{ "ticker": { "uuid": "7607318d-ce92-499a-9b7b-f0253573dd9e", "symbol": "RHP", "name": "Ryman Hospitality Properties Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/7607318d-ce92-499a-9b7b-f0253573dd9e/", "api_url": "https://sharemaestro.com/factors/api/tickers/7607318d-ce92-499a-9b7b-f0253573dd9e/" }, "ticker_metadata": { "id": 3369, "uuid": "7607318d-ce92-499a-9b7b-f0253573dd9e", "symbol": "RHP", "name": "Ryman Hospitality Properties Inc", "asset_type": "equity", "market_cap": 7313102000, "stock_exchange_id": 3, "industry": "Reit - Hotel & Motel", "sector": "Real Estate", "description": "Ryman Hospitality Properties, Inc. (NYSE: RHP) is a leading hospitality and hospitality real estate investment trust specializing in exclusive convention centers and country music entertainment experiences.", "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": "7607318d-ce92-499a-9b7b-f0253573dd9e", "symbol": "RHP", "name": "Ryman Hospitality Properties Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/7607318d-ce92-499a-9b7b-f0253573dd9e/", "api_url": "https://sharemaestro.com/factors/api/tickers/7607318d-ce92-499a-9b7b-f0253573dd9e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.4, "value": 0.11, "quality": 0.8, "momentum": 0.74, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 119.03, "market_cap": 7850861710, "pe_ratio": 31.2859, "earnings_yield": 0.032, "ebitda_to_ev": 0.0706, "shareholder_yield": 0.0373, "roe": 0.3424, "piotroski_f_score": 5, "momentum_12_1": 0.2009, "volatility_252d": 0.2568 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:27.882987+00:00", "batch_id": "" }, "size": { "price_close": 119.03, "market_cap": 7850861710, "market_cap_usd": 7850861710, "enterprise_value": 11367783710, "shares_outstanding": 65957000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 31.2859, "pb_ratio": 10.7129, "ptbv_ratio": 17.4195, "ps_ratio": 2.9577, "pcf_ratio": 11.8655, "pfcf_ratio": 7.6907, "ev_ebitda": 14.1722, "ev_ebit": 22.2011, "ev_sales": 4.2827, "ev_fcf": 11.1359, "earnings_yield": 0.032, "fcf_yield": 0.0898, "price_to_sales": 2.9577, "price_to_book": 10.7129, "price_to_cashflow": 11.8655, "ebitda_to_ev": 0.0706, "sales_yield": 0.2335 }, "yield": { "dividend_yield": 0.0373, "buyback_yield": 0, "shareholder_yield": 0.0373, "debt_paydown_yield": null, "total_yield": 0.0373 }, "quality": { "gross_margin": 0.206, "operating_margin": 0.1929, "net_margin": 0.0945, "ebitda_margin": 0.3022, "fcf_margin": 0.3846, "roe": 0.3424, "roa": 0.0405, "roic": 0.1159, "roc_greenblatt": null, "asset_turnover": 0.4286, "cash_conversion": 4.068, "accruals_ratio": -0.0663, "sbc_to_revenue": 0.0054, "piotroski_f_score": 5, "altman_z_score": 1.5309, "earnings_stability_5y": 0.2692, "revenue_stability_5y": 0.4389, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0883, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.8085, "net_debt_to_ebitda": 4.3845, "debt_to_assets": 0.6407, "interest_coverage": 2.0391, "current_ratio": 1707.9356, "quick_ratio": 1650.5254, "net_debt": 3516922000, "local_beta": 0.0009, "volatility_252d": 0.2568, "volatility_60d": 0.5935, "max_drawdown_12m": -0.1491, "risk_adjusted_momentum": 0.7826 }, "growth": { "revenue_growth_1y": 0.1068, "revenue_growth_3y_cagr": 0.1258, "revenue_growth_5y_cagr": 0.3749, "eps_growth_1y": -0.1393, "eps_growth_3y_cagr": 0.2358, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0791, "book_value_growth_1y": 0.3183, "revenue_growth": 0.1068, "earnings_growth": -0.1393 }, "momentum": { "price_return_1m": 0.0767, "price_return_3m": 0.2585, "price_return_6m": 0.331, "price_return_9m": 0.2272, "price_return_12m": 0.2931, "price_return_12m_ex1m": 0.2009, "momentum_6m": 0.331, "momentum_12m": 0.2931, "momentum_12_1": 0.2009, "distance_from_52w_high": 0, "distance_from_52w_low": 0.4077, "relative_strength": 0.1931 }, "raw_ttm": { "revenue_ttm": 2654353000, "gross_profit_ttm": 546697000, "ebit_ttm": 512036000, "ebitda_ttm": 802120000, "net_income_ttm": 250939000, "eps_diluted_ttm": 3.8046, "operating_cash_flow_ttm": 661654000, "capital_expenditure_ttm": 359171000, "fcf_ttm": 1020825000, "dividends_paid_ttm": 292835000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 251106000, "cash_and_equivalents": 451285000, "total_current_assets": 503841000, "total_current_liabilities": 295000, "net_ppe": null, "total_assets": 6193781000, "total_debt": 3968207000, "total_equity": 732843000, "net_working_capital": 52556000, "book_value_per_share": 11.1109, "retained_earnings": -938311000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 450695000, "tangible_book_per_share": 6.8332 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 72, "rank_pb": 90, "rank_ptbv": 89, "rank_ps": 63, "rank_pcf": 53, "rank_ev_ebitda": 61, "rank_ev_ebit": 73, "rank_earnings_yield": 71, "rank_fcf_yield": 45, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 9, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 82, "rank_fcf_margin": 21, "rank_piotroski": 67, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 34 }, "composites": { "value_composite": 89, "quality_composite": 20, "momentum_composite": 26, "growth_composite": 73, "yield_composite": 14, "svqf_composite": 86, "vc1_composite": 86, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 60, "quality_value_composite": 0.2966, "os_score": 0.4, "value_percentile": 0.11, "quality_percentile": 0.8, "momentum_percentile": 0.74, "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": 29, "small_cap_core_rank": 77, "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": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4877, "ticker_id": 3369, "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": "2026-06-07T06:54:27.882987+00:00", "batch_id": "", "os_score_delta": null, "price_close": 119.03, "market_cap": 7850861710, "market_cap_usd": 7850861710, "enterprise_value": 11367783710, "shares_outstanding": 65957000, "fx_rate_to_usd": null, "pe_ratio": 31.28593686, "pb_ratio": 10.71288354, "ptbv_ratio": 17.41945597, "ps_ratio": 2.95773083, "pcf_ratio": 11.86550933, "pfcf_ratio": 7.69070282, "ev_ebitda": 14.17217338, "ev_ebit": 22.20114154, "ev_sales": 4.28269477, "ev_fcf": 11.13587903, "earnings_yield": 0.03196324, "fcf_yield": 0.08979983, "dividend_yield": 0.03729973, "buyback_yield": 0, "shareholder_yield": 0.03729973, "debt_paydown_yield": null, "total_yield": 0.03729973, "gross_margin": 0.20596243, "operating_margin": 0.19290426, "net_margin": 0.09453867, "ebitda_margin": 0.3021904, "fcf_margin": 0.38458525, "roe": 0.3424185, "roa": 0.04051467, "roic": 0.11588851, "roc_greenblatt": null, "asset_turnover": 0.42855132, "cash_conversion": 4.06802051, "accruals_ratio": -0.06631087, "sbc_to_revenue": 0.00536515, "debt_to_equity": 6.80851151, "net_debt_to_ebitda": 4.38453349, "debt_to_assets": 0.64067603, "interest_coverage": 2.03912292, "current_ratio": 1707.93559322, "quick_ratio": 1650.52542373, "net_debt": 3516922000, "revenue_growth_1y": 0.10682852, "revenue_growth_3y_cagr": 0.12582651, "revenue_growth_5y_cagr": 0.37492808, "eps_growth_1y": -0.13927277, "eps_growth_3y_cagr": 0.23575681, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.07905515, "book_value_growth_1y": 0.31827929, "piotroski_f_score": 5, "altman_z_score": 1.53090195, "earnings_stability_5y": 0.269243, "revenue_stability_5y": 0.43894, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07670737, "price_return_3m": 0.25851131, "price_return_6m": 0.33101341, "price_return_9m": 0.22717413, "price_return_12m": 0.29305522, "price_return_12m_ex1m": 0.20093468, "distance_from_52w_high": 0, "distance_from_52w_low": 0.40773777, "relative_strength": 0.19309164, "local_beta": 0.0009, "volatility_252d": 0.256755, "volatility_60d": 0.593524, "max_drawdown_12m": -0.14911887, "revenue_ttm": 2654353000, "gross_profit_ttm": 546697000, "ebit_ttm": 512036000, "ebitda_ttm": 802120000, "net_income_ttm": 250939000, "eps_diluted_ttm": 3.80458481, "operating_cash_flow_ttm": 661654000, "capital_expenditure_ttm": 359171000, "fcf_ttm": 1020825000, "dividends_paid_ttm": 292835000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 251106000, "cash_and_equivalents": 451285000, "total_current_assets": 503841000, "total_current_liabilities": 295000, "net_ppe": null, "total_assets": 6193781000, "total_debt": 3968207000, "total_equity": 732843000, "net_working_capital": 52556000, "book_value_per_share": 11.11092075, "retained_earnings": -938311000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 450695000, "tangible_book_per_share": 6.83316403, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 72, "rank_pb": 90, "rank_ptbv": 89, "rank_ps": 63, "rank_pcf": 53, "rank_ev_ebitda": 61, "rank_ev_ebit": 73, "rank_earnings_yield": 71, "rank_fcf_yield": 45, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 9, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 82, "rank_fcf_margin": 21, "rank_piotroski": 67, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 34, "value_composite": 89, "quality_composite": 20, "momentum_composite": 26, "growth_composite": 73, "yield_composite": 14, "svqf_composite": 86, "vc1_composite": 86, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 77, "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": 119.03, "os": 0.4, "value": 0.11, "quality": 0.8, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 31.2859, "earnings_yield": 0.032, "shareholder_yield": 0.0373, "roe": 0.3424, "momentum_12_1": 0.2009, "complete_fields": { "id": 4877, "ticker_id": 3369, "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": "2026-06-07T06:54:27.882987+00:00", "batch_id": "", "os_score_delta": null, "price_close": 119.03, "market_cap": 7850861710, "market_cap_usd": 7850861710, "enterprise_value": 11367783710, "shares_outstanding": 65957000, "fx_rate_to_usd": null, "pe_ratio": 31.28593686, "pb_ratio": 10.71288354, "ptbv_ratio": 17.41945597, "ps_ratio": 2.95773083, "pcf_ratio": 11.86550933, "pfcf_ratio": 7.69070282, "ev_ebitda": 14.17217338, "ev_ebit": 22.20114154, "ev_sales": 4.28269477, "ev_fcf": 11.13587903, "earnings_yield": 0.03196324, "fcf_yield": 0.08979983, "dividend_yield": 0.03729973, "buyback_yield": 0, "shareholder_yield": 0.03729973, "debt_paydown_yield": null, "total_yield": 0.03729973, "gross_margin": 0.20596243, "operating_margin": 0.19290426, "net_margin": 0.09453867, "ebitda_margin": 0.3021904, "fcf_margin": 0.38458525, "roe": 0.3424185, "roa": 0.04051467, "roic": 0.11588851, "roc_greenblatt": null, "asset_turnover": 0.42855132, "cash_conversion": 4.06802051, "accruals_ratio": -0.06631087, "sbc_to_revenue": 0.00536515, "debt_to_equity": 6.80851151, "net_debt_to_ebitda": 4.38453349, "debt_to_assets": 0.64067603, "interest_coverage": 2.03912292, "current_ratio": 1707.93559322, "quick_ratio": 1650.52542373, "net_debt": 3516922000, "revenue_growth_1y": 0.10682852, "revenue_growth_3y_cagr": 0.12582651, "revenue_growth_5y_cagr": 0.37492808, "eps_growth_1y": -0.13927277, "eps_growth_3y_cagr": 0.23575681, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.07905515, "book_value_growth_1y": 0.31827929, "piotroski_f_score": 5, "altman_z_score": 1.53090195, "earnings_stability_5y": 0.269243, "revenue_stability_5y": 0.43894, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07670737, "price_return_3m": 0.25851131, "price_return_6m": 0.33101341, "price_return_9m": 0.22717413, "price_return_12m": 0.29305522, "price_return_12m_ex1m": 0.20093468, "distance_from_52w_high": 0, "distance_from_52w_low": 0.40773777, "relative_strength": 0.19309164, "local_beta": 0.0009, "volatility_252d": 0.256755, "volatility_60d": 0.593524, "max_drawdown_12m": -0.14911887, "revenue_ttm": 2654353000, "gross_profit_ttm": 546697000, "ebit_ttm": 512036000, "ebitda_ttm": 802120000, "net_income_ttm": 250939000, "eps_diluted_ttm": 3.80458481, "operating_cash_flow_ttm": 661654000, "capital_expenditure_ttm": 359171000, "fcf_ttm": 1020825000, "dividends_paid_ttm": 292835000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 251106000, "cash_and_equivalents": 451285000, "total_current_assets": 503841000, "total_current_liabilities": 295000, "net_ppe": null, "total_assets": 6193781000, "total_debt": 3968207000, "total_equity": 732843000, "net_working_capital": 52556000, "book_value_per_share": 11.11092075, "retained_earnings": -938311000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 450695000, "tangible_book_per_share": 6.83316403, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 72, "rank_pb": 90, "rank_ptbv": 89, "rank_ps": 63, "rank_pcf": 53, "rank_ev_ebitda": 61, "rank_ev_ebit": 73, "rank_earnings_yield": 71, "rank_fcf_yield": 45, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 9, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 82, "rank_fcf_margin": 21, "rank_piotroski": 67, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 34, "value_composite": 89, "quality_composite": 20, "momentum_composite": 26, "growth_composite": 73, "yield_composite": 14, "svqf_composite": 86, "vc1_composite": 86, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 77, "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 2577061000, "cost_of_revenue": 2321200000, "gross_profit": 255861000, "ebit": 495904000, "ebitda": 774004000, "pretax_income": 254634000, "tax_provision": 7324000, "net_income": 243425000, "net_income_to_common": 243425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 500180000, "total_current_assets": 553683000, "total_assets": 6181183000, "short_term_debt": 7571000, "long_term_debt": 3976317000, "total_debt": 3983888000, "total_liabilities": 4969407000, "total_equity": 750152000, "shares_outstanding": 65957000, "goodwill_and_intangibles": 286701000 }, "cash_flow": { "operating_cash_flow": 590629000, "capital_expenditure": 358235000, "free_cash_flow": 948864000, "dividends_paid": 285576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322093, "ticker_id": 3369, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "495904000", "ebitda": "774004000", "netIncome": "243425000", "grossProfit": "255861000", "depreciation": "None", "totalRevenue": "2577061000", "costOfRevenue": "2321200000", "interestIncome": "20299000", "incomeBeforeTax": "254634000", "interestExpense": "241270000", "operatingIncome": "488308000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7324000", "reportedCurrency": "USD", "netInterestIncome": "-220971000", "nonInterestIncome": "None", "operatingExpenses": "-232447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2321200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278100000", "sellingGeneralAndAdministrative": "45653000", "netIncomeFromContinuingOperations": "247310000" }, "balance": { "goodwill": "None", "inventory": "16936000", "commonStock": "630000", "currentDebt": "None", "investments": "None", "totalAssets": "6181183000", "longTermDebt": "3976317000", "shortTermDebt": "7571000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "286701000", "reportedCurrency": "USD", "retainedEarnings": "-933250000", "totalLiabilities": "4969407000", "otherCurrentAssets": "-137581000", "totalCurrentAssets": "553683000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191084000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5324799000", "currentAccountsPayable": "43408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5011790000", "shortLongTermDebtTotal": "4294543000", "totalShareholderEquity": "750152000", "capitalLeaseObligations": "159411000", "otherCurrentLiabilities": "-264012000", "totalCurrentLiabilities": "7571000", "otherNonCurrentLiabilities": "18057000", "totalNonCurrentLiabilities": "4969407000", "cashAndShortTermInvestments": "500180000", "commonStockSharesOutstanding": "65957000", "intangibleAssetsExcludingGoodwill": "286701000", "cashAndCashEquivalentsAtCarryingValue": "500180000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243425000", "profitLoss": "None", "dividendPayout": "285576000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "590629000", "capitalExpenditures": "358235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "567295000", "cashflowFromInvestment": "-1233972000", "stockBasedCompensation": "14061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "285576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "275532000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2577061000, "cost_of_revenue": 2321200000, "gross_profit": 255861000, "research_and_development": null, "selling_general_admin": 45653000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 495904000, "depreciation_amortisation": 278100000, "ebitda": 774004000, "interest_expense": 241270000, "interest_income": null, "other_non_operating": null, "pretax_income": 254634000, "tax_provision": 7324000, "effective_tax_rate": null, "net_income": 243425000, "net_income_continuing_ops": 247310000, "net_income_to_common": 243425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 500180000, "short_term_investments": null, "net_receivables": 191084000, "inventory": 16936000, "other_current_assets": null, "total_current_assets": 553683000, "net_ppe": null, "goodwill": null, "intangible_assets": 286701000, "goodwill_and_intangibles": 286701000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5324799000, "total_assets": 6181183000, "short_term_debt": 7571000, "accounts_payable": 43408000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7571000, "long_term_debt": 3976317000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4969407000, "total_liabilities": 4969407000, "total_debt": 3983888000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -933250000, "total_equity": 750152000, "shares_outstanding": 65957000, "operating_cash_flow": 590629000, "stock_based_compensation": 14061000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 358235000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1233972000, "dividends_paid": 285576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 567295000, "free_cash_flow": 948864000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "495904000", "ebitda": "774004000", "netIncome": "243425000", "grossProfit": "255861000", "depreciation": "None", "totalRevenue": "2577061000", "costOfRevenue": "2321200000", "interestIncome": "20299000", "incomeBeforeTax": "254634000", "interestExpense": "241270000", "operatingIncome": "488308000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7324000", "reportedCurrency": "USD", "netInterestIncome": "-220971000", "nonInterestIncome": "None", "operatingExpenses": "-232447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2321200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278100000", "sellingGeneralAndAdministrative": "45653000", "netIncomeFromContinuingOperations": "247310000" }, "balance": { "goodwill": "None", "inventory": "16936000", "commonStock": "630000", "currentDebt": "None", "investments": "None", "totalAssets": "6181183000", "longTermDebt": "3976317000", "shortTermDebt": "7571000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "286701000", "reportedCurrency": "USD", "retainedEarnings": "-933250000", "totalLiabilities": "4969407000", "otherCurrentAssets": "-137581000", "totalCurrentAssets": "553683000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191084000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5324799000", "currentAccountsPayable": "43408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5011790000", "shortLongTermDebtTotal": "4294543000", "totalShareholderEquity": "750152000", "capitalLeaseObligations": "159411000", "otherCurrentLiabilities": "-264012000", "totalCurrentLiabilities": "7571000", "otherNonCurrentLiabilities": "18057000", "totalNonCurrentLiabilities": "4969407000", "cashAndShortTermInvestments": "500180000", "commonStockSharesOutstanding": "65957000", "intangibleAssetsExcludingGoodwill": "286701000", "cashAndCashEquivalentsAtCarryingValue": "500180000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243425000", "profitLoss": "None", "dividendPayout": "285576000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "590629000", "capitalExpenditures": "358235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "567295000", "cashflowFromInvestment": "-1233972000", "stockBasedCompensation": "14061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "285576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "275532000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278100000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 2339501000, "cost_of_revenue": 1495199000, "gross_profit": 844302000, "ebit": 490015000, "ebitda": 725641000, "pretax_income": 294026000, "tax_provision": 13836000, "net_income": 271638000, "net_income_to_common": 271638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 477694000, "total_current_assets": 805999000, "total_assets": 5217573000, "short_term_debt": 9068000, "long_term_debt": 3378341000, "total_debt": 3387409000, "total_liabilities": 4282991000, "total_equity": 548980000, "shares_outstanding": 63632000, "goodwill_and_intangibles": 116376000 }, "cash_flow": { "operating_cash_flow": 576506000, "capital_expenditure": 407905000, "free_cash_flow": 984411000, "dividends_paid": 266114000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322098, "ticker_id": 3369, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "490015000", "ebitda": "725641000", "netIncome": "271638000", "grossProfit": "844302000", "depreciation": "None", "totalRevenue": "2339501000", "costOfRevenue": "1495199000", "interestIncome": "27977000", "incomeBeforeTax": "294026000", "interestExpense": "225395000", "operatingIncome": "490834000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13836000", "reportedCurrency": "USD", "netInterestIncome": "-197418000", "nonInterestIncome": "None", "operatingExpenses": "353468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1495199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235626000", "sellingGeneralAndAdministrative": "41819000", "netIncomeFromContinuingOperations": "280190000" }, "balance": { "goodwill": "None", "inventory": "16134000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "5217573000", "longTermDebt": "3378341000", "shortTermDebt": "9068000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "116376000", "reportedCurrency": "USD", "retainedEarnings": "-888132000", "totalLiabilities": "4282991000", "otherCurrentAssets": "125406000", "totalCurrentAssets": "805999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "186765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4411574000", "currentAccountsPayable": "58366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4146461000", "shortLongTermDebtTotal": "3513513000", "totalShareholderEquity": "548980000", "capitalLeaseObligations": "135172000", "otherCurrentLiabilities": "214679000", "totalCurrentLiabilities": "538015000", "otherNonCurrentLiabilities": "16330000", "totalNonCurrentLiabilities": "3744976000", "cashAndShortTermInvestments": "477694000", "commonStockSharesOutstanding": "63632000", "intangibleAssetsExcludingGoodwill": "116376000", "cashAndCashEquivalentsAtCarryingValue": "477694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "280190000", "profitLoss": "None", "dividendPayout": "266114000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "576506000", "capitalExpenditures": "407905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-290317000", "cashflowFromInvestment": "-410402000", "stockBasedCompensation": "13891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "266114000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235626000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2339501000, "cost_of_revenue": 1495199000, "gross_profit": 844302000, "research_and_development": null, "selling_general_admin": 41819000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 490015000, "depreciation_amortisation": 235626000, "ebitda": 725641000, "interest_expense": 225395000, "interest_income": null, "other_non_operating": null, "pretax_income": 294026000, "tax_provision": 13836000, "effective_tax_rate": null, "net_income": 271638000, "net_income_continuing_ops": 280190000, "net_income_to_common": 271638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 477694000, "short_term_investments": null, "net_receivables": 186765000, "inventory": 16134000, "other_current_assets": null, "total_current_assets": 805999000, "net_ppe": null, "goodwill": null, "intangible_assets": 116376000, "goodwill_and_intangibles": 116376000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4411574000, "total_assets": 5217573000, "short_term_debt": 9068000, "accounts_payable": 58366000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 538015000, "long_term_debt": 3378341000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3744976000, "total_liabilities": 4282991000, "total_debt": 3387409000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -888132000, "total_equity": 548980000, "shares_outstanding": 63632000, "operating_cash_flow": 576506000, "stock_based_compensation": 13891000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 407905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -410402000, "dividends_paid": 266114000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -290317000, "free_cash_flow": 984411000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "490015000", "ebitda": "725641000", "netIncome": "271638000", "grossProfit": "844302000", "depreciation": "None", "totalRevenue": "2339501000", "costOfRevenue": "1495199000", "interestIncome": "27977000", "incomeBeforeTax": "294026000", "interestExpense": "225395000", "operatingIncome": "490834000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13836000", "reportedCurrency": "USD", "netInterestIncome": "-197418000", "nonInterestIncome": "None", "operatingExpenses": "353468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1495199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235626000", "sellingGeneralAndAdministrative": "41819000", "netIncomeFromContinuingOperations": "280190000" }, "balance": { "goodwill": "None", "inventory": "16134000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "5217573000", "longTermDebt": "3378341000", "shortTermDebt": "9068000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "116376000", "reportedCurrency": "USD", "retainedEarnings": "-888132000", "totalLiabilities": "4282991000", "otherCurrentAssets": "125406000", "totalCurrentAssets": "805999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "186765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4411574000", "currentAccountsPayable": "58366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4146461000", "shortLongTermDebtTotal": "3513513000", "totalShareholderEquity": "548980000", "capitalLeaseObligations": "135172000", "otherCurrentLiabilities": "214679000", "totalCurrentLiabilities": "538015000", "otherNonCurrentLiabilities": "16330000", "totalNonCurrentLiabilities": "3744976000", "cashAndShortTermInvestments": "477694000", "commonStockSharesOutstanding": "63632000", "intangibleAssetsExcludingGoodwill": "116376000", "cashAndCashEquivalentsAtCarryingValue": "477694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "280190000", "profitLoss": "None", "dividendPayout": "266114000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "576506000", "capitalExpenditures": "407905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-290317000", "cashflowFromInvestment": "-410402000", "stockBasedCompensation": "13891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "266114000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235626000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 2158136000, "cost_of_revenue": 1449128000, "gross_profit": 709008000, "ebit": 459468000, "ebitda": 670695000, "pretax_income": 248098000, "tax_provision": -93702000, "net_income": 311217000, "net_income_to_common": 311217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 591833000, "total_current_assets": 943019000, "total_assets": 5188537000, "short_term_debt": 474000, "long_term_debt": 3376890000, "total_debt": 3377364000, "total_liabilities": 4270634000, "total_equity": 569153000, "shares_outstanding": 58061000, "goodwill_and_intangibles": 124287000 }, "cash_flow": { "operating_cash_flow": 557056000, "capital_expenditure": 206776000, "free_cash_flow": 763832000, "dividends_paid": 176001000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322103, "ticker_id": 3369, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "459468000", "ebitda": "670695000", "netIncome": "311217000", "grossProfit": "709008000", "depreciation": "None", "totalRevenue": "2158136000", "costOfRevenue": "1449128000", "interestIncome": "15589000", "incomeBeforeTax": "248098000", "interestExpense": "211370000", "operatingIncome": "453684000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-93702000", "reportedCurrency": "USD", "netInterestIncome": "-177058000", "nonInterestIncome": "None", "operatingExpenses": "255324000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1449128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211227000", "sellingGeneralAndAdministrative": "42789000", "netIncomeFromContinuingOperations": "233292000" }, "balance": { "goodwill": "None", "inventory": "14007000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "5188537000", "longTermDebt": "3376890000", "shortTermDebt": "474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "124287000", "reportedCurrency": "USD", "retainedEarnings": "-894259000", "totalLiabilities": "4270634000", "otherCurrentAssets": "131066000", "totalCurrentAssets": "943019000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "206113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4245518000", "currentAccountsPayable": "57030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3973720000", "shortLongTermDebtTotal": "3506150000", "totalShareholderEquity": "569153000", "capitalLeaseObligations": "129260000", "otherCurrentLiabilities": "225302000", "totalCurrentLiabilities": "532652000", "otherNonCurrentLiabilities": "14859000", "totalNonCurrentLiabilities": "3737982000", "cashAndShortTermInvestments": "591833000", "commonStockSharesOutstanding": "58061000", "intangibleAssetsExcludingGoodwill": "124287000", "cashAndCashEquivalentsAtCarryingValue": "591833000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "311217000", "profitLoss": "None", "dividendPayout": "176001000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "557056000", "capitalExpenditures": "206776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "711871000", "cashflowFromInvestment": "-1012816000", "stockBasedCompensation": "15421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176001000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "994170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211227000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2158136000, "cost_of_revenue": 1449128000, "gross_profit": 709008000, "research_and_development": 0.11, "selling_general_admin": 42789000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 459468000, "depreciation_amortisation": 211227000, "ebitda": 670695000, "interest_expense": 211370000, "interest_income": null, "other_non_operating": null, "pretax_income": 248098000, "tax_provision": -93702000, "effective_tax_rate": null, "net_income": 311217000, "net_income_continuing_ops": 233292000, "net_income_to_common": 311217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 591833000, "short_term_investments": null, "net_receivables": 206113000, "inventory": 14007000, "other_current_assets": null, "total_current_assets": 943019000, "net_ppe": null, "goodwill": null, "intangible_assets": 124287000, "goodwill_and_intangibles": 124287000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4245518000, "total_assets": 5188537000, "short_term_debt": 474000, "accounts_payable": 57030000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 532652000, "long_term_debt": 3376890000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3737982000, "total_liabilities": 4270634000, "total_debt": 3377364000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -894259000, "total_equity": 569153000, "shares_outstanding": 58061000, "operating_cash_flow": 557056000, "stock_based_compensation": 15421000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 206776000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1012816000, "dividends_paid": 176001000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 711871000, "free_cash_flow": 763832000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "459468000", "ebitda": "670695000", "netIncome": "311217000", "grossProfit": "709008000", "depreciation": "None", "totalRevenue": "2158136000", "costOfRevenue": "1449128000", "interestIncome": "15589000", "incomeBeforeTax": "248098000", "interestExpense": "211370000", "operatingIncome": "453684000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-93702000", "reportedCurrency": "USD", "netInterestIncome": "-177058000", "nonInterestIncome": "None", "operatingExpenses": "255324000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1449128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211227000", "sellingGeneralAndAdministrative": "42789000", "netIncomeFromContinuingOperations": "233292000" }, "balance": { "goodwill": "None", "inventory": "14007000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "5188537000", "longTermDebt": "3376890000", "shortTermDebt": "474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "124287000", "reportedCurrency": "USD", "retainedEarnings": "-894259000", "totalLiabilities": "4270634000", "otherCurrentAssets": "131066000", "totalCurrentAssets": "943019000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "206113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4245518000", "currentAccountsPayable": "57030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3973720000", "shortLongTermDebtTotal": "3506150000", "totalShareholderEquity": "569153000", "capitalLeaseObligations": "129260000", "otherCurrentLiabilities": "225302000", "totalCurrentLiabilities": "532652000", "otherNonCurrentLiabilities": "14859000", "totalNonCurrentLiabilities": "3737982000", "cashAndShortTermInvestments": "591833000", "commonStockSharesOutstanding": "58061000", "intangibleAssetsExcludingGoodwill": "124287000", "cashAndCashEquivalentsAtCarryingValue": "591833000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "311217000", "profitLoss": "None", "dividendPayout": "176001000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "557056000", "capitalExpenditures": "206776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "711871000", "cashflowFromInvestment": "-1012816000", "stockBasedCompensation": "15421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176001000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "994170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211227000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 1805969000, "cost_of_revenue": 1226220000, "gross_profit": 579749000, "ebit": 322129000, "ebitda": 530745000, "pretax_income": 173723000, "tax_provision": 38775000, "net_income": 128993000, "net_income_to_common": 128993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 334194000, "total_current_assets": 628794000, "total_assets": 4040623000, "short_term_debt": 810964000, "long_term_debt": 2862592000, "total_debt": 3673556000, "total_liabilities": 3632865000, "total_equity": 407758000, "shares_outstanding": 55377000, "goodwill_and_intangibles": 105951000 }, "cash_flow": { "operating_cash_flow": 419931000, "capital_expenditure": 89520000, "free_cash_flow": 509451000, "dividends_paid": 5855000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322108, "ticker_id": 3369, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "322129000", "ebitda": "530745000", "netIncome": "128993000", "grossProfit": "579749000", "depreciation": "None", "totalRevenue": "1805969000", "costOfRevenue": "1226220000", "interestIncome": "153623000", "incomeBeforeTax": "173723000", "interestExpense": "148406000", "operatingIncome": "327150000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "38775000", "reportedCurrency": "USD", "netInterestIncome": "-142656000", "nonInterestIncome": "None", "operatingExpenses": "252599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "-5021000", "costofGoodsAndServicesSold": "1226220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208616000", "sellingGeneralAndAdministrative": "42982000", "netIncomeFromContinuingOperations": "134948000" }, "balance": { "goodwill": "None", "inventory": "12041000", "commonStock": "552000", "currentDebt": "None", "investments": "None", "totalAssets": "4040623000", "longTermDebt": "2862592000", "shortTermDebt": "810964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "105951000", "reportedCurrency": "USD", "retainedEarnings": "-978619000", "totalLiabilities": "3632865000", "otherCurrentAssets": "98095000", "totalCurrentAssets": "628794000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "11350000", "currentNetReceivables": "184464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3411829000", "currentAccountsPayable": "385159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3171708000", "shortLongTermDebtTotal": "3673556000", "totalShareholderEquity": "407758000", "capitalLeaseObligations": "126444000", "otherCurrentLiabilities": "-933322000", "totalCurrentLiabilities": "399280000", "otherNonCurrentLiabilities": "190583000", "totalNonCurrentLiabilities": "3233585000", "cashAndShortTermInvestments": "334194000", "commonStockSharesOutstanding": "55377000", "intangibleAssetsExcludingGoodwill": "105951000", "cashAndCashEquivalentsAtCarryingValue": "334194000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134948000", "profitLoss": "None", "dividendPayout": "5855000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-66428000", "operatingCashflow": "419931000", "capitalExpenditures": "89520000", "changeInReceivables": "-40686000", "changeInExchangeRate": "None", "cashflowFromFinancing": "50712000", "cashflowFromInvestment": "-189313000", "stockBasedCompensation": "14985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5855000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "281330000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4478000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1805969000, "cost_of_revenue": 1226220000, "gross_profit": 579749000, "research_and_development": 0.1, "selling_general_admin": 42982000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 322129000, "depreciation_amortisation": 208616000, "ebitda": 530745000, "interest_expense": 148406000, "interest_income": null, "other_non_operating": null, "pretax_income": 173723000, "tax_provision": 38775000, "effective_tax_rate": null, "net_income": 128993000, "net_income_continuing_ops": 134948000, "net_income_to_common": 128993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 334194000, "short_term_investments": 11350000, "net_receivables": 184464000, "inventory": 12041000, "other_current_assets": null, "total_current_assets": 628794000, "net_ppe": null, "goodwill": null, "intangible_assets": 105951000, "goodwill_and_intangibles": 105951000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3411829000, "total_assets": 4040623000, "short_term_debt": 810964000, "accounts_payable": 385159000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 399280000, "long_term_debt": 2862592000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3233585000, "total_liabilities": 3632865000, "total_debt": 3673556000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -978619000, "total_equity": 407758000, "shares_outstanding": 55377000, "operating_cash_flow": 419931000, "stock_based_compensation": 14985000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89520000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -189313000, "dividends_paid": 5855000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50712000, "free_cash_flow": 509451000, "net_change_in_cash": 281330000 }, "raw_data": { "income": { "ebit": "322129000", "ebitda": "530745000", "netIncome": "128993000", "grossProfit": "579749000", "depreciation": "None", "totalRevenue": "1805969000", "costOfRevenue": "1226220000", "interestIncome": "153623000", "incomeBeforeTax": "173723000", "interestExpense": "148406000", "operatingIncome": "327150000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "38775000", "reportedCurrency": "USD", "netInterestIncome": "-142656000", "nonInterestIncome": "None", "operatingExpenses": "252599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "-5021000", "costofGoodsAndServicesSold": "1226220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208616000", "sellingGeneralAndAdministrative": "42982000", "netIncomeFromContinuingOperations": "134948000" }, "balance": { "goodwill": "None", "inventory": "12041000", "commonStock": "552000", "currentDebt": "None", "investments": "None", "totalAssets": "4040623000", "longTermDebt": "2862592000", "shortTermDebt": "810964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "105951000", "reportedCurrency": "USD", "retainedEarnings": "-978619000", "totalLiabilities": "3632865000", "otherCurrentAssets": "98095000", "totalCurrentAssets": "628794000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "11350000", "currentNetReceivables": "184464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3411829000", "currentAccountsPayable": "385159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3171708000", "shortLongTermDebtTotal": "3673556000", "totalShareholderEquity": "407758000", "capitalLeaseObligations": "126444000", "otherCurrentLiabilities": "-933322000", "totalCurrentLiabilities": "399280000", "otherNonCurrentLiabilities": "190583000", "totalNonCurrentLiabilities": "3233585000", "cashAndShortTermInvestments": "334194000", "commonStockSharesOutstanding": "55377000", "intangibleAssetsExcludingGoodwill": "105951000", "cashAndCashEquivalentsAtCarryingValue": "334194000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134948000", "profitLoss": "None", "dividendPayout": "5855000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-66428000", "operatingCashflow": "419931000", "capitalExpenditures": "89520000", "changeInReceivables": "-40686000", "changeInExchangeRate": "None", "cashflowFromFinancing": "50712000", "cashflowFromInvestment": "-189313000", "stockBasedCompensation": "14985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5855000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "281330000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4478000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208616000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 939373000, "cost_of_revenue": 738674000, "gross_profit": 200699000, "ebit": -64497000, "ebitda": 155860000, "pretax_income": -189844000, "tax_provision": 4957000, "net_income": -176966000, "net_income_to_common": -176966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140688000, "total_current_assets": 308973000, "total_assets": 3580525000, "short_term_debt": 190000000, "long_term_debt": 2930935000, "total_debt": 3120935000, "total_liabilities": 3602918000, "total_equity": -22393000, "shares_outstanding": 55047000, "goodwill_and_intangibles": 126804000 }, "cash_flow": { "operating_cash_flow": 111253000, "capital_expenditure": 77.43, "free_cash_flow": 111253077.43, "dividends_paid": 502000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322113, "ticker_id": 3369, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-64497000", "ebitda": "155860000", "netIncome": "-176966000", "grossProfit": "200699000", "depreciation": "None", "totalRevenue": "939373000", "costOfRevenue": "738674000", "interestIncome": "128625000", "incomeBeforeTax": "-189844000", "interestExpense": "125347000", "operatingIncome": "-58675000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4957000", "reportedCurrency": "USD", "netInterestIncome": "-119662000", "nonInterestIncome": "None", "operatingExpenses": "259374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "-5822000", "costofGoodsAndServicesSold": "738674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220357000", "sellingGeneralAndAdministrative": "38597000", "netIncomeFromContinuingOperations": "-194801000" }, "balance": { "goodwill": "None", "inventory": "8369000", "commonStock": "551000", "currentDebt": "None", "investments": "None", "totalAssets": "3580525000", "longTermDebt": "2930935000", "shortTermDebt": "190000000", "treasuryStock": "-18467000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "126804000", "reportedCurrency": "USD", "retainedEarnings": "-1088105000", "totalLiabilities": "3602918000", "otherCurrentAssets": "27537000", "totalCurrentAssets": "308973000", "currentLongTermDebt": "190000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "145973000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3271552000", "currentAccountsPayable": "304719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3031844000", "shortLongTermDebtTotal": "3121585000", "totalShareholderEquity": "-22393000", "capitalLeaseObligations": "113770000", "otherCurrentLiabilities": "-306434000", "totalCurrentLiabilities": "305105000", "otherNonCurrentLiabilities": "185709000", "totalNonCurrentLiabilities": "3297813000", "cashAndShortTermInvestments": "140688000", "commonStockSharesOutstanding": "55047000", "intangibleAssetsExcludingGoodwill": "126804000", "cashAndCashEquivalentsAtCarryingValue": "140688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-194801000", "profitLoss": "None", "dividendPayout": "502000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-107012000", "operatingCashflow": "111253000", "capitalExpenditures": "77.43", "changeInReceivables": "-54639000", "changeInExchangeRate": "None", "cashflowFromFinancing": "261731000", "cashflowFromInvestment": "-289738000", "stockBasedCompensation": "12104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "502000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "83246000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2438000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220357000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 939373000, "cost_of_revenue": 738674000, "gross_profit": 200699000, "research_and_development": 0.2, "selling_general_admin": 38597000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -64497000, "depreciation_amortisation": 220357000, "ebitda": 155860000, "interest_expense": 125347000, "interest_income": null, "other_non_operating": null, "pretax_income": -189844000, "tax_provision": 4957000, "effective_tax_rate": null, "net_income": -176966000, "net_income_continuing_ops": -194801000, "net_income_to_common": -176966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140688000, "short_term_investments": null, "net_receivables": 145973000, "inventory": 8369000, "other_current_assets": null, "total_current_assets": 308973000, "net_ppe": null, "goodwill": null, "intangible_assets": 126804000, "goodwill_and_intangibles": 126804000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3271552000, "total_assets": 3580525000, "short_term_debt": 190000000, "accounts_payable": 304719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305105000, "long_term_debt": 2930935000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3297813000, "total_liabilities": 3602918000, "total_debt": 3120935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1088105000, "total_equity": -22393000, "shares_outstanding": 55047000, "operating_cash_flow": 111253000, "stock_based_compensation": 12104000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77.43, "acquisitions": null, "other_investing": null, "investing_cash_flow": -289738000, "dividends_paid": 502000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 261731000, "free_cash_flow": 111253077.43, "net_change_in_cash": 83246000 }, "raw_data": { "income": { "ebit": "-64497000", "ebitda": "155860000", "netIncome": "-176966000", "grossProfit": "200699000", "depreciation": "None", "totalRevenue": "939373000", "costOfRevenue": "738674000", "interestIncome": "128625000", "incomeBeforeTax": "-189844000", "interestExpense": "125347000", "operatingIncome": "-58675000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4957000", "reportedCurrency": "USD", "netInterestIncome": "-119662000", "nonInterestIncome": "None", "operatingExpenses": "259374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "-5822000", "costofGoodsAndServicesSold": "738674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220357000", "sellingGeneralAndAdministrative": "38597000", "netIncomeFromContinuingOperations": "-194801000" }, "balance": { "goodwill": "None", "inventory": "8369000", "commonStock": "551000", "currentDebt": "None", "investments": "None", "totalAssets": "3580525000", "longTermDebt": "2930935000", "shortTermDebt": "190000000", "treasuryStock": "-18467000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "126804000", "reportedCurrency": "USD", "retainedEarnings": "-1088105000", "totalLiabilities": "3602918000", "otherCurrentAssets": "27537000", "totalCurrentAssets": "308973000", "currentLongTermDebt": "190000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "145973000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3271552000", "currentAccountsPayable": "304719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3031844000", "shortLongTermDebtTotal": "3121585000", "totalShareholderEquity": "-22393000", "capitalLeaseObligations": "113770000", "otherCurrentLiabilities": "-306434000", "totalCurrentLiabilities": "305105000", "otherNonCurrentLiabilities": "185709000", "totalNonCurrentLiabilities": "3297813000", "cashAndShortTermInvestments": "140688000", "commonStockSharesOutstanding": "55047000", "intangibleAssetsExcludingGoodwill": "126804000", "cashAndCashEquivalentsAtCarryingValue": "140688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-194801000", "profitLoss": "None", "dividendPayout": "502000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-107012000", "operatingCashflow": "111253000", "capitalExpenditures": "77.43", "changeInReceivables": "-54639000", "changeInExchangeRate": "None", "cashflowFromFinancing": "261731000", "cashflowFromInvestment": "-289738000", "stockBasedCompensation": "12104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "502000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "83246000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2438000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220357000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 524475000, "cost_of_revenue": 551141000, "gross_profit": -26666000, "ebit": -317954000, "ebitda": -102872000, "pretax_income": -433737000, "tax_provision": 27084000, "net_income": -417391000, "net_income_to_common": -417391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56697000, "total_current_assets": 241000000, "total_assets": 3556495000, "short_term_debt": 106000000, "long_term_debt": 2656913000, "total_debt": 2762913000, "total_liabilities": 3235709000, "total_equity": 205301000, "shares_outstanding": 54962000, "goodwill_and_intangibles": 333942000 }, "cash_flow": { "operating_cash_flow": -161524000, "capital_expenditure": 165463000, "free_cash_flow": 3939000, "dividends_paid": 102331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322118, "ticker_id": 3369, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-317954000", "ebitda": "-102872000", "netIncome": "-417391000", "grossProfit": "-26666000", "depreciation": "None", "totalRevenue": "524475000", "costOfRevenue": "551141000", "interestIncome": "7304000", "incomeBeforeTax": "-433737000", "interestExpense": "115783000", "operatingIncome": "-303831000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "27084000", "reportedCurrency": "USD", "netInterestIncome": "-108479000", "nonInterestIncome": "None", "operatingExpenses": "277165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.83", "otherNonOperatingIncome": "-14123000", "costofGoodsAndServicesSold": "551141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215082000", "sellingGeneralAndAdministrative": "28795000", "netIncomeFromContinuingOperations": "-460821000" }, "balance": { "goodwill": "166971000", "inventory": "7157000", "commonStock": "550000", "currentDebt": "None", "investments": "None", "totalAssets": "3556495000", "longTermDebt": "2656913000", "shortTermDebt": "106000000", "treasuryStock": "-18467000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "166971000", "reportedCurrency": "USD", "retainedEarnings": "-911092000", "totalLiabilities": "3235709000", "otherCurrentAssets": "58021000", "totalCurrentAssets": "241000000", "currentLongTermDebt": "98421000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3315495000", "currentAccountsPayable": "23125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3117247000", "shortLongTermDebtTotal": "2871577000", "totalShareholderEquity": "205301000", "capitalLeaseObligations": "108664000", "otherCurrentLiabilities": "-47423000", "totalCurrentLiabilities": "203964000", "otherNonCurrentLiabilities": "200348000", "totalNonCurrentLiabilities": "3031745000", "cashAndShortTermInvestments": "56697000", "commonStockSharesOutstanding": "54962000", "intangibleAssetsExcludingGoodwill": "166971000", "cashAndCashEquivalentsAtCarryingValue": "56697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-460821000", "profitLoss": "None", "dividendPayout": "102331000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "59828000", "operatingCashflow": "-161524000", "capitalExpenditures": "165463000", "changeInReceivables": "50501000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6470000", "cashflowFromInvestment": "-172648000", "stockBasedCompensation": "8732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-340642000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215082000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 524475000, "cost_of_revenue": 551141000, "gross_profit": -26666000, "research_and_development": 0.83, "selling_general_admin": 28795000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -317954000, "depreciation_amortisation": 215082000, "ebitda": -102872000, "interest_expense": 115783000, "interest_income": null, "other_non_operating": null, "pretax_income": -433737000, "tax_provision": 27084000, "effective_tax_rate": null, "net_income": -417391000, "net_income_continuing_ops": -460821000, "net_income_to_common": -417391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56697000, "short_term_investments": null, "net_receivables": 119125000, "inventory": 7157000, "other_current_assets": null, "total_current_assets": 241000000, "net_ppe": null, "goodwill": 166971000, "intangible_assets": 166971000, "goodwill_and_intangibles": 333942000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3315495000, "total_assets": 3556495000, "short_term_debt": 106000000, "accounts_payable": 23125000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203964000, "long_term_debt": 2656913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3031745000, "total_liabilities": 3235709000, "total_debt": 2762913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -911092000, "total_equity": 205301000, "shares_outstanding": 54962000, "operating_cash_flow": -161524000, "stock_based_compensation": 8732000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 165463000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172648000, "dividends_paid": 102331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6470000, "free_cash_flow": 3939000, "net_change_in_cash": -340642000 }, "raw_data": { "income": { "ebit": "-317954000", "ebitda": "-102872000", "netIncome": "-417391000", "grossProfit": "-26666000", "depreciation": "None", "totalRevenue": "524475000", "costOfRevenue": "551141000", "interestIncome": "7304000", "incomeBeforeTax": "-433737000", "interestExpense": "115783000", "operatingIncome": "-303831000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "27084000", "reportedCurrency": "USD", "netInterestIncome": "-108479000", "nonInterestIncome": "None", "operatingExpenses": "277165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.83", "otherNonOperatingIncome": "-14123000", "costofGoodsAndServicesSold": "551141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215082000", "sellingGeneralAndAdministrative": "28795000", "netIncomeFromContinuingOperations": "-460821000" }, "balance": { "goodwill": "166971000", "inventory": "7157000", "commonStock": "550000", "currentDebt": "None", "investments": "None", "totalAssets": "3556495000", "longTermDebt": "2656913000", "shortTermDebt": "106000000", "treasuryStock": "-18467000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "166971000", "reportedCurrency": "USD", "retainedEarnings": "-911092000", "totalLiabilities": "3235709000", "otherCurrentAssets": "58021000", "totalCurrentAssets": "241000000", "currentLongTermDebt": "98421000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3315495000", "currentAccountsPayable": "23125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3117247000", "shortLongTermDebtTotal": "2871577000", "totalShareholderEquity": "205301000", "capitalLeaseObligations": "108664000", "otherCurrentLiabilities": "-47423000", "totalCurrentLiabilities": "203964000", "otherNonCurrentLiabilities": "200348000", "totalNonCurrentLiabilities": "3031745000", "cashAndShortTermInvestments": "56697000", "commonStockSharesOutstanding": "54962000", "intangibleAssetsExcludingGoodwill": "166971000", "cashAndCashEquivalentsAtCarryingValue": "56697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-460821000", "profitLoss": "None", "dividendPayout": "102331000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "59828000", "operatingCashflow": "-161524000", "capitalExpenditures": "165463000", "changeInReceivables": "50501000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6470000", "cashflowFromInvestment": "-172648000", "stockBasedCompensation": "8732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-340642000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215082000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 1604566000, "cost_of_revenue": 1083784000, "gross_profit": 520782000, "ebit": 278389000, "ebitda": 492236000, "pretax_income": 146769000, "tax_provision": 18475000, "net_income": 145794000, "net_income_to_common": 145794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362430000, "total_current_assets": 709628000, "total_assets": 4088468000, "short_term_debt": 5260000, "long_term_debt": 2558660000, "total_debt": 2563920000, "total_liabilities": 3222228000, "total_equity": 644729000, "shares_outstanding": 51975000, "goodwill_and_intangibles": 414226000 }, "cash_flow": { "operating_cash_flow": 354686000, "capital_expenditure": 152541000, "free_cash_flow": 507227000, "dividends_paid": 183346000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322123, "ticker_id": 3369, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "278389000", "ebitda": "492236000", "netIncome": "145794000", "grossProfit": "520782000", "depreciation": "None", "totalRevenue": "1604566000", "costOfRevenue": "1083784000", "interestIncome": "11769000", "incomeBeforeTax": "146769000", "interestExpense": "131620000", "operatingIncome": "267531000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "18475000", "reportedCurrency": "USD", "netInterestIncome": "-119851000", "nonInterestIncome": "None", "operatingExpenses": "253251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "10858000", "costofGoodsAndServicesSold": "1083784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213847000", "sellingGeneralAndAdministrative": "36282000", "netIncomeFromContinuingOperations": "128294000" }, "balance": { "goodwill": "207113000", "inventory": "10329000", "commonStock": "549000", "currentDebt": "None", "investments": "None", "totalAssets": "4088468000", "longTermDebt": "2558660000", "shortTermDebt": "5260000", "treasuryStock": "-17315000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "207113000", "reportedCurrency": "USD", "retainedEarnings": "-495514000", "totalLiabilities": "3222228000", "otherCurrentAssets": "135577000", "totalCurrentAssets": "709628000", "currentLongTermDebt": "2174000", "longTermInvestments": "None", "shortTermInvestments": "3808000", "currentNetReceivables": "201292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3378840000", "currentAccountsPayable": "40238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3130252000", "shortLongTermDebtTotal": "2666299000", "totalShareholderEquity": "644729000", "capitalLeaseObligations": "107639000", "otherCurrentLiabilities": "140976000", "totalCurrentLiabilities": "315626000", "otherNonCurrentLiabilities": "64971000", "totalNonCurrentLiabilities": "2906602000", "cashAndShortTermInvestments": "362430000", "commonStockSharesOutstanding": "51975000", "intangibleAssetsExcludingGoodwill": "207113000", "cashAndCashEquivalentsAtCarryingValue": "362430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128294000", "profitLoss": "None", "dividendPayout": "183346000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "13674000", "operatingCashflow": "354686000", "capitalExpenditures": "152541000", "changeInReceivables": "-2844000", "changeInExchangeRate": "None", "cashflowFromFinancing": "79658000", "cashflowFromInvestment": "-163037000", "stockBasedCompensation": "7833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "183346000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "271307000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1602500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213847000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1604566000, "cost_of_revenue": 1083784000, "gross_profit": 520782000, "research_and_development": 0.09, "selling_general_admin": 36282000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 278389000, "depreciation_amortisation": 213847000, "ebitda": 492236000, "interest_expense": 131620000, "interest_income": null, "other_non_operating": null, "pretax_income": 146769000, "tax_provision": 18475000, "effective_tax_rate": null, "net_income": 145794000, "net_income_continuing_ops": 128294000, "net_income_to_common": 145794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 362430000, "short_term_investments": 3808000, "net_receivables": 201292000, "inventory": 10329000, "other_current_assets": null, "total_current_assets": 709628000, "net_ppe": null, "goodwill": 207113000, "intangible_assets": 207113000, "goodwill_and_intangibles": 414226000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3378840000, "total_assets": 4088468000, "short_term_debt": 5260000, "accounts_payable": 40238000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315626000, "long_term_debt": 2558660000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2906602000, "total_liabilities": 3222228000, "total_debt": 2563920000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -495514000, "total_equity": 644729000, "shares_outstanding": 51975000, "operating_cash_flow": 354686000, "stock_based_compensation": 7833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152541000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163037000, "dividends_paid": 183346000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79658000, "free_cash_flow": 507227000, "net_change_in_cash": 271307000 }, "raw_data": { "income": { "ebit": "278389000", "ebitda": "492236000", "netIncome": "145794000", "grossProfit": "520782000", "depreciation": "None", "totalRevenue": "1604566000", "costOfRevenue": "1083784000", "interestIncome": "11769000", "incomeBeforeTax": "146769000", "interestExpense": "131620000", "operatingIncome": "267531000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "18475000", "reportedCurrency": "USD", "netInterestIncome": "-119851000", "nonInterestIncome": "None", "operatingExpenses": "253251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "10858000", "costofGoodsAndServicesSold": "1083784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213847000", "sellingGeneralAndAdministrative": "36282000", "netIncomeFromContinuingOperations": "128294000" }, "balance": { "goodwill": "207113000", "inventory": "10329000", "commonStock": "549000", "currentDebt": "None", "investments": "None", "totalAssets": "4088468000", "longTermDebt": "2558660000", "shortTermDebt": "5260000", "treasuryStock": "-17315000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "207113000", "reportedCurrency": "USD", "retainedEarnings": "-495514000", "totalLiabilities": "3222228000", "otherCurrentAssets": "135577000", "totalCurrentAssets": "709628000", "currentLongTermDebt": "2174000", "longTermInvestments": "None", "shortTermInvestments": "3808000", "currentNetReceivables": "201292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3378840000", "currentAccountsPayable": "40238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3130252000", "shortLongTermDebtTotal": "2666299000", "totalShareholderEquity": "644729000", "capitalLeaseObligations": "107639000", "otherCurrentLiabilities": "140976000", "totalCurrentLiabilities": "315626000", "otherNonCurrentLiabilities": "64971000", "totalNonCurrentLiabilities": "2906602000", "cashAndShortTermInvestments": "362430000", "commonStockSharesOutstanding": "51975000", "intangibleAssetsExcludingGoodwill": "207113000", "cashAndCashEquivalentsAtCarryingValue": "362430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128294000", "profitLoss": "None", "dividendPayout": "183346000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "13674000", "operatingCashflow": "354686000", "capitalExpenditures": "152541000", "changeInReceivables": "-2844000", "changeInExchangeRate": "None", "cashflowFromFinancing": "79658000", "cashflowFromInvestment": "-163037000", "stockBasedCompensation": "7833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "183346000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "271307000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1602500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213847000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 1275118000, "cost_of_revenue": 880488000, "gross_profit": 394630000, "ebit": -708130000, "ebitda": 352719000, "pretax_income": 276415000, "tax_provision": 11745000, "net_income": 264670000, "net_income_to_common": 264670000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103437000, "total_current_assets": 339221000, "total_assets": 3853883000, "short_term_debt": 518458000, "long_term_debt": 2441277000, "total_debt": 2959735000, "total_liabilities": 3096873000, "total_equity": 757010000, "shares_outstanding": 51507000, "goodwill_and_intangibles": 493540000 }, "cash_flow": { "operating_cash_flow": 321919000, "capital_expenditure": 188217000, "free_cash_flow": 510136000, "dividends_paid": 172415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322128, "ticker_id": 3369, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-708130000", "ebitda": "352719000", "netIncome": "264670000", "grossProfit": "394630000", "depreciation": "None", "totalRevenue": "1275118000", "costOfRevenue": "880488000", "interestIncome": "10469000", "incomeBeforeTax": "276415000", "interestExpense": "74961000", "operatingIncome": "214269000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "11745000", "reportedCurrency": "USD", "netInterestIncome": "-64492000", "nonInterestIncome": "None", "operatingExpenses": "151709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "137107000", "costofGoodsAndServicesSold": "880488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1060849000", "sellingGeneralAndAdministrative": "30833000", "netIncomeFromContinuingOperations": "288160000" }, "balance": { "goodwill": "246770000", "inventory": "9823000", "commonStock": "513000", "currentDebt": "None", "investments": "None", "totalAssets": "3853883000", "longTermDebt": "2441277000", "shortTermDebt": "518458000", "treasuryStock": "-15183000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "246770000", "reportedCurrency": "USD", "retainedEarnings": "-388524000", "totalLiabilities": "3096873000", "otherCurrentAssets": "27998000", "totalCurrentAssets": "339221000", "currentLongTermDebt": "518458000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "190132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3514662000", "currentAccountsPayable": "274890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3149095000", "shortLongTermDebtTotal": "2960353000", "totalShareholderEquity": "757010000", "capitalLeaseObligations": "100686000", "otherCurrentLiabilities": "-542719000", "totalCurrentLiabilities": "319909000", "otherNonCurrentLiabilities": "161043000", "totalNonCurrentLiabilities": "2776964000", "cashAndShortTermInvestments": "103437000", "commonStockSharesOutstanding": "51507000", "intangibleAssetsExcludingGoodwill": "246770000", "cashAndCashEquivalentsAtCarryingValue": "103437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264670000", "profitLoss": "None", "dividendPayout": "172415000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "321919000", "capitalExpenditures": "188217000", "changeInReceivables": "-8320000", "changeInExchangeRate": "None", "cashflowFromFinancing": "171770000", "cashflowFromInvestment": "-423310000", "stockBasedCompensation": "7656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "70379000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4164000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120876000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1275118000, "cost_of_revenue": 880488000, "gross_profit": 394630000, "research_and_development": 0.22, "selling_general_admin": 30833000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -708130000, "depreciation_amortisation": 1060849000, "ebitda": 352719000, "interest_expense": 74961000, "interest_income": null, "other_non_operating": null, "pretax_income": 276415000, "tax_provision": 11745000, "effective_tax_rate": null, "net_income": 264670000, "net_income_continuing_ops": 288160000, "net_income_to_common": 264670000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103437000, "short_term_investments": null, "net_receivables": 190132000, "inventory": 9823000, "other_current_assets": null, "total_current_assets": 339221000, "net_ppe": null, "goodwill": 246770000, "intangible_assets": 246770000, "goodwill_and_intangibles": 493540000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3514662000, "total_assets": 3853883000, "short_term_debt": 518458000, "accounts_payable": 274890000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 319909000, "long_term_debt": 2441277000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2776964000, "total_liabilities": 3096873000, "total_debt": 2959735000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -388524000, "total_equity": 757010000, "shares_outstanding": 51507000, "operating_cash_flow": 321919000, "stock_based_compensation": 7656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188217000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -423310000, "dividends_paid": 172415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 171770000, "free_cash_flow": 510136000, "net_change_in_cash": 70379000 }, "raw_data": { "income": { "ebit": "-708130000", "ebitda": "352719000", "netIncome": "264670000", "grossProfit": "394630000", "depreciation": "None", "totalRevenue": "1275118000", "costOfRevenue": "880488000", "interestIncome": "10469000", "incomeBeforeTax": "276415000", "interestExpense": "74961000", "operatingIncome": "214269000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "11745000", "reportedCurrency": "USD", "netInterestIncome": "-64492000", "nonInterestIncome": "None", "operatingExpenses": "151709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "137107000", "costofGoodsAndServicesSold": "880488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1060849000", "sellingGeneralAndAdministrative": "30833000", "netIncomeFromContinuingOperations": "288160000" }, "balance": { "goodwill": "246770000", "inventory": "9823000", "commonStock": "513000", "currentDebt": "None", "investments": "None", "totalAssets": "3853883000", "longTermDebt": "2441277000", "shortTermDebt": "518458000", "treasuryStock": "-15183000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "246770000", "reportedCurrency": "USD", "retainedEarnings": "-388524000", "totalLiabilities": "3096873000", "otherCurrentAssets": "27998000", "totalCurrentAssets": "339221000", "currentLongTermDebt": "518458000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "190132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3514662000", "currentAccountsPayable": "274890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3149095000", "shortLongTermDebtTotal": "2960353000", "totalShareholderEquity": "757010000", "capitalLeaseObligations": "100686000", "otherCurrentLiabilities": "-542719000", "totalCurrentLiabilities": "319909000", "otherNonCurrentLiabilities": "161043000", "totalNonCurrentLiabilities": "2776964000", "cashAndShortTermInvestments": "103437000", "commonStockSharesOutstanding": "51507000", "intangibleAssetsExcludingGoodwill": "246770000", "cashAndCashEquivalentsAtCarryingValue": "103437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264670000", "profitLoss": "None", "dividendPayout": "172415000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "321919000", "capitalExpenditures": "188217000", "changeInReceivables": "-8320000", "changeInExchangeRate": "None", "cashflowFromFinancing": "171770000", "cashflowFromInvestment": "-423310000", "stockBasedCompensation": "7656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "70379000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4164000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120876000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 664572000, "cost_of_revenue": 590805000, "gross_profit": 73767000, "ebit": 140420000, "ebitda": 216121000, "pretax_income": 76301000, "tax_provision": 6899000, "net_income": 70475000, "net_income_to_common": 70475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 451285000, "total_current_assets": 503841000, "total_assets": 6193781000, "short_term_debt": 295000, "long_term_debt": 3967912000, "total_debt": 3968207000, "total_liabilities": 4989570000, "total_equity": 732843000, "shares_outstanding": 65957000, "goodwill_and_intangibles": 282148000 }, "cash_flow": { "operating_cash_flow": 169244000, "capital_expenditure": 113663000, "free_cash_flow": 282907000, "dividends_paid": 77517000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322091, "ticker_id": 3369, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140420000", "ebitda": "216121000", "netIncome": "70475000", "grossProfit": "73767000", "depreciation": "None", "totalRevenue": "664572000", "costOfRevenue": "590805000", "interestIncome": "5186000", "incomeBeforeTax": "76301000", "interestExpense": "64119000", "operatingIncome": "137796000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6899000", "reportedCurrency": "USD", "netInterestIncome": "-58933000", "nonInterestIncome": "None", "operatingExpenses": "-64029000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "590805000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75701000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "69402000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "631000", "currentDebt": "None", "investments": "None", "totalAssets": "6193781000", "longTermDebt": "3967912000", "shortTermDebt": "295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "282148000", "reportedCurrency": "USD", "retainedEarnings": "-938311000", "totalLiabilities": "4989570000", "otherCurrentAssets": "-139335000", "totalCurrentAssets": "503841000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191891000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5363003000", "currentAccountsPayable": "544482000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4130867000", "totalShareholderEquity": "732843000", "capitalLeaseObligations": "162955000", "otherCurrentLiabilities": "-544482000", "totalCurrentLiabilities": "295000", "otherNonCurrentLiabilities": "73808000", "totalNonCurrentLiabilities": "4989275000", "cashAndShortTermInvestments": "451285000", "commonStockSharesOutstanding": "65957000", "intangibleAssetsExcludingGoodwill": "282148000", "cashAndCashEquivalentsAtCarryingValue": "451285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69402000", "profitLoss": "None", "dividendPayout": "77517000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "169244000", "capitalExpenditures": "113663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104065000", "cashflowFromInvestment": "-114074000", "stockBasedCompensation": "3802000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77517000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75701000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 664572000, "cost_of_revenue": 590805000, "gross_profit": 73767000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140420000, "depreciation_amortisation": 75701000, "ebitda": 216121000, "interest_expense": 64119000, "interest_income": null, "other_non_operating": null, "pretax_income": 76301000, "tax_provision": 6899000, "effective_tax_rate": null, "net_income": 70475000, "net_income_continuing_ops": 69402000, "net_income_to_common": 70475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 451285000, "short_term_investments": null, "net_receivables": 191891000, "inventory": null, "other_current_assets": null, "total_current_assets": 503841000, "net_ppe": null, "goodwill": null, "intangible_assets": 282148000, "goodwill_and_intangibles": 282148000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5363003000, "total_assets": 6193781000, "short_term_debt": 295000, "accounts_payable": 544482000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 295000, "long_term_debt": 3967912000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4989275000, "total_liabilities": 4989570000, "total_debt": 3968207000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -938311000, "total_equity": 732843000, "shares_outstanding": 65957000, "operating_cash_flow": 169244000, "stock_based_compensation": 3802000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113663000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114074000, "dividends_paid": 77517000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104065000, "free_cash_flow": 282907000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140420000", "ebitda": "216121000", "netIncome": "70475000", "grossProfit": "73767000", "depreciation": "None", "totalRevenue": "664572000", "costOfRevenue": "590805000", "interestIncome": "5186000", "incomeBeforeTax": "76301000", "interestExpense": "64119000", "operatingIncome": "137796000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6899000", "reportedCurrency": "USD", "netInterestIncome": "-58933000", "nonInterestIncome": "None", "operatingExpenses": "-64029000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "590805000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75701000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "69402000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "631000", "currentDebt": "None", "investments": "None", "totalAssets": "6193781000", "longTermDebt": "3967912000", "shortTermDebt": "295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "282148000", "reportedCurrency": "USD", "retainedEarnings": "-938311000", "totalLiabilities": "4989570000", "otherCurrentAssets": "-139335000", "totalCurrentAssets": "503841000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191891000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5363003000", "currentAccountsPayable": "544482000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4130867000", "totalShareholderEquity": "732843000", "capitalLeaseObligations": "162955000", "otherCurrentLiabilities": "-544482000", "totalCurrentLiabilities": "295000", "otherNonCurrentLiabilities": "73808000", "totalNonCurrentLiabilities": "4989275000", "cashAndShortTermInvestments": "451285000", "commonStockSharesOutstanding": "65957000", "intangibleAssetsExcludingGoodwill": "282148000", "cashAndCashEquivalentsAtCarryingValue": "451285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69402000", "profitLoss": "None", "dividendPayout": "77517000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "169244000", "capitalExpenditures": "113663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104065000", "cashflowFromInvestment": "-114074000", "stockBasedCompensation": "3802000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77517000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75701000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 737808000, "cost_of_revenue": 656584000, "gross_profit": 81224000, "ebit": 136992000, "ebitda": 211210000, "pretax_income": 73412000, "tax_provision": -1050000, "net_income": 73825000, "net_income_to_common": 73825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 500180000, "total_current_assets": 553683000, "total_assets": 6181183000, "short_term_debt": 7571000, "long_term_debt": 3976317000, "total_debt": 3983888000, "total_liabilities": 4969407000, "total_equity": 750152000, "shares_outstanding": 65957000, "goodwill_and_intangibles": 286701000 }, "cash_flow": { "operating_cash_flow": 164667000, "capital_expenditure": 106132000, "free_cash_flow": 270799000, "dividends_paid": 72935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322092, "ticker_id": 3369, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136992000", "ebitda": "211210000", "netIncome": "73825000", "grossProfit": "81224000", "depreciation": "None", "totalRevenue": "737808000", "costOfRevenue": "656584000", "interestIncome": "4421000", "incomeBeforeTax": "73412000", "interestExpense": "63580000", "operatingIncome": "142854000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1050000", "reportedCurrency": "USD", "netInterestIncome": "-59159000", "nonInterestIncome": "None", "operatingExpenses": "-61630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "656584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74218000", "sellingGeneralAndAdministrative": "12588000", "netIncomeFromContinuingOperations": "74462000" }, "balance": { "goodwill": "None", "inventory": "16936000", "commonStock": "630000", "currentDebt": "None", "investments": "None", "totalAssets": "6181183000", "longTermDebt": "3976317000", "shortTermDebt": "7571000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "286701000", "reportedCurrency": "USD", "retainedEarnings": "-933250000", "totalLiabilities": "4969407000", "otherCurrentAssets": "-137581000", "totalCurrentAssets": "553683000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191084000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5324799000", "currentAccountsPayable": "43408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4970429000", "shortLongTermDebtTotal": "4294543000", "totalShareholderEquity": "750152000", "capitalLeaseObligations": "159411000", "otherCurrentLiabilities": "-43408000", "totalCurrentLiabilities": "7571000", "otherNonCurrentLiabilities": "18057000", "totalNonCurrentLiabilities": "4969407000", "cashAndShortTermInvestments": "500180000", "commonStockSharesOutstanding": "65957000", "intangibleAssetsExcludingGoodwill": "286701000", "cashAndCashEquivalentsAtCarryingValue": "500180000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73825000", "profitLoss": "None", "dividendPayout": "72935000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164667000", "capitalExpenditures": "106132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74867000", "cashflowFromInvestment": "-106175000", "stockBasedCompensation": "3284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "275532000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74218000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 737808000, "cost_of_revenue": 656584000, "gross_profit": 81224000, "research_and_development": null, "selling_general_admin": 12588000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136992000, "depreciation_amortisation": 74218000, "ebitda": 211210000, "interest_expense": 63580000, "interest_income": null, "other_non_operating": null, "pretax_income": 73412000, "tax_provision": -1050000, "effective_tax_rate": null, "net_income": 73825000, "net_income_continuing_ops": 74462000, "net_income_to_common": 73825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 500180000, "short_term_investments": null, "net_receivables": 191084000, "inventory": 16936000, "other_current_assets": null, "total_current_assets": 553683000, "net_ppe": null, "goodwill": null, "intangible_assets": 286701000, "goodwill_and_intangibles": 286701000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5324799000, "total_assets": 6181183000, "short_term_debt": 7571000, "accounts_payable": 43408000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7571000, "long_term_debt": 3976317000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4969407000, "total_liabilities": 4969407000, "total_debt": 3983888000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -933250000, "total_equity": 750152000, "shares_outstanding": 65957000, "operating_cash_flow": 164667000, "stock_based_compensation": 3284000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106132000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106175000, "dividends_paid": 72935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74867000, "free_cash_flow": 270799000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136992000", "ebitda": "211210000", "netIncome": "73825000", "grossProfit": "81224000", "depreciation": "None", "totalRevenue": "737808000", "costOfRevenue": "656584000", "interestIncome": "4421000", "incomeBeforeTax": "73412000", "interestExpense": "63580000", "operatingIncome": "142854000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1050000", "reportedCurrency": "USD", "netInterestIncome": "-59159000", "nonInterestIncome": "None", "operatingExpenses": "-61630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "656584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74218000", "sellingGeneralAndAdministrative": "12588000", "netIncomeFromContinuingOperations": "74462000" }, "balance": { "goodwill": "None", "inventory": "16936000", "commonStock": "630000", "currentDebt": "None", "investments": "None", "totalAssets": "6181183000", "longTermDebt": "3976317000", "shortTermDebt": "7571000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "286701000", "reportedCurrency": "USD", "retainedEarnings": "-933250000", "totalLiabilities": "4969407000", "otherCurrentAssets": "-137581000", "totalCurrentAssets": "553683000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191084000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5324799000", "currentAccountsPayable": "43408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4970429000", "shortLongTermDebtTotal": "4294543000", "totalShareholderEquity": "750152000", "capitalLeaseObligations": "159411000", "otherCurrentLiabilities": "-43408000", "totalCurrentLiabilities": "7571000", "otherNonCurrentLiabilities": "18057000", "totalNonCurrentLiabilities": "4969407000", "cashAndShortTermInvestments": "500180000", "commonStockSharesOutstanding": "65957000", "intangibleAssetsExcludingGoodwill": "286701000", "cashAndCashEquivalentsAtCarryingValue": "500180000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73825000", "profitLoss": "None", "dividendPayout": "72935000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164667000", "capitalExpenditures": "106132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74867000", "cashflowFromInvestment": "-106175000", "stockBasedCompensation": "3284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "275532000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74218000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 592458000, "cost_of_revenue": 417997000, "gross_profit": 174461000, "ebit": 95199000, "ebitda": 168401000, "pretax_income": 30326000, "tax_provision": -3633000, "net_income": 34886000, "net_income_to_common": 34886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 483330000, "total_current_assets": 907860000, "total_assets": 6196645000, "short_term_debt": 367000, "long_term_debt": 3975320000, "total_debt": 3975687000, "total_liabilities": 4986515000, "total_equity": 758493000, "shares_outstanding": 65463000, "goodwill_and_intangibles": 290768000 }, "cash_flow": { "operating_cash_flow": 205243000, "capital_expenditure": 69865000, "free_cash_flow": 275108000, "dividends_paid": 72920000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322094, "ticker_id": 3369, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95199000", "ebitda": "168401000", "netIncome": "34886000", "grossProfit": "174461000", "depreciation": "None", "totalRevenue": "592458000", "costOfRevenue": "417997000", "interestIncome": "4836000", "incomeBeforeTax": "30326000", "interestExpense": "64873000", "operatingIncome": "88612000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3633000", "reportedCurrency": "USD", "netInterestIncome": "-60037000", "nonInterestIncome": "None", "operatingExpenses": "85849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73202000", "sellingGeneralAndAdministrative": "21529000", "netIncomeFromContinuingOperations": "33959000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "630000", "currentDebt": "None", "investments": "None", "totalAssets": "6196645000", "longTermDebt": "3975320000", "shortTermDebt": "367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "290768000", "reportedCurrency": "USD", "retainedEarnings": "-931495000", "totalLiabilities": "4986515000", "otherCurrentAssets": "260958000", "totalCurrentAssets": "907860000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5288785000", "currentAccountsPayable": "540790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4932998000", "shortLongTermDebtTotal": "4133931000", "totalShareholderEquity": "758493000", "capitalLeaseObligations": "158611000", "otherCurrentLiabilities": "74678000", "totalCurrentLiabilities": "615835000", "otherNonCurrentLiabilities": "72546000", "totalNonCurrentLiabilities": "4370680000", "cashAndShortTermInvestments": "483330000", "commonStockSharesOutstanding": "65463000", "intangibleAssetsExcludingGoodwill": "290768000", "cashAndCashEquivalentsAtCarryingValue": "483330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33959000", "profitLoss": "None", "dividendPayout": "72920000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "205243000", "capitalExpenditures": "69865000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74401000", "cashflowFromInvestment": "-64992000", "stockBasedCompensation": "3660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72920000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "275532000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 592458000, "cost_of_revenue": 417997000, "gross_profit": 174461000, "research_and_development": null, "selling_general_admin": 21529000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95199000, "depreciation_amortisation": 73202000, "ebitda": 168401000, "interest_expense": 64873000, "interest_income": null, "other_non_operating": null, "pretax_income": 30326000, "tax_provision": -3633000, "effective_tax_rate": null, "net_income": 34886000, "net_income_continuing_ops": 33959000, "net_income_to_common": 34886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 483330000, "short_term_investments": null, "net_receivables": 163572000, "inventory": null, "other_current_assets": null, "total_current_assets": 907860000, "net_ppe": null, "goodwill": null, "intangible_assets": 290768000, "goodwill_and_intangibles": 290768000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5288785000, "total_assets": 6196645000, "short_term_debt": 367000, "accounts_payable": 540790000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 615835000, "long_term_debt": 3975320000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4370680000, "total_liabilities": 4986515000, "total_debt": 3975687000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -931495000, "total_equity": 758493000, "shares_outstanding": 65463000, "operating_cash_flow": 205243000, "stock_based_compensation": 3660000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69865000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64992000, "dividends_paid": 72920000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74401000, "free_cash_flow": 275108000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95199000", "ebitda": "168401000", "netIncome": "34886000", "grossProfit": "174461000", "depreciation": "None", "totalRevenue": "592458000", "costOfRevenue": "417997000", "interestIncome": "4836000", "incomeBeforeTax": "30326000", "interestExpense": "64873000", "operatingIncome": "88612000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3633000", "reportedCurrency": "USD", "netInterestIncome": "-60037000", "nonInterestIncome": "None", "operatingExpenses": "85849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73202000", "sellingGeneralAndAdministrative": "21529000", "netIncomeFromContinuingOperations": "33959000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "630000", "currentDebt": "None", "investments": "None", "totalAssets": "6196645000", "longTermDebt": "3975320000", "shortTermDebt": "367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "290768000", "reportedCurrency": "USD", "retainedEarnings": "-931495000", "totalLiabilities": "4986515000", "otherCurrentAssets": "260958000", "totalCurrentAssets": "907860000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5288785000", "currentAccountsPayable": "540790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4932998000", "shortLongTermDebtTotal": "4133931000", "totalShareholderEquity": "758493000", "capitalLeaseObligations": "158611000", "otherCurrentLiabilities": "74678000", "totalCurrentLiabilities": "615835000", "otherNonCurrentLiabilities": "72546000", "totalNonCurrentLiabilities": "4370680000", "cashAndShortTermInvestments": "483330000", "commonStockSharesOutstanding": "65463000", "intangibleAssetsExcludingGoodwill": "290768000", "cashAndCashEquivalentsAtCarryingValue": "483330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33959000", "profitLoss": "None", "dividendPayout": "72920000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "205243000", "capitalExpenditures": "69865000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74401000", "cashflowFromInvestment": "-64992000", "stockBasedCompensation": "3660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72920000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "275532000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73202000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 659515000, "cost_of_revenue": 442270000, "gross_profit": 217245000, "ebit": 139425000, "ebitda": 206388000, "pretax_income": 83723000, "tax_provision": 7848000, "net_income": 71753000, "net_income_to_common": 71753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 420579000, "total_current_assets": 640600000, "total_assets": 6110620000, "short_term_debt": 404000, "long_term_debt": 3974428000, "total_debt": 3974832000, "total_liabilities": 4866889000, "total_equity": 800430000, "shares_outstanding": 64577000, "goodwill_and_intangibles": 294921000 }, "cash_flow": { "operating_cash_flow": 122500000, "capital_expenditure": 69511000, "free_cash_flow": 192011000, "dividends_paid": 69463000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322095, "ticker_id": 3369, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "139425000", "ebitda": "206388000", "netIncome": "71753000", "grossProfit": "217245000", "depreciation": "None", "totalRevenue": "659515000", "costOfRevenue": "442270000", "interestIncome": "5583000", "incomeBeforeTax": "83723000", "interestExpense": "58534000", "operatingIncome": "139425000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7848000", "reportedCurrency": "USD", "netInterestIncome": "-52951000", "nonInterestIncome": "None", "operatingExpenses": "77820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "442270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66963000", "sellingGeneralAndAdministrative": "10759000", "netIncomeFromContinuingOperations": "75875000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "630000", "currentDebt": "None", "investments": "None", "totalAssets": "6110620000", "longTermDebt": "3974428000", "shortTermDebt": "404000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "294921000", "reportedCurrency": "USD", "retainedEarnings": "-894236000", "totalLiabilities": "4866889000", "otherCurrentAssets": "30126000", "totalCurrentAssets": "640600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5470020000", "currentAccountsPayable": "435537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4926280000", "shortLongTermDebtTotal": "4119706000", "totalShareholderEquity": "800430000", "capitalLeaseObligations": "145278000", "otherCurrentLiabilities": "74317000", "totalCurrentLiabilities": "510258000", "otherNonCurrentLiabilities": "72483000", "totalNonCurrentLiabilities": "4356631000", "cashAndShortTermInvestments": "420579000", "commonStockSharesOutstanding": "64577000", "intangibleAssetsExcludingGoodwill": "294921000", "cashAndCashEquivalentsAtCarryingValue": "420579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75875000", "profitLoss": "None", "dividendPayout": "69463000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122500000", "capitalExpenditures": "69511000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "798558000", "cashflowFromInvestment": "-931678000", "stockBasedCompensation": "3495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69463000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 659515000, "cost_of_revenue": 442270000, "gross_profit": 217245000, "research_and_development": null, "selling_general_admin": 10759000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 139425000, "depreciation_amortisation": 66963000, "ebitda": 206388000, "interest_expense": 58534000, "interest_income": null, "other_non_operating": null, "pretax_income": 83723000, "tax_provision": 7848000, "effective_tax_rate": null, "net_income": 71753000, "net_income_continuing_ops": 75875000, "net_income_to_common": 71753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 420579000, "short_term_investments": null, "net_receivables": 189895000, "inventory": null, "other_current_assets": null, "total_current_assets": 640600000, "net_ppe": null, "goodwill": null, "intangible_assets": 294921000, "goodwill_and_intangibles": 294921000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5470020000, "total_assets": 6110620000, "short_term_debt": 404000, "accounts_payable": 435537000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 510258000, "long_term_debt": 3974428000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4356631000, "total_liabilities": 4866889000, "total_debt": 3974832000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -894236000, "total_equity": 800430000, "shares_outstanding": 64577000, "operating_cash_flow": 122500000, "stock_based_compensation": 3495000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69511000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -931678000, "dividends_paid": 69463000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 798558000, "free_cash_flow": 192011000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "139425000", "ebitda": "206388000", "netIncome": "71753000", "grossProfit": "217245000", "depreciation": "None", "totalRevenue": "659515000", "costOfRevenue": "442270000", "interestIncome": "5583000", "incomeBeforeTax": "83723000", "interestExpense": "58534000", "operatingIncome": "139425000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7848000", "reportedCurrency": "USD", "netInterestIncome": "-52951000", "nonInterestIncome": "None", "operatingExpenses": "77820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "442270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66963000", "sellingGeneralAndAdministrative": "10759000", "netIncomeFromContinuingOperations": "75875000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "630000", "currentDebt": "None", "investments": "None", "totalAssets": "6110620000", "longTermDebt": "3974428000", "shortTermDebt": "404000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "294921000", "reportedCurrency": "USD", "retainedEarnings": "-894236000", "totalLiabilities": "4866889000", "otherCurrentAssets": "30126000", "totalCurrentAssets": "640600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5470020000", "currentAccountsPayable": "435537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4926280000", "shortLongTermDebtTotal": "4119706000", "totalShareholderEquity": "800430000", "capitalLeaseObligations": "145278000", "otherCurrentLiabilities": "74317000", "totalCurrentLiabilities": "510258000", "otherNonCurrentLiabilities": "72483000", "totalNonCurrentLiabilities": "4356631000", "cashAndShortTermInvestments": "420579000", "commonStockSharesOutstanding": "64577000", "intangibleAssetsExcludingGoodwill": "294921000", "cashAndCashEquivalentsAtCarryingValue": "420579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75875000", "profitLoss": "None", "dividendPayout": "69463000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122500000", "capitalExpenditures": "69511000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "798558000", "cashflowFromInvestment": "-931678000", "stockBasedCompensation": "3495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69463000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66963000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 587280000, "cost_of_revenue": 396585000, "gross_profit": 190695000, "ebit": 121456000, "ebitda": 185173000, "pretax_income": 67173000, "tax_provision": 4159000, "net_income": 62961000, "net_income_to_common": 62961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 413858000, "total_current_assets": 651116000, "total_assets": 5239107000, "short_term_debt": 105000, "long_term_debt": 3374758000, "total_debt": 3374863000, "total_liabilities": 4277143000, "total_equity": 531533000, "shares_outstanding": 63698000, "goodwill_and_intangibles": 183313000 }, "cash_flow": { "operating_cash_flow": 98219000, "capital_expenditure": 112727000, "free_cash_flow": 210946000, "dividends_paid": 70258000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322096, "ticker_id": 3369, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121456000", "ebitda": "185173000", "netIncome": "62961000", "grossProfit": "190695000", "depreciation": "None", "totalRevenue": "587280000", "costOfRevenue": "396585000", "interestIncome": "5459000", "incomeBeforeTax": "67173000", "interestExpense": "54283000", "operatingIncome": "116121000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4159000", "reportedCurrency": "USD", "netInterestIncome": "-48824000", "nonInterestIncome": "None", "operatingExpenses": "74574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "396585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63717000", "sellingGeneralAndAdministrative": "10770000", "netIncomeFromContinuingOperations": "63014000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5239107000", "longTermDebt": "3374758000", "shortTermDebt": "105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "183313000", "reportedCurrency": "USD", "retainedEarnings": "-893872000", "totalLiabilities": "4277143000", "otherCurrentAssets": "47467000", "totalCurrentAssets": "651116000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4587991000", "currentAccountsPayable": "463245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4169575000", "shortLongTermDebtTotal": "3509754000", "totalShareholderEquity": "531533000", "capitalLeaseObligations": "134996000", "otherCurrentLiabilities": "70869000", "totalCurrentLiabilities": "534219000", "otherNonCurrentLiabilities": "68638000", "totalNonCurrentLiabilities": "3742924000", "cashAndShortTermInvestments": "413858000", "commonStockSharesOutstanding": "63698000", "intangibleAssetsExcludingGoodwill": "183313000", "cashAndCashEquivalentsAtCarryingValue": "413858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63014000", "profitLoss": "None", "dividendPayout": "70258000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98219000", "capitalExpenditures": "112727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81995000", "cashflowFromInvestment": "-131127000", "stockBasedCompensation": "3622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70258000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 587280000, "cost_of_revenue": 396585000, "gross_profit": 190695000, "research_and_development": null, "selling_general_admin": 10770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121456000, "depreciation_amortisation": 63717000, "ebitda": 185173000, "interest_expense": 54283000, "interest_income": null, "other_non_operating": null, "pretax_income": 67173000, "tax_provision": 4159000, "effective_tax_rate": null, "net_income": 62961000, "net_income_continuing_ops": 63014000, "net_income_to_common": 62961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 413858000, "short_term_investments": null, "net_receivables": 189791000, "inventory": null, "other_current_assets": null, "total_current_assets": 651116000, "net_ppe": null, "goodwill": null, "intangible_assets": 183313000, "goodwill_and_intangibles": 183313000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4587991000, "total_assets": 5239107000, "short_term_debt": 105000, "accounts_payable": 463245000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 534219000, "long_term_debt": 3374758000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3742924000, "total_liabilities": 4277143000, "total_debt": 3374863000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -893872000, "total_equity": 531533000, "shares_outstanding": 63698000, "operating_cash_flow": 98219000, "stock_based_compensation": 3622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112727000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131127000, "dividends_paid": 70258000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81995000, "free_cash_flow": 210946000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121456000", "ebitda": "185173000", "netIncome": "62961000", "grossProfit": "190695000", "depreciation": "None", "totalRevenue": "587280000", "costOfRevenue": "396585000", "interestIncome": "5459000", "incomeBeforeTax": "67173000", "interestExpense": "54283000", "operatingIncome": "116121000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4159000", "reportedCurrency": "USD", "netInterestIncome": "-48824000", "nonInterestIncome": "None", "operatingExpenses": "74574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "396585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63717000", "sellingGeneralAndAdministrative": "10770000", "netIncomeFromContinuingOperations": "63014000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5239107000", "longTermDebt": "3374758000", "shortTermDebt": "105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "183313000", "reportedCurrency": "USD", "retainedEarnings": "-893872000", "totalLiabilities": "4277143000", "otherCurrentAssets": "47467000", "totalCurrentAssets": "651116000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4587991000", "currentAccountsPayable": "463245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4169575000", "shortLongTermDebtTotal": "3509754000", "totalShareholderEquity": "531533000", "capitalLeaseObligations": "134996000", "otherCurrentLiabilities": "70869000", "totalCurrentLiabilities": "534219000", "otherNonCurrentLiabilities": "68638000", "totalNonCurrentLiabilities": "3742924000", "cashAndShortTermInvestments": "413858000", "commonStockSharesOutstanding": "63698000", "intangibleAssetsExcludingGoodwill": "183313000", "cashAndCashEquivalentsAtCarryingValue": "413858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63014000", "profitLoss": "None", "dividendPayout": "70258000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98219000", "capitalExpenditures": "112727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81995000", "cashflowFromInvestment": "-131127000", "stockBasedCompensation": "3622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70258000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63717000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 647633000, "cost_of_revenue": 454315000, "gross_profit": 193318000, "ebit": 126304000, "ebitda": 187124000, "pretax_income": 72475000, "tax_provision": 184000, "net_income": 68766000, "net_income_to_common": 68766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 477694000, "total_current_assets": 805999000, "total_assets": 5217573000, "short_term_debt": 9068000, "long_term_debt": 3378341000, "total_debt": 3387409000, "total_liabilities": 4282991000, "total_equity": 548980000, "shares_outstanding": 63698000, "goodwill_and_intangibles": 116376000 }, "cash_flow": { "operating_cash_flow": 166626000, "capital_expenditure": 90582000, "free_cash_flow": 257208000, "dividends_paid": 66355000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322097, "ticker_id": 3369, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126304000", "ebitda": "187124000", "netIncome": "68766000", "grossProfit": "193318000", "depreciation": "None", "totalRevenue": "647633000", "costOfRevenue": "454315000", "interestIncome": "6172000", "incomeBeforeTax": "72475000", "interestExpense": "53829000", "operatingIncome": "120502000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "184000", "reportedCurrency": "USD", "netInterestIncome": "-47657000", "nonInterestIncome": "None", "operatingExpenses": "72816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60820000", "sellingGeneralAndAdministrative": "10739000", "netIncomeFromContinuingOperations": "72291000" }, "balance": { "goodwill": "None", "inventory": "16134000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "5217573000", "longTermDebt": "3378341000", "shortTermDebt": "9068000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "116376000", "reportedCurrency": "USD", "retainedEarnings": "-888132000", "totalLiabilities": "4282991000", "otherCurrentAssets": "125406000", "totalCurrentAssets": "805999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "186765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4411574000", "currentAccountsPayable": "58366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4124382000", "shortLongTermDebtTotal": "3513513000", "totalShareholderEquity": "548980000", "capitalLeaseObligations": "135172000", "otherCurrentLiabilities": "205611000", "totalCurrentLiabilities": "538015000", "otherNonCurrentLiabilities": "16330000", "totalNonCurrentLiabilities": "3744976000", "cashAndShortTermInvestments": "477694000", "commonStockSharesOutstanding": "63698000", "intangibleAssetsExcludingGoodwill": "116376000", "cashAndCashEquivalentsAtCarryingValue": "477694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72291000", "profitLoss": "None", "dividendPayout": "66355000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "166626000", "capitalExpenditures": "90582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64351000", "cashflowFromInvestment": "-96978000", "stockBasedCompensation": "3167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66355000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60820000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 647633000, "cost_of_revenue": 454315000, "gross_profit": 193318000, "research_and_development": null, "selling_general_admin": 10739000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126304000, "depreciation_amortisation": 60820000, "ebitda": 187124000, "interest_expense": 53829000, "interest_income": null, "other_non_operating": null, "pretax_income": 72475000, "tax_provision": 184000, "effective_tax_rate": null, "net_income": 68766000, "net_income_continuing_ops": 72291000, "net_income_to_common": 68766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 477694000, "short_term_investments": null, "net_receivables": 186765000, "inventory": 16134000, "other_current_assets": null, "total_current_assets": 805999000, "net_ppe": null, "goodwill": null, "intangible_assets": 116376000, "goodwill_and_intangibles": 116376000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4411574000, "total_assets": 5217573000, "short_term_debt": 9068000, "accounts_payable": 58366000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 538015000, "long_term_debt": 3378341000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3744976000, "total_liabilities": 4282991000, "total_debt": 3387409000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -888132000, "total_equity": 548980000, "shares_outstanding": 63698000, "operating_cash_flow": 166626000, "stock_based_compensation": 3167000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90582000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96978000, "dividends_paid": 66355000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64351000, "free_cash_flow": 257208000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126304000", "ebitda": "187124000", "netIncome": "68766000", "grossProfit": "193318000", "depreciation": "None", "totalRevenue": "647633000", "costOfRevenue": "454315000", "interestIncome": "6172000", "incomeBeforeTax": "72475000", "interestExpense": "53829000", "operatingIncome": "120502000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "184000", "reportedCurrency": "USD", "netInterestIncome": "-47657000", "nonInterestIncome": "None", "operatingExpenses": "72816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60820000", "sellingGeneralAndAdministrative": "10739000", "netIncomeFromContinuingOperations": "72291000" }, "balance": { "goodwill": "None", "inventory": "16134000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "5217573000", "longTermDebt": "3378341000", "shortTermDebt": "9068000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "116376000", "reportedCurrency": "USD", "retainedEarnings": "-888132000", "totalLiabilities": "4282991000", "otherCurrentAssets": "125406000", "totalCurrentAssets": "805999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "186765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4411574000", "currentAccountsPayable": "58366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4124382000", "shortLongTermDebtTotal": "3513513000", "totalShareholderEquity": "548980000", "capitalLeaseObligations": "135172000", "otherCurrentLiabilities": "205611000", "totalCurrentLiabilities": "538015000", "otherNonCurrentLiabilities": "16330000", "totalNonCurrentLiabilities": "3744976000", "cashAndShortTermInvestments": "477694000", "commonStockSharesOutstanding": "63698000", "intangibleAssetsExcludingGoodwill": "116376000", "cashAndCashEquivalentsAtCarryingValue": "477694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72291000", "profitLoss": "None", "dividendPayout": "66355000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "166626000", "capitalExpenditures": "90582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64351000", "cashflowFromInvestment": "-96978000", "stockBasedCompensation": "3167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66355000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60820000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 549958000, "cost_of_revenue": 374433000, "gross_profit": 175525000, "ebit": 115866000, "ebitda": 174917000, "pretax_income": 61320000, "tax_provision": 922000, "net_income": 59011000, "net_income_to_common": 59011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 534931000, "total_current_assets": 734868000, "total_assets": 5204494000, "short_term_debt": 48000, "long_term_debt": 3373368000, "total_debt": 3373416000, "total_liabilities": 4276685000, "total_equity": 551876000, "shares_outstanding": 63901000, "goodwill_and_intangibles": 118253000 }, "cash_flow": { "operating_cash_flow": 218086000, "capital_expenditure": 132387000, "free_cash_flow": 350473000, "dividends_paid": 66329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322099, "ticker_id": 3369, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115866000", "ebitda": "174917000", "netIncome": "59011000", "grossProfit": "175525000", "depreciation": "None", "totalRevenue": "549958000", "costOfRevenue": "374433000", "interestIncome": "7219000", "incomeBeforeTax": "61320000", "interestExpense": "54546000", "operatingIncome": "105880000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "922000", "reportedCurrency": "USD", "netInterestIncome": "-47327000", "nonInterestIncome": "None", "operatingExpenses": "69645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59051000", "sellingGeneralAndAdministrative": "9724000", "netIncomeFromContinuingOperations": "60398000" }, "balance": { "goodwill": "None", "inventory": "734868000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "5204494000", "longTermDebt": "3373368000", "shortTermDebt": "48000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "118253000", "reportedCurrency": "USD", "retainedEarnings": "-888144000", "totalLiabilities": "4276685000", "otherCurrentAssets": "36000000", "totalCurrentAssets": "734868000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4469626000", "currentAccountsPayable": "472722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4092234000", "shortLongTermDebtTotal": "3503731000", "totalShareholderEquity": "551876000", "capitalLeaseObligations": "130363000", "otherCurrentLiabilities": "67957000", "totalCurrentLiabilities": "540727000", "otherNonCurrentLiabilities": "67367000", "totalNonCurrentLiabilities": "3735958000", "cashAndShortTermInvestments": "534931000", "commonStockSharesOutstanding": "63901000", "intangibleAssetsExcludingGoodwill": "118253000", "cashAndCashEquivalentsAtCarryingValue": "534931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60398000", "profitLoss": "None", "dividendPayout": "66329000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218086000", "capitalExpenditures": "132387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68909000", "cashflowFromInvestment": "-128525000", "stockBasedCompensation": "3479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59051000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 549958000, "cost_of_revenue": 374433000, "gross_profit": 175525000, "research_and_development": null, "selling_general_admin": 9724000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115866000, "depreciation_amortisation": 59051000, "ebitda": 174917000, "interest_expense": 54546000, "interest_income": null, "other_non_operating": null, "pretax_income": 61320000, "tax_provision": 922000, "effective_tax_rate": null, "net_income": 59011000, "net_income_continuing_ops": 60398000, "net_income_to_common": 59011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 534931000, "short_term_investments": null, "net_receivables": 163937000, "inventory": 734868000, "other_current_assets": null, "total_current_assets": 734868000, "net_ppe": null, "goodwill": null, "intangible_assets": 118253000, "goodwill_and_intangibles": 118253000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4469626000, "total_assets": 5204494000, "short_term_debt": 48000, "accounts_payable": 472722000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 540727000, "long_term_debt": 3373368000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3735958000, "total_liabilities": 4276685000, "total_debt": 3373416000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -888144000, "total_equity": 551876000, "shares_outstanding": 63901000, "operating_cash_flow": 218086000, "stock_based_compensation": 3479000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128525000, "dividends_paid": 66329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68909000, "free_cash_flow": 350473000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115866000", "ebitda": "174917000", "netIncome": "59011000", "grossProfit": "175525000", "depreciation": "None", "totalRevenue": "549958000", "costOfRevenue": "374433000", "interestIncome": "7219000", "incomeBeforeTax": "61320000", "interestExpense": "54546000", "operatingIncome": "105880000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "922000", "reportedCurrency": "USD", "netInterestIncome": "-47327000", "nonInterestIncome": "None", "operatingExpenses": "69645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59051000", "sellingGeneralAndAdministrative": "9724000", "netIncomeFromContinuingOperations": "60398000" }, "balance": { "goodwill": "None", "inventory": "734868000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "5204494000", "longTermDebt": "3373368000", "shortTermDebt": "48000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "118253000", "reportedCurrency": "USD", "retainedEarnings": "-888144000", "totalLiabilities": "4276685000", "otherCurrentAssets": "36000000", "totalCurrentAssets": "734868000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4469626000", "currentAccountsPayable": "472722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4092234000", "shortLongTermDebtTotal": "3503731000", "totalShareholderEquity": "551876000", "capitalLeaseObligations": "130363000", "otherCurrentLiabilities": "67957000", "totalCurrentLiabilities": "540727000", "otherNonCurrentLiabilities": "67367000", "totalNonCurrentLiabilities": "3735958000", "cashAndShortTermInvestments": "534931000", "commonStockSharesOutstanding": "63901000", "intangibleAssetsExcludingGoodwill": "118253000", "cashAndCashEquivalentsAtCarryingValue": "534931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60398000", "profitLoss": "None", "dividendPayout": "66329000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218086000", "capitalExpenditures": "132387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68909000", "cashflowFromInvestment": "-128525000", "stockBasedCompensation": "3479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59051000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 613290000, "cost_of_revenue": 376209000, "gross_profit": 237081000, "ebit": 173517000, "ebitda": 232070000, "pretax_income": 116940000, "tax_provision": 12200000, "net_income": 100805000, "net_income_to_common": 100805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 498371000, "total_current_assets": 739452000, "total_assets": 5139958000, "short_term_debt": 60000, "long_term_debt": 3373288000, "total_debt": 3373348000, "total_liabilities": 4211034000, "total_equity": 562617000, "shares_outstanding": 63223000, "goodwill_and_intangibles": 120231000 }, "cash_flow": { "operating_cash_flow": 184321000, "capital_expenditure": 105506000, "free_cash_flow": 289827000, "dividends_paid": 66295000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322100, "ticker_id": 3369, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173517000", "ebitda": "232070000", "netIncome": "100805000", "grossProfit": "237081000", "depreciation": "None", "totalRevenue": "613290000", "costOfRevenue": "376209000", "interestIncome": "7064000", "incomeBeforeTax": "116940000", "interestExpense": "56577000", "operatingIncome": "168071000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12200000", "reportedCurrency": "USD", "netInterestIncome": "-49513000", "nonInterestIncome": "None", "operatingExpenses": "69010000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "376209000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58553000", "sellingGeneralAndAdministrative": "9402000", "netIncomeFromContinuingOperations": "104740000" }, "balance": { "goodwill": "None", "inventory": "-255000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "5139958000", "longTermDebt": "3373288000", "shortTermDebt": "60000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "120231000", "reportedCurrency": "USD", "retainedEarnings": "-881617000", "totalLiabilities": "4211034000", "otherCurrentAssets": "51908000", "totalCurrentAssets": "739452000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "255000", "currentNetReceivables": "189173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4400506000", "currentAccountsPayable": "406245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3503794000", "totalShareholderEquity": "562617000", "capitalLeaseObligations": "130506000", "otherCurrentLiabilities": "67674000", "totalCurrentLiabilities": "473979000", "otherNonCurrentLiabilities": "68140000", "totalNonCurrentLiabilities": "3737055000", "cashAndShortTermInvestments": "498371000", "commonStockSharesOutstanding": "63223000", "intangibleAssetsExcludingGoodwill": "120231000", "cashAndCashEquivalentsAtCarryingValue": "498371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104740000", "profitLoss": "None", "dividendPayout": "66295000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "184321000", "capitalExpenditures": "105506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75276000", "cashflowFromInvestment": "-105648000", "stockBasedCompensation": "3383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66295000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58553000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 613290000, "cost_of_revenue": 376209000, "gross_profit": 237081000, "research_and_development": null, "selling_general_admin": 9402000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173517000, "depreciation_amortisation": 58553000, "ebitda": 232070000, "interest_expense": 56577000, "interest_income": null, "other_non_operating": null, "pretax_income": 116940000, "tax_provision": 12200000, "effective_tax_rate": null, "net_income": 100805000, "net_income_continuing_ops": 104740000, "net_income_to_common": 100805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 498371000, "short_term_investments": 255000, "net_receivables": 189173000, "inventory": -255000, "other_current_assets": null, "total_current_assets": 739452000, "net_ppe": null, "goodwill": null, "intangible_assets": 120231000, "goodwill_and_intangibles": 120231000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4400506000, "total_assets": 5139958000, "short_term_debt": 60000, "accounts_payable": 406245000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 473979000, "long_term_debt": 3373288000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3737055000, "total_liabilities": 4211034000, "total_debt": 3373348000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -881617000, "total_equity": 562617000, "shares_outstanding": 63223000, "operating_cash_flow": 184321000, "stock_based_compensation": 3383000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105506000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105648000, "dividends_paid": 66295000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75276000, "free_cash_flow": 289827000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "173517000", "ebitda": "232070000", "netIncome": "100805000", "grossProfit": "237081000", "depreciation": "None", "totalRevenue": "613290000", "costOfRevenue": "376209000", "interestIncome": "7064000", "incomeBeforeTax": "116940000", "interestExpense": "56577000", "operatingIncome": "168071000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12200000", "reportedCurrency": "USD", "netInterestIncome": "-49513000", "nonInterestIncome": "None", "operatingExpenses": "69010000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "376209000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58553000", "sellingGeneralAndAdministrative": "9402000", "netIncomeFromContinuingOperations": "104740000" }, "balance": { "goodwill": "None", "inventory": "-255000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "5139958000", "longTermDebt": "3373288000", "shortTermDebt": "60000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "120231000", "reportedCurrency": "USD", "retainedEarnings": "-881617000", "totalLiabilities": "4211034000", "otherCurrentAssets": "51908000", "totalCurrentAssets": "739452000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "255000", "currentNetReceivables": "189173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4400506000", "currentAccountsPayable": "406245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3503794000", "totalShareholderEquity": "562617000", "capitalLeaseObligations": "130506000", "otherCurrentLiabilities": "67674000", "totalCurrentLiabilities": "473979000", "otherNonCurrentLiabilities": "68140000", "totalNonCurrentLiabilities": "3737055000", "cashAndShortTermInvestments": "498371000", "commonStockSharesOutstanding": "63223000", "intangibleAssetsExcludingGoodwill": "120231000", "cashAndCashEquivalentsAtCarryingValue": "498371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104740000", "profitLoss": "None", "dividendPayout": "66295000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "184321000", "capitalExpenditures": "105506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75276000", "cashflowFromInvestment": "-105648000", "stockBasedCompensation": "3383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66295000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58553000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 528345000, "cost_of_revenue": 361642000, "gross_profit": 166703000, "ebit": 103734000, "ebitda": 160936000, "pretax_income": 43291000, "tax_provision": 530000, "net_income": 43056000, "net_income_to_common": 43056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 465311000, "total_current_assets": 733140000, "total_assets": 5089299000, "short_term_debt": 72000, "long_term_debt": 3377697000, "total_debt": 3377769000, "total_liabilities": 4202027000, "total_equity": 529934000, "shares_outstanding": 63404000, "goodwill_and_intangibles": 122270000 }, "cash_flow": { "operating_cash_flow": 7473000, "capital_expenditure": 79430000, "free_cash_flow": 86903000, "dividends_paid": 67135000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322101, "ticker_id": 3369, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103734000", "ebitda": "160936000", "netIncome": "43056000", "grossProfit": "166703000", "depreciation": "None", "totalRevenue": "528345000", "costOfRevenue": "361642000", "interestIncome": "7522000", "incomeBeforeTax": "43291000", "interestExpense": "60443000", "operatingIncome": "96381000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "530000", "reportedCurrency": "USD", "netInterestIncome": "-52921000", "nonInterestIncome": "None", "operatingExpenses": "70322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361642000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57202000", "sellingGeneralAndAdministrative": "11954000", "netIncomeFromContinuingOperations": "42761000" }, "balance": { "goodwill": "None", "inventory": "-106000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "5089299000", "longTermDebt": "3377697000", "shortTermDebt": "72000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "122270000", "reportedCurrency": "USD", "retainedEarnings": "-917538000", "totalLiabilities": "4202027000", "otherCurrentAssets": "81571000", "totalCurrentAssets": "733140000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "106000", "currentNetReceivables": "186258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4356159000", "currentAccountsPayable": "394299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3507994000", "totalShareholderEquity": "529934000", "capitalLeaseObligations": "130297000", "otherCurrentLiabilities": "67407000", "totalCurrentLiabilities": "461706000", "otherNonCurrentLiabilities": "67257000", "totalNonCurrentLiabilities": "3740321000", "cashAndShortTermInvestments": "465311000", "commonStockSharesOutstanding": "63404000", "intangibleAssetsExcludingGoodwill": "122270000", "cashAndCashEquivalentsAtCarryingValue": "465311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42761000", "profitLoss": "None", "dividendPayout": "67135000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7473000", "capitalExpenditures": "79430000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81781000", "cashflowFromInvestment": "-79251000", "stockBasedCompensation": "3862000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67135000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12092000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 528345000, "cost_of_revenue": 361642000, "gross_profit": 166703000, "research_and_development": null, "selling_general_admin": 11954000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103734000, "depreciation_amortisation": 57202000, "ebitda": 160936000, "interest_expense": 60443000, "interest_income": null, "other_non_operating": null, "pretax_income": 43291000, "tax_provision": 530000, "effective_tax_rate": null, "net_income": 43056000, "net_income_continuing_ops": 42761000, "net_income_to_common": 43056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 465311000, "short_term_investments": 106000, "net_receivables": 186258000, "inventory": -106000, "other_current_assets": null, "total_current_assets": 733140000, "net_ppe": null, "goodwill": null, "intangible_assets": 122270000, "goodwill_and_intangibles": 122270000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4356159000, "total_assets": 5089299000, "short_term_debt": 72000, "accounts_payable": 394299000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 461706000, "long_term_debt": 3377697000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3740321000, "total_liabilities": 4202027000, "total_debt": 3377769000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -917538000, "total_equity": 529934000, "shares_outstanding": 63404000, "operating_cash_flow": 7473000, "stock_based_compensation": 3862000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79430000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79251000, "dividends_paid": 67135000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81781000, "free_cash_flow": 86903000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103734000", "ebitda": "160936000", "netIncome": "43056000", "grossProfit": "166703000", "depreciation": "None", "totalRevenue": "528345000", "costOfRevenue": "361642000", "interestIncome": "7522000", "incomeBeforeTax": "43291000", "interestExpense": "60443000", "operatingIncome": "96381000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "530000", "reportedCurrency": "USD", "netInterestIncome": "-52921000", "nonInterestIncome": "None", "operatingExpenses": "70322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361642000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57202000", "sellingGeneralAndAdministrative": "11954000", "netIncomeFromContinuingOperations": "42761000" }, "balance": { "goodwill": "None", "inventory": "-106000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "5089299000", "longTermDebt": "3377697000", "shortTermDebt": "72000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "122270000", "reportedCurrency": "USD", "retainedEarnings": "-917538000", "totalLiabilities": "4202027000", "otherCurrentAssets": "81571000", "totalCurrentAssets": "733140000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "106000", "currentNetReceivables": "186258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4356159000", "currentAccountsPayable": "394299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3507994000", "totalShareholderEquity": "529934000", "capitalLeaseObligations": "130297000", "otherCurrentLiabilities": "67407000", "totalCurrentLiabilities": "461706000", "otherNonCurrentLiabilities": "67257000", "totalNonCurrentLiabilities": "3740321000", "cashAndShortTermInvestments": "465311000", "commonStockSharesOutstanding": "63404000", "intangibleAssetsExcludingGoodwill": "122270000", "cashAndCashEquivalentsAtCarryingValue": "465311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42761000", "profitLoss": "None", "dividendPayout": "67135000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7473000", "capitalExpenditures": "79430000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81781000", "cashflowFromInvestment": "-79251000", "stockBasedCompensation": "3862000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67135000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12092000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57202000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 633063000, "cost_of_revenue": 496102000, "gross_profit": 136961000, "ebit": 123871000, "ebitda": 180398000, "pretax_income": 68843000, "tax_provision": -101035000, "net_income": 142127000, "net_income_to_common": 142127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 700441000, "total_current_assets": 943019000, "total_assets": 5188537000, "short_term_debt": 474000, "long_term_debt": 3376890000, "total_debt": 3377364000, "total_liabilities": 4270634000, "total_equity": 569153000, "shares_outstanding": 60058000, "goodwill_and_intangibles": 124287000 }, "cash_flow": { "operating_cash_flow": 187127000, "capital_expenditure": 84626000, "free_cash_flow": 271753000, "dividends_paid": 60140000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322102, "ticker_id": 3369, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123871000", "ebitda": "180398000", "netIncome": "142127000", "grossProfit": "136961000", "depreciation": "None", "totalRevenue": "633063000", "costOfRevenue": "496102000", "interestIncome": "7446000", "incomeBeforeTax": "68843000", "interestExpense": "61142000", "operatingIncome": "123871000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-101035000", "reportedCurrency": "USD", "netInterestIncome": "-53696000", "nonInterestIncome": "None", "operatingExpenses": "13090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "496102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56527000", "sellingGeneralAndAdministrative": "20479000", "netIncomeFromContinuingOperations": "169878000" }, "balance": { "goodwill": "None", "inventory": "14007000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "5188537000", "longTermDebt": "3376890000", "shortTermDebt": "474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "124287000", "reportedCurrency": "USD", "retainedEarnings": "-894259000", "totalLiabilities": "4270634000", "otherCurrentAssets": "22458000", "totalCurrentAssets": "943019000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "206113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4245518000", "currentAccountsPayable": "57030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3506150000", "totalShareholderEquity": "569153000", "capitalLeaseObligations": "129260000", "otherCurrentLiabilities": "224828000", "totalCurrentLiabilities": "532652000", "otherNonCurrentLiabilities": "14859000", "totalNonCurrentLiabilities": "3737982000", "cashAndShortTermInvestments": "700441000", "commonStockSharesOutstanding": "60058000", "intangibleAssetsExcludingGoodwill": "124287000", "cashAndCashEquivalentsAtCarryingValue": "700441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142127000", "profitLoss": "None", "dividendPayout": "60140000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187127000", "capitalExpenditures": "84626000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58061000", "cashflowFromInvestment": "-84605000", "stockBasedCompensation": "3941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60140000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 633063000, "cost_of_revenue": 496102000, "gross_profit": 136961000, "research_and_development": null, "selling_general_admin": 20479000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123871000, "depreciation_amortisation": 56527000, "ebitda": 180398000, "interest_expense": 61142000, "interest_income": null, "other_non_operating": null, "pretax_income": 68843000, "tax_provision": -101035000, "effective_tax_rate": null, "net_income": 142127000, "net_income_continuing_ops": 169878000, "net_income_to_common": 142127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 700441000, "short_term_investments": null, "net_receivables": 206113000, "inventory": 14007000, "other_current_assets": null, "total_current_assets": 943019000, "net_ppe": null, "goodwill": null, "intangible_assets": 124287000, "goodwill_and_intangibles": 124287000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4245518000, "total_assets": 5188537000, "short_term_debt": 474000, "accounts_payable": 57030000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 532652000, "long_term_debt": 3376890000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3737982000, "total_liabilities": 4270634000, "total_debt": 3377364000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -894259000, "total_equity": 569153000, "shares_outstanding": 60058000, "operating_cash_flow": 187127000, "stock_based_compensation": 3941000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84626000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84605000, "dividends_paid": 60140000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58061000, "free_cash_flow": 271753000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123871000", "ebitda": "180398000", "netIncome": "142127000", "grossProfit": "136961000", "depreciation": "None", "totalRevenue": "633063000", "costOfRevenue": "496102000", "interestIncome": "7446000", "incomeBeforeTax": "68843000", "interestExpense": "61142000", "operatingIncome": "123871000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-101035000", "reportedCurrency": "USD", "netInterestIncome": "-53696000", "nonInterestIncome": "None", "operatingExpenses": "13090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "496102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56527000", "sellingGeneralAndAdministrative": "20479000", "netIncomeFromContinuingOperations": "169878000" }, "balance": { "goodwill": "None", "inventory": "14007000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "5188537000", "longTermDebt": "3376890000", "shortTermDebt": "474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "124287000", "reportedCurrency": "USD", "retainedEarnings": "-894259000", "totalLiabilities": "4270634000", "otherCurrentAssets": "22458000", "totalCurrentAssets": "943019000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "206113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4245518000", "currentAccountsPayable": "57030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3506150000", "totalShareholderEquity": "569153000", "capitalLeaseObligations": "129260000", "otherCurrentLiabilities": "224828000", "totalCurrentLiabilities": "532652000", "otherNonCurrentLiabilities": "14859000", "totalNonCurrentLiabilities": "3737982000", "cashAndShortTermInvestments": "700441000", "commonStockSharesOutstanding": "60058000", "intangibleAssetsExcludingGoodwill": "124287000", "cashAndCashEquivalentsAtCarryingValue": "700441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142127000", "profitLoss": "None", "dividendPayout": "60140000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187127000", "capitalExpenditures": "84626000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58061000", "cashflowFromInvestment": "-84605000", "stockBasedCompensation": "3941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60140000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56527000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 528511000, "cost_of_revenue": 358231000, "gross_profit": 170280000, "ebit": 101462000, "ebitda": 159548000, "pretax_income": 42941000, "tax_provision": 2156000, "net_income": 41227000, "net_income_to_common": 41227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 543076000, "total_current_assets": 834837000, "total_assets": 5063833000, "short_term_debt": 800148000, "long_term_debt": 3373941000, "total_debt": 4174089000, "total_liabilities": 4253386000, "total_equity": 474059000, "shares_outstanding": 63620000, "goodwill_and_intangibles": 126433000 }, "cash_flow": { "operating_cash_flow": 154427000, "capital_expenditure": 42717000, "free_cash_flow": 197144000, "dividends_paid": 60115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322104, "ticker_id": 3369, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101462000", "ebitda": "159548000", "netIncome": "41227000", "grossProfit": "170280000", "depreciation": "None", "totalRevenue": "528511000", "costOfRevenue": "358231000", "interestIncome": "64975000", "incomeBeforeTax": "42941000", "interestExpense": "58521000", "operatingIncome": "101923000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2156000", "reportedCurrency": "USD", "netInterestIncome": "-52409000", "nonInterestIncome": "None", "operatingExpenses": "68357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58086000", "sellingGeneralAndAdministrative": "10103000", "netIncomeFromContinuingOperations": "40785000" }, "balance": { "goodwill": "None", "inventory": "-1480000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "5063833000", "longTermDebt": "3373941000", "shortTermDebt": "800148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "126433000", "reportedCurrency": "USD", "retainedEarnings": "-971995000", "totalLiabilities": "4253386000", "otherCurrentAssets": "-834837000", "totalCurrentAssets": "834837000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1480000", "currentNetReceivables": "178857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4228996000", "currentAccountsPayable": "438265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3928921000", "shortLongTermDebtTotal": "4174935000", "totalShareholderEquity": "474059000", "capitalLeaseObligations": "129037000", "otherCurrentLiabilities": "-926767000", "totalCurrentLiabilities": "499646000", "otherNonCurrentLiabilities": "66474000", "totalNonCurrentLiabilities": "3753740000", "cashAndShortTermInvestments": "543076000", "commonStockSharesOutstanding": "63620000", "intangibleAssetsExcludingGoodwill": "126433000", "cashAndCashEquivalentsAtCarryingValue": "543076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40785000", "profitLoss": "None", "dividendPayout": "60115000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-77767000", "operatingCashflow": "154427000", "capitalExpenditures": "42717000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69645000", "cashflowFromInvestment": "-42711000", "stockBasedCompensation": "3940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 528511000, "cost_of_revenue": 358231000, "gross_profit": 170280000, "research_and_development": null, "selling_general_admin": 10103000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101462000, "depreciation_amortisation": 58086000, "ebitda": 159548000, "interest_expense": 58521000, "interest_income": null, "other_non_operating": null, "pretax_income": 42941000, "tax_provision": 2156000, "effective_tax_rate": null, "net_income": 41227000, "net_income_continuing_ops": 40785000, "net_income_to_common": 41227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 543076000, "short_term_investments": 1480000, "net_receivables": 178857000, "inventory": -1480000, "other_current_assets": null, "total_current_assets": 834837000, "net_ppe": null, "goodwill": null, "intangible_assets": 126433000, "goodwill_and_intangibles": 126433000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4228996000, "total_assets": 5063833000, "short_term_debt": 800148000, "accounts_payable": 438265000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 499646000, "long_term_debt": 3373941000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3753740000, "total_liabilities": 4253386000, "total_debt": 4174089000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -971995000, "total_equity": 474059000, "shares_outstanding": 63620000, "operating_cash_flow": 154427000, "stock_based_compensation": 3940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42717000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42711000, "dividends_paid": 60115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69645000, "free_cash_flow": 197144000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101462000", "ebitda": "159548000", "netIncome": "41227000", "grossProfit": "170280000", "depreciation": "None", "totalRevenue": "528511000", "costOfRevenue": "358231000", "interestIncome": "64975000", "incomeBeforeTax": "42941000", "interestExpense": "58521000", "operatingIncome": "101923000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2156000", "reportedCurrency": "USD", "netInterestIncome": "-52409000", "nonInterestIncome": "None", "operatingExpenses": "68357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58086000", "sellingGeneralAndAdministrative": "10103000", "netIncomeFromContinuingOperations": "40785000" }, "balance": { "goodwill": "None", "inventory": "-1480000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "5063833000", "longTermDebt": "3373941000", "shortTermDebt": "800148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "126433000", "reportedCurrency": "USD", "retainedEarnings": "-971995000", "totalLiabilities": "4253386000", "otherCurrentAssets": "-834837000", "totalCurrentAssets": "834837000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1480000", "currentNetReceivables": "178857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4228996000", "currentAccountsPayable": "438265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3928921000", "shortLongTermDebtTotal": "4174935000", "totalShareholderEquity": "474059000", "capitalLeaseObligations": "129037000", "otherCurrentLiabilities": "-926767000", "totalCurrentLiabilities": "499646000", "otherNonCurrentLiabilities": "66474000", "totalNonCurrentLiabilities": "3753740000", "cashAndShortTermInvestments": "543076000", "commonStockSharesOutstanding": "63620000", "intangibleAssetsExcludingGoodwill": "126433000", "cashAndCashEquivalentsAtCarryingValue": "543076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40785000", "profitLoss": "None", "dividendPayout": "60115000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-77767000", "operatingCashflow": "154427000", "capitalExpenditures": "42717000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69645000", "cashflowFromInvestment": "-42711000", "stockBasedCompensation": "3940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58086000", "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": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "income_statement": { "revenue": 504843000, "cost_of_revenue": 324394000, "gross_profit": 180449000, "ebit": 122866000, "ebitda": 171123000, "pretax_income": 73687000, "tax_provision": 3544000, "net_income": 66543000, "net_income_to_common": 66543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 508344000, "total_current_assets": 784650000, "total_assets": 4990655000, "short_term_debt": 194000, "long_term_debt": 3379319000, "total_debt": 3379513000, "total_liabilities": 4164290000, "total_equity": 497879000, "shares_outstanding": 60489000, "goodwill_and_intangibles": 128569000 }, "cash_flow": { "operating_cash_flow": 183791000, "capital_expenditure": 41402000, "free_cash_flow": 225193000, "dividends_paid": 41740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322105, "ticker_id": 3369, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:41.591828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122866000", "ebitda": "171123000", "netIncome": "66543000", "grossProfit": "180449000", "depreciation": "None", "totalRevenue": "504843000", "costOfRevenue": "324394000", "interestIncome": "46014000", "incomeBeforeTax": "73687000", "interestExpense": "49179000", "operatingIncome": "122240000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3544000", "reportedCurrency": "USD", "netInterestIncome": "-43861000", "nonInterestIncome": "None", "operatingExpenses": "58209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "626000", "costofGoodsAndServicesSold": "324394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48257000", "sellingGeneralAndAdministrative": "9885000", "netIncomeFromContinuingOperations": "70143000" }, "balance": { "goodwill": "None", "inventory": "-1496000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "4990655000", "longTermDebt": "3379319000", "shortTermDebt": "194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "128569000", "reportedCurrency": "USD", "retainedEarnings": "-952941000", "totalLiabilities": "4164290000", "otherCurrentAssets": "105565000", "totalCurrentAssets": "784650000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1496000", "currentNetReceivables": "170741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4206005000", "currentAccountsPayable": "347087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3931077000", "shortLongTermDebtTotal": "3507750000", "totalShareholderEquity": "497879000", "capitalLeaseObligations": "127687000", "otherCurrentLiabilities": "60972000", "totalCurrentLiabilities": "408059000", "otherNonCurrentLiabilities": "193887000", "totalNonCurrentLiabilities": "3756231000", "cashAndShortTermInvestments": "508344000", "commonStockSharesOutstanding": "60489000", "intangibleAssetsExcludingGoodwill": "128569000", "cashAndCashEquivalentsAtCarryingValue": "508344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70143000", "profitLoss": "None", "dividendPayout": "41740000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "9752000", "operatingCashflow": "183791000", "capitalExpenditures": "41402000", "changeInReceivables": "56748000", "changeInExchangeRate": "None", "cashflowFromFinancing": "853449000", "cashflowFromInvestment": "-836956000", "stockBasedCompensation": "3801000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "200284000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "395444000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48257000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 504843000, "cost_of_revenue": 324394000, "gross_profit": 180449000, "research_and_development": null, "selling_general_admin": 9885000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122866000, "depreciation_amortisation": 48257000, "ebitda": 171123000, "interest_expense": 49179000, "interest_income": null, "other_non_operating": null, "pretax_income": 73687000, "tax_provision": 3544000, "effective_tax_rate": null, "net_income": 66543000, "net_income_continuing_ops": 70143000, "net_income_to_common": 66543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 508344000, "short_term_investments": 1496000, "net_receivables": 170741000, "inventory": -1496000, "other_current_assets": null, "total_current_assets": 784650000, "net_ppe": null, "goodwill": null, "intangible_assets": 128569000, "goodwill_and_intangibles": 128569000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4206005000, "total_assets": 4990655000, "short_term_debt": 194000, "accounts_payable": 347087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 408059000, "long_term_debt": 3379319000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3756231000, "total_liabilities": 4164290000, "total_debt": 3379513000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -952941000, "total_equity": 497879000, "shares_outstanding": 60489000, "operating_cash_flow": 183791000, "stock_based_compensation": 3801000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41402000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -836956000, "dividends_paid": 41740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 853449000, "free_cash_flow": 225193000, "net_change_in_cash": 200284000 }, "raw_data": { "income": { "ebit": "122866000", "ebitda": "171123000", "netIncome": "66543000", "grossProfit": "180449000", "depreciation": "None", "totalRevenue": "504843000", "costOfRevenue": "324394000", "interestIncome": "46014000", "incomeBeforeTax": "73687000", "interestExpense": "49179000", "operatingIncome": "122240000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3544000", "reportedCurrency": "USD", "netInterestIncome": "-43861000", "nonInterestIncome": "None", "operatingExpenses": "58209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "626000", "costofGoodsAndServicesSold": "324394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48257000", "sellingGeneralAndAdministrative": "9885000", "netIncomeFromContinuingOperations": "70143000" }, "balance": { "goodwill": "None", "inventory": "-1496000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "4990655000", "longTermDebt": "3379319000", "shortTermDebt": "194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "128569000", "reportedCurrency": "USD", "retainedEarnings": "-952941000", "totalLiabilities": "4164290000", "otherCurrentAssets": "105565000", "totalCurrentAssets": "784650000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1496000", "currentNetReceivables": "170741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4206005000", "currentAccountsPayable": "347087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3931077000", "shortLongTermDebtTotal": "3507750000", "totalShareholderEquity": "497879000", "capitalLeaseObligations": "127687000", "otherCurrentLiabilities": "60972000", "totalCurrentLiabilities": "408059000", "otherNonCurrentLiabilities": "193887000", "totalNonCurrentLiabilities": "3756231000", "cashAndShortTermInvestments": "508344000", "commonStockSharesOutstanding": "60489000", "intangibleAssetsExcludingGoodwill": "128569000", "cashAndCashEquivalentsAtCarryingValue": "508344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70143000", "profitLoss": "None", "dividendPayout": "41740000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "9752000", "operatingCashflow": "183791000", "capitalExpenditures": "41402000", "changeInReceivables": "56748000", "changeInExchangeRate": "None", "cashflowFromFinancing": "853449000", "cashflowFromInvestment": "-836956000", "stockBasedCompensation": "3801000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "200284000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "395444000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48257000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }