditures": "292718000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "226842000", "cashflowFromInvestment": "-295140000", "stockBasedCompensation": "2068000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103361000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 488102000, "cost_of_revenue": 298754000, "gross_profit": 189348000, "research_and_development": null, "selling_general_admin": 59581000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116763000, "depreciation_amortisation": 103361000, "ebitda": 220124000, "interest_expense": 55828000, "interest_income": null, "other_non_operating": null, "pretax_income": 60935000, "tax_provision": 8971000, "effective_tax_rate": null, "net_income": 48181000, "net_income_continuing_ops": 51964000, "net_income_to_common": 48181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3235000, "short_term_investments": null, "net_receivables": 308012000, "inventory": 115144000, "other_current_assets": null, "total_current_assets": 537654000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10045756000, "total_assets": 10583410000, "short_term_debt": 586272000, "accounts_payable": 140304000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1138637000, "long_term_debt": 4596994000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6981564000, "total_liabilities": 8120201000, "total_debt": 5183266000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 847397000, "total_equity": 2414277000, "shares_outstanding": 90658491, "operating_cash_flow": 76708000, "stock_based_compensation": 2068000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 292718000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -295140000, "dividends_paid": 35084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 226842000, "free_cash_flow": 369426000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "116763000", "ebitda": "220124000", "netIncome": "48181000", "grossProfit": "189348000", "depreciation": "None", "totalRevenue": "488102000", "costOfRevenue": "298754000", "interestIncome": "4470000", "incomeBeforeTax": "60935000", "interestExpense": "55828000", "operatingIncome": "105683000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8971000", "reportedCurrency": "USD", "netInterestIncome": "-51358000", "nonInterestIncome": "None", "operatingExpenses": "83665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "298754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103361000", "sellingGeneralAndAdministrative": "59581000", "netIncomeFromContinuingOperations": "51964000" }, "balance": { "goodwill": "278297000", "inventory": "115144000", "commonStock": "1625251000", "currentDebt": "None", "investments": "None", "totalAssets": "10583410000", "longTermDebt": "4596994000", "shortTermDebt": "586272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "847397000", "totalLiabilities": "8120201000", "otherCurrentAssets": "111263000", "totalCurrentAssets": "537654000", "currentLongTermDebt": "567170000", "longTermInvestments": "441459000", "shortTermInvestments": "None", "currentNetReceivables": "308012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10045756000", "currentAccountsPayable": "140304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5358459000", "totalShareholderEquity": "2414277000", "capitalLeaseObligations": "170426000", "otherCurrentLiabilities": "412061000", "totalCurrentLiabilities": "1138637000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6981564000", "cashAndShortTermInvestments": "3235000", "commonStockSharesOutstanding": "90658491", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51964000", "profitLoss": "None", "dividendPayout": "35084000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-10653000", "operatingCashflow": "76708000", "capitalExpenditures": "292718000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "226842000", "cashflowFromInvestment": "-295140000", "stockBasedCompensation": "2068000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103361000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 436877000, "cost_of_revenue": 270467000, "gross_profit": 166410000, "ebit": 84608000, "ebitda": 187612000, "pretax_income": 37795000, "tax_provision": -12571000, "net_income": 47322000, "net_income_to_common": 47322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2988000, "total_current_assets": 407843000, "total_assets": 10257653000, "short_term_debt": 548560000, "long_term_debt": 4355049000, "total_debt": 4903609000, "total_liabilities": 7841394000, "total_equity": 2367260000, "shares_outstanding": 90514000, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 92816000, "capital_expenditure": 289100000, "free_cash_flow": 381916000, "dividends_paid": 35085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345011, "ticker_id": 4075, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84608000", "ebitda": "187612000", "netIncome": "47322000", "grossProfit": "166410000", "depreciation": "None", "totalRevenue": "436877000", "costOfRevenue": "270467000", "interestIncome": "4580000", "incomeBeforeTax": "37795000", "interestExpense": "53762000", "operatingIncome": "85049000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-12571000", "reportedCurrency": "USD", "netInterestIncome": "-49182000", "nonInterestIncome": "None", "operatingExpenses": "81361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103004000", "sellingGeneralAndAdministrative": "55427000", "netIncomeFromContinuingOperations": "50366000" }, "balance": { "goodwill": "278297000", "inventory": "104491000", "commonStock": "1623991000", "currentDebt": "None", "investments": "None", "totalAssets": "10257653000", "longTermDebt": "4355049000", "shortTermDebt": "548560000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "799348000", "totalLiabilities": "7841394000", "otherCurrentAssets": "94244000", "totalCurrentAssets": "407843000", "currentLongTermDebt": "528276000", "longTermInvestments": "448357000", "shortTermInvestments": "None", "currentNetReceivables": "206120000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9849810000", "currentAccountsPayable": "133470000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5085750000", "totalShareholderEquity": "2367260000", "capitalLeaseObligations": "177653000", "otherCurrentLiabilities": "425098000", "totalCurrentLiabilities": "1107128000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6734266000", "cashAndShortTermInvestments": "2988000", "commonStockSharesOutstanding": "90514000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50366000", "profitLoss": "None", "dividendPayout": "35085000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6457000", "operatingCashflow": "92816000", "capitalExpenditures": "289100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99509000", "cashflowFromInvestment": "-184358000", "stockBasedCompensation": "4608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5440000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103004000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 436877000, "cost_of_revenue": 270467000, "gross_profit": 166410000, "research_and_development": null, "selling_general_admin": 55427000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84608000, "depreciation_amortisation": 103004000, "ebitda": 187612000, "interest_expense": 53762000, "interest_income": null, "other_non_operating": null, "pretax_income": 37795000, "tax_provision": -12571000, "effective_tax_rate": null, "net_income": 47322000, "net_income_continuing_ops": 50366000, "net_income_to_common": 47322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2988000, "short_term_investments": null, "net_receivables": 206120000, "inventory": 104491000, "other_current_assets": null, "total_current_assets": 407843000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9849810000, "total_assets": 10257653000, "short_term_debt": 548560000, "accounts_payable": 133470000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1107128000, "long_term_debt": 4355049000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6734266000, "total_liabilities": 7841394000, "total_debt": 4903609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 799348000, "total_equity": 2367260000, "shares_outstanding": 90514000, "operating_cash_flow": 92816000, "stock_based_compensation": 4608000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 289100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -184358000, "dividends_paid": 35085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 99509000, "free_cash_flow": 381916000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84608000", "ebitda": "187612000", "netIncome": "47322000", "grossProfit": "166410000", "depreciation": "None", "totalRevenue": "436877000", "costOfRevenue": "270467000", "interestIncome": "4580000", "incomeBeforeTax": "37795000", "interestExpense": "53762000", "operatingIncome": "85049000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-12571000", "reportedCurrency": "USD", "netInterestIncome": "-49182000", "nonInterestIncome": "None", "operatingExpenses": "81361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103004000", "sellingGeneralAndAdministrative": "55427000", "netIncomeFromContinuingOperations": "50366000" }, "balance": { "goodwill": "278297000", "inventory": "104491000", "commonStock": "1623991000", "currentDebt": "None", "investments": "None", "totalAssets": "10257653000", "longTermDebt": "4355049000", "shortTermDebt": "548560000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "799348000", "totalLiabilities": "7841394000", "otherCurrentAssets": "94244000", "totalCurrentAssets": "407843000", "currentLongTermDebt": "528276000", "longTermInvestments": "448357000", "shortTermInvestments": "None", "currentNetReceivables": "206120000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9849810000", "currentAccountsPayable": "133470000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5085750000", "totalShareholderEquity": "2367260000", "capitalLeaseObligations": "177653000", "otherCurrentLiabilities": "425098000", "totalCurrentLiabilities": "1107128000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6734266000", "cashAndShortTermInvestments": "2988000", "commonStockSharesOutstanding": "90514000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50366000", "profitLoss": "None", "dividendPayout": "35085000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6457000", "operatingCashflow": "92816000", "capitalExpenditures": "289100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99509000", "cashflowFromInvestment": "-184358000", "stockBasedCompensation": "4608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5440000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103004000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 412114000, "cost_of_revenue": 309155000, "gross_profit": 102959000, "ebit": -23238000, "ebitda": 67897000, "pretax_income": -74826000, "tax_provision": -29092000, "net_income": -50095000, "net_income_to_common": -50095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2215000, "total_current_assets": 475543000, "total_assets": 10591028000, "short_term_debt": 563112000, "long_term_debt": 4241642000, "total_debt": 4804754000, "total_liabilities": 8180448000, "total_equity": 2360622000, "shares_outstanding": 88441500, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 138567000, "capital_expenditure": 267880000, "free_cash_flow": 406447000, "dividends_paid": 31676000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345012, "ticker_id": 4075, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23238000", "ebitda": "67897000", "netIncome": "-50095000", "grossProfit": "102959000", "depreciation": "None", "totalRevenue": "412114000", "costOfRevenue": "309155000", "interestIncome": "6395000", "incomeBeforeTax": "-74826000", "interestExpense": "53695000", "operatingIncome": "19144000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-29092000", "reportedCurrency": "USD", "netInterestIncome": "-47300000", "nonInterestIncome": "None", "operatingExpenses": "83815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91135000", "sellingGeneralAndAdministrative": "60270000", "netIncomeFromContinuingOperations": "-45734000" }, "balance": { "goodwill": "278297000", "inventory": "98034000", "commonStock": "1624823000", "currentDebt": "None", "investments": "None", "totalAssets": "10591028000", "longTermDebt": "4241642000", "shortTermDebt": "563112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "787110000", "totalLiabilities": "8180448000", "otherCurrentAssets": "101725000", "totalCurrentAssets": "475543000", "currentLongTermDebt": "542069000", "longTermInvestments": "564149000", "shortTermInvestments": "None", "currentNetReceivables": "273569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10115485000", "currentAccountsPayable": "205175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4989080000", "totalShareholderEquity": "2360622000", "capitalLeaseObligations": "179267000", "otherCurrentLiabilities": "462473000", "totalCurrentLiabilities": "1230760000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6949688000", "cashAndShortTermInvestments": "2215000", "commonStockSharesOutstanding": "88441500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45734000", "profitLoss": "None", "dividendPayout": "31676000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-14644000", "operatingCashflow": "138567000", "capitalExpenditures": "267880000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134137000", "cashflowFromInvestment": "-276529000", "stockBasedCompensation": "1319000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31676000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 412114000, "cost_of_revenue": 309155000, "gross_profit": 102959000, "research_and_development": null, "selling_general_admin": 60270000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23238000, "depreciation_amortisation": 91135000, "ebitda": 67897000, "interest_expense": 53695000, "interest_income": null, "other_non_operating": null, "pretax_income": -74826000, "tax_provision": -29092000, "effective_tax_rate": null, "net_income": -50095000, "net_income_continuing_ops": -45734000, "net_income_to_common": -50095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2215000, "short_term_investments": null, "net_receivables": 273569000, "inventory": 98034000, "other_current_assets": null, "total_current_assets": 475543000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10115485000, "total_assets": 10591028000, "short_term_debt": 563112000, "accounts_payable": 205175000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1230760000, "long_term_debt": 4241642000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6949688000, "total_liabilities": 8180448000, "total_debt": 4804754000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 787110000, "total_equity": 2360622000, "shares_outstanding": 88441500, "operating_cash_flow": 138567000, "stock_based_compensation": 1319000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267880000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -276529000, "dividends_paid": 31676000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 134137000, "free_cash_flow": 406447000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23238000", "ebitda": "67897000", "netIncome": "-50095000", "grossProfit": "102959000", "depreciation": "None", "totalRevenue": "412114000", "costOfRevenue": "309155000", "interestIncome": "6395000", "incomeBeforeTax": "-74826000", "interestExpense": "53695000", "operatingIncome": "19144000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-29092000", "reportedCurrency": "USD", "netInterestIncome": "-47300000", "nonInterestIncome": "None", "operatingExpenses": "83815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91135000", "sellingGeneralAndAdministrative": "60270000", "netIncomeFromContinuingOperations": "-45734000" }, "balance": { "goodwill": "278297000", "inventory": "98034000", "commonStock": "1624823000", "currentDebt": "None", "investments": "None", "totalAssets": "10591028000", "longTermDebt": "4241642000", "shortTermDebt": "563112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "787110000", "totalLiabilities": "8180448000", "otherCurrentAssets": "101725000", "totalCurrentAssets": "475543000", "currentLongTermDebt": "542069000", "longTermInvestments": "564149000", "shortTermInvestments": "None", "currentNetReceivables": "273569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10115485000", "currentAccountsPayable": "205175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4989080000", "totalShareholderEquity": "2360622000", "capitalLeaseObligations": "179267000", "otherCurrentLiabilities": "462473000", "totalCurrentLiabilities": "1230760000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6949688000", "cashAndShortTermInvestments": "2215000", "commonStockSharesOutstanding": "88441500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45734000", "profitLoss": "None", "dividendPayout": "31676000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-14644000", "operatingCashflow": "138567000", "capitalExpenditures": "267880000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134137000", "cashflowFromInvestment": "-276529000", "stockBasedCompensation": "1319000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31676000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 505851000, "cost_of_revenue": 335971000, "gross_profit": 169880000, "ebit": 87487000, "ebitda": 176193000, "pretax_income": 37649000, "tax_provision": -5267000, "net_income": 37858000, "net_income_to_common": 37858000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7768000, "total_current_assets": 489227000, "total_assets": 10050841000, "short_term_debt": 928730000, "long_term_debt": 3902687000, "total_debt": 4831417000, "total_liabilities": 7752928000, "total_equity": 2246740000, "shares_outstanding": 86129000, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 170161000, "capital_expenditure": 270928000, "free_cash_flow": 441089000, "dividends_paid": 31676000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345014, "ticker_id": 4075, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87487000", "ebitda": "176193000", "netIncome": "37858000", "grossProfit": "169880000", "depreciation": "None", "totalRevenue": "505851000", "costOfRevenue": "335971000", "interestIncome": "5366000", "incomeBeforeTax": "37649000", "interestExpense": "49838000", "operatingIncome": "88967000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5267000", "reportedCurrency": "USD", "netInterestIncome": "-44472000", "nonInterestIncome": "None", "operatingExpenses": "80913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88706000", "sellingGeneralAndAdministrative": "58481000", "netIncomeFromContinuingOperations": "42916000" }, "balance": { "goodwill": "278297000", "inventory": "83391000", "commonStock": "1425342000", "currentDebt": "None", "investments": "None", "totalAssets": "10050841000", "longTermDebt": "3902687000", "shortTermDebt": "928730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "872289000", "totalLiabilities": "7752928000", "otherCurrentAssets": "127002000", "totalCurrentAssets": "489227000", "currentLongTermDebt": "907934000", "longTermInvestments": "540118000", "shortTermInvestments": "None", "currentNetReceivables": "271066000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9561614000", "currentAccountsPayable": "157035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5017752000", "totalShareholderEquity": "2246740000", "capitalLeaseObligations": "180832000", "otherCurrentLiabilities": "392808000", "totalCurrentLiabilities": "1478573000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6274355000", "cashAndShortTermInvestments": "7768000", "commonStockSharesOutstanding": "86129000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42917000", "profitLoss": "None", "dividendPayout": "31676000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2374000", "operatingCashflow": "170161000", "capitalExpenditures": "270928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111581000", "cashflowFromInvestment": "-281614000", "stockBasedCompensation": "1528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31676000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88706000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 505851000, "cost_of_revenue": 335971000, "gross_profit": 169880000, "research_and_development": null, "selling_general_admin": 58481000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87487000, "depreciation_amortisation": 88706000, "ebitda": 176193000, "interest_expense": 49838000, "interest_income": null, "other_non_operating": null, "pretax_income": 37649000, "tax_provision": -5267000, "effective_tax_rate": null, "net_income": 37858000, "net_income_continuing_ops": 42916000, "net_income_to_common": 37858000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7768000, "short_term_investments": null, "net_receivables": 271066000, "inventory": 83391000, "other_current_assets": null, "total_current_assets": 489227000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9561614000, "total_assets": 10050841000, "short_term_debt": 928730000, "accounts_payable": 157035000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1478573000, "long_term_debt": 3902687000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6274355000, "total_liabilities": 7752928000, "total_debt": 4831417000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 872289000, "total_equity": 2246740000, "shares_outstanding": 86129000, "operating_cash_flow": 170161000, "stock_based_compensation": 1528000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 270928000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -281614000, "dividends_paid": 31676000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111581000, "free_cash_flow": 441089000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87487000", "ebitda": "176193000", "netIncome": "37858000", "grossProfit": "169880000", "depreciation": "None", "totalRevenue": "505851000", "costOfRevenue": "335971000", "interestIncome": "5366000", "incomeBeforeTax": "37649000", "interestExpense": "49838000", "operatingIncome": "88967000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5267000", "reportedCurrency": "USD", "netInterestIncome": "-44472000", "nonInterestIncome": "None", "operatingExpenses": "80913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88706000", "sellingGeneralAndAdministrative": "58481000", "netIncomeFromContinuingOperations": "42916000" }, "balance": { "goodwill": "278297000", "inventory": "83391000", "commonStock": "1425342000", "currentDebt": "None", "investments": "None", "totalAssets": "10050841000", "longTermDebt": "3902687000", "shortTermDebt": "928730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "872289000", "totalLiabilities": "7752928000", "otherCurrentAssets": "127002000", "totalCurrentAssets": "489227000", "currentLongTermDebt": "907934000", "longTermInvestments": "540118000", "shortTermInvestments": "None", "currentNetReceivables": "271066000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9561614000", "currentAccountsPayable": "157035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5017752000", "totalShareholderEquity": "2246740000", "capitalLeaseObligations": "180832000", "otherCurrentLiabilities": "392808000", "totalCurrentLiabilities": "1478573000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6274355000", "cashAndShortTermInvestments": "7768000", "commonStockSharesOutstanding": "86129000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42917000", "profitLoss": "None", "dividendPayout": "31676000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2374000", "operatingCashflow": "170161000", "capitalExpenditures": "270928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111581000", "cashflowFromInvestment": "-281614000", "stockBasedCompensation": "1528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31676000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88706000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "income_statement": { "revenue": 477156000, "cost_of_revenue": 302655000, "gross_profit": 174501000, "ebit": 103551000, "ebitda": 190274000, "pretax_income": 57652000, "tax_provision": 8228999, "net_income": 45436000, "net_income_to_common": 45436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7640000, "total_current_assets": 404637000, "total_assets": 9626970000, "short_term_debt": 766228000, "long_term_debt": 3927625000, "total_debt": 4693853000, "total_liabilities": 7301845000, "total_equity": 2273772000, "shares_outstanding": 86129000, "goodwill_and_intangibles": 278297000 }, "cash_flow": { "operating_cash_flow": 110942000, "capital_expenditure": 272636000, "free_cash_flow": 383578000, "dividends_paid": 31676000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345015, "ticker_id": 4075, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:46.386153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103551000", "ebitda": "190274000", "netIncome": "45436000", "grossProfit": "174501000", "depreciation": "None", "totalRevenue": "477156000", "costOfRevenue": "302655000", "interestIncome": "5359000", "incomeBeforeTax": "57652000", "interestExpense": "45899000", "operatingIncome": "96061000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8228999", "reportedCurrency": "USD", "netInterestIncome": "-40540000", "nonInterestIncome": "None", "operatingExpenses": "78440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86723000", "sellingGeneralAndAdministrative": "54039000", "netIncomeFromContinuingOperations": "49423000" }, "balance": { "goodwill": "278297000", "inventory": "81017000", "commonStock": "1423827000", "currentDebt": "None", "investments": "None", "totalAssets": "9626970000", "longTermDebt": "3927625000", "shortTermDebt": "766228000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "897651000", "totalLiabilities": "7301845000", "otherCurrentAssets": "93255000", "totalCurrentAssets": "404637000", "currentLongTermDebt": "748838000", "longTermInvestments": "539797000", "shortTermInvestments": "None", "currentNetReceivables": "222725000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9222332999", "currentAccountsPayable": "147593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4745701000", "totalShareholderEquity": "2273772000", "capitalLeaseObligations": "43483000", "otherCurrentLiabilities": "194418000", "totalCurrentLiabilities": "1108239000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6193606000", "cashAndShortTermInvestments": "7640000", "commonStockSharesOutstanding": "86129000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49423000", "profitLoss": "None", "dividendPayout": "31676000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-16726000", "operatingCashflow": "110942000", "capitalExpenditures": "272636000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "171396000", "cashflowFromInvestment": "-278830000", "stockBasedCompensation": "853000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31676000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 477156000, "cost_of_revenue": 302655000, "gross_profit": 174501000, "research_and_development": null, "selling_general_admin": 54039000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103551000, "depreciation_amortisation": 86723000, "ebitda": 190274000, "interest_expense": 45899000, "interest_income": null, "other_non_operating": null, "pretax_income": 57652000, "tax_provision": 8228999, "effective_tax_rate": null, "net_income": 45436000, "net_income_continuing_ops": 49423000, "net_income_to_common": 45436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7640000, "short_term_investments": null, "net_receivables": 222725000, "inventory": 81017000, "other_current_assets": null, "total_current_assets": 404637000, "net_ppe": null, "goodwill": 278297000, "intangible_assets": null, "goodwill_and_intangibles": 278297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9222332999, "total_assets": 9626970000, "short_term_debt": 766228000, "accounts_payable": 147593000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1108239000, "long_term_debt": 3927625000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6193606000, "total_liabilities": 7301845000, "total_debt": 4693853000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 897651000, "total_equity": 2273772000, "shares_outstanding": 86129000, "operating_cash_flow": 110942000, "stock_based_compensation": 853000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 272636000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -278830000, "dividends_paid": 31676000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 171396000, "free_cash_flow": 383578000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103551000", "ebitda": "190274000", "netIncome": "45436000", "grossProfit": "174501000", "depreciation": "None", "totalRevenue": "477156000", "costOfRevenue": "302655000", "interestIncome": "5359000", "incomeBeforeTax": "57652000", "interestExpense": "45899000", "operatingIncome": "96061000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8228999", "reportedCurrency": "USD", "netInterestIncome": "-40540000", "nonInterestIncome": "None", "operatingExpenses": "78440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86723000", "sellingGeneralAndAdministrative": "54039000", "netIncomeFromContinuingOperations": "49423000" }, "balance": { "goodwill": "278297000", "inventory": "81017000", "commonStock": "1423827000", "currentDebt": "None", "investments": "None", "totalAssets": "9626970000", "longTermDebt": "3927625000", "shortTermDebt": "766228000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "897651000", "totalLiabilities": "7301845000", "otherCurrentAssets": "93255000", "totalCurrentAssets": "404637000", "currentLongTermDebt": "748838000", "longTermInvestments": "539797000", "shortTermInvestments": "None", "currentNetReceivables": "222725000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9222332999", "currentAccountsPayable": "147593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4745701000", "totalShareholderEquity": "2273772000", "capitalLeaseObligations": "43483000", "otherCurrentLiabilities": "194418000", "totalCurrentLiabilities": "1108239000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6193606000", "cashAndShortTermInvestments": "7640000", "commonStockSharesOutstanding": "86129000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49423000", "profitLoss": "None", "dividendPayout": "31676000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-16726000", "operatingCashflow": "110942000", "capitalExpenditures": "272636000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "171396000", "cashflowFromInvestment": "-278830000", "stockBasedCompensation": "853000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31676000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "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" ] } } }