{ "ticker": { "uuid": "7ab993ae-ea3c-4346-999a-2b1c693f8f05", "symbol": "MTDR", "name": "Matador Resources Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/7ab993ae-ea3c-4346-999a-2b1c693f8f05/", "api_url": "https://sharemaestro.com/factors/api/tickers/7ab993ae-ea3c-4346-999a-2b1c693f8f05/" }, "ticker_metadata": { "id": 2749, "uuid": "7ab993ae-ea3c-4346-999a-2b1c693f8f05", "symbol": "MTDR", "name": "Matador Resources Company", "asset_type": "equity", "market_cap": 6653470000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Matador Resources Company, an independent energy company, is engaged in the exploration, development, production and acquisition of oil and natural gas resources in the United States. The company is headquartered in Dallas, Texas.", "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": "7ab993ae-ea3c-4346-999a-2b1c693f8f05", "symbol": "MTDR", "name": "Matador Resources Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/7ab993ae-ea3c-4346-999a-2b1c693f8f05/", "api_url": "https://sharemaestro.com/factors/api/tickers/7ab993ae-ea3c-4346-999a-2b1c693f8f05/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.97, "value": 0.93, "quality": 0.91, "momentum": 0.71, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 53.57, "market_cap": 6614823600, "pe_ratio": 13.6878, "earnings_yield": 0.0731, "ebitda_to_ev": 0.2092, "shareholder_yield": 0.0258, "roe": 0.0865, "piotroski_f_score": 4, "momentum_12_1": 0.2437, "volatility_252d": 0.3872 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:47.350439+00:00", "batch_id": "" }, "size": { "price_close": 53.57, "market_cap": 6614823600, "market_cap_usd": 6614823600, "enterprise_value": 9991292600, "shares_outstanding": 123480000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.6878, "pb_ratio": 1.1844, "ptbv_ratio": 1.1844, "ps_ratio": 1.8221, "pcf_ratio": 3.0516, "pfcf_ratio": 1.547, "ev_ebitda": 4.7799, "ev_ebit": 11.3238, "ev_sales": 2.7521, "ev_fcf": 2.3366, "earnings_yield": 0.0731, "fcf_yield": 0.428, "price_to_sales": 1.8221, "price_to_book": 1.1844, "price_to_cashflow": 3.0516, "ebitda_to_ev": 0.2092, "sales_yield": 0.3634 }, "yield": { "dividend_yield": 0.0258, "buyback_yield": 0, "shareholder_yield": 0.0258, "debt_paydown_yield": null, "total_yield": 0.0258 }, "quality": { "gross_margin": 0.911, "operating_margin": 0.243, "net_margin": 0.1331, "ebitda_margin": 0.5758, "fcf_margin": 1.1778, "roe": 0.0865, "roa": 0.0397, "roic": 0.0854, "roc_greenblatt": null, "asset_turnover": 0.2982, "cash_conversion": 8.8481, "accruals_ratio": -0.1384, "sbc_to_revenue": 0.0052, "piotroski_f_score": 4, "altman_z_score": 1.4854, "earnings_stability_5y": 0.5209, "revenue_stability_5y": 0.4929, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2717, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1211, "net_debt_to_ebitda": 1.6153, "debt_to_assets": 0.2849, "interest_coverage": 4.1905, "current_ratio": 0.7334, "quick_ratio": 0.7026, "net_debt": 3376469000, "local_beta": -0.0003, "volatility_252d": 0.3872, "volatility_60d": 0.9283, "max_drawdown_12m": -0.245, "risk_adjusted_momentum": 0.6294 }, "growth": { "revenue_growth_1y": -0.0188, "revenue_growth_3y_cagr": 0.0614, "revenue_growth_5y_cagr": 0.3372, "eps_growth_1y": -0.4813, "eps_growth_3y_cagr": -0.1449, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0419, "book_value_growth_1y": 0.1073, "revenue_growth": -0.0188, "earnings_growth": -0.4813 }, "momentum": { "price_return_1m": -0.0306, "price_return_3m": -0.0424, "price_return_6m": 0.2014, "price_return_9m": 0.1369, "price_return_12m": 0.2057, "price_return_12m_ex1m": 0.2437, "momentum_6m": 0.2014, "momentum_12m": 0.2057, "momentum_12_1": 0.2437, "distance_from_52w_high": -0.176, "distance_from_52w_low": 0.3951, "relative_strength": 0.1057 }, "raw_ttm": { "revenue_ttm": 3630391000, "gross_profit_ttm": 3307454000, "ebit_ttm": 882330000, "ebitda_ttm": 2090268000, "net_income_ttm": 483264000, "eps_diluted_ttm": 3.9137, "operating_cash_flow_ttm": 2167682000, "capital_expenditure_ttm": 2108267000, "fcf_ttm": 4275949000, "dividends_paid_ttm": 170733000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 210556000, "cash_and_equivalents": 92472000, "total_current_assets": 1084776000, "total_current_liabilities": 1479015000, "net_ppe": null, "total_assets": 12174489000, "total_debt": 3468941000, "total_equity": 5584900000, "net_working_capital": -420507001, "book_value_per_share": 45.2292, "retained_earnings": 3070423000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 45.2292 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 35, "rank_pb": 28, "rank_ptbv": 22, "rank_ps": 45, "rank_pcf": 9, "rank_ev_ebitda": 11, "rank_ev_ebit": 45, "rank_earnings_yield": 35, "rank_fcf_yield": 6, "rank_dividend_yield": 30, "rank_shareholder_yield": 30, "rank_total_yield": 30, "rank_roe": 49, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 5, "rank_fcf_margin": 4, "rank_piotroski": 80, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 91, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 43 }, "composites": { "value_composite": 7, "quality_composite": 9, "momentum_composite": 29, "growth_composite": 95, "yield_composite": 20, "svqf_composite": 18, "vc1_composite": 9, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 23, "overall_composite": 3, "quality_value_composite": 0.9199, "os_score": 0.97, "value_percentile": 0.93, "quality_percentile": 0.91, "momentum_percentile": 0.71, "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": 23, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 23, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4526, "ticker_id": 2749, "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": "2026-06-07T06:53:47.350439+00:00", "batch_id": "", "os_score_delta": null, "price_close": 53.57, "market_cap": 6614823600, "market_cap_usd": 6614823600, "enterprise_value": 9991292600, "shares_outstanding": 123480000, "fx_rate_to_usd": null, "pe_ratio": 13.68780542, "pb_ratio": 1.18441218, "ptbv_ratio": 1.18441218, "ps_ratio": 1.82206919, "pcf_ratio": 3.0515655, "pfcf_ratio": 1.54698375, "ev_ebitda": 4.77990985, "ev_ebit": 11.32375936, "ev_sales": 2.75212576, "ev_fcf": 2.33662576, "earnings_yield": 0.07305773, "fcf_yield": 0.42796755, "dividend_yield": 0.02581067, "buyback_yield": 0, "shareholder_yield": 0.02581067, "debt_paydown_yield": null, "total_yield": 0.02581067, "gross_margin": 0.91104622, "operating_margin": 0.24303994, "net_margin": 0.13311624, "ebitda_margin": 0.57576939, "fcf_margin": 1.17782052, "roe": 0.08653047, "roa": 0.03969481, "roic": 0.08540465, "roc_greenblatt": null, "asset_turnover": 0.29819658, "cash_conversion": 8.84806027, "accruals_ratio": -0.13835636, "sbc_to_revenue": 0.00522175, "debt_to_equity": 1.12113091, "net_debt_to_ebitda": 1.61532827, "debt_to_assets": 0.28493524, "interest_coverage": 4.19047664, "current_ratio": 0.73344489, "quick_ratio": 0.70262709, "net_debt": 3376469000, "revenue_growth_1y": -0.01875702, "revenue_growth_3y_cagr": 0.06139101, "revenue_growth_5y_cagr": 0.33721184, "eps_growth_1y": -0.48129719, "eps_growth_3y_cagr": -0.14488351, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.04185417, "book_value_growth_1y": 0.1072537, "piotroski_f_score": 4, "altman_z_score": 1.48544928, "earnings_stability_5y": 0.520936, "revenue_stability_5y": 0.492862, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0305827, "price_return_3m": -0.04237367, "price_return_6m": 0.20139314, "price_return_9m": 0.13685801, "price_return_12m": 0.2056653, "price_return_12m_ex1m": 0.24370103, "distance_from_52w_high": -0.17595772, "distance_from_52w_low": 0.39511385, "relative_strength": 0.10570172, "local_beta": -0.0003, "volatility_252d": 0.387181, "volatility_60d": 0.928257, "max_drawdown_12m": -0.24495434, "revenue_ttm": 3630391000, "gross_profit_ttm": 3307454000, "ebit_ttm": 882330000, "ebitda_ttm": 2090268000, "net_income_ttm": 483264000, "eps_diluted_ttm": 3.91370262, "operating_cash_flow_ttm": 2167682000, "capital_expenditure_ttm": 2108267000, "fcf_ttm": 4275949000, "dividends_paid_ttm": 170733000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 210556000, "cash_and_equivalents": 92472000, "total_current_assets": 1084776000, "total_current_liabilities": 1479015000, "net_ppe": null, "total_assets": 12174489000, "total_debt": 3468941000, "total_equity": 5584900000, "net_working_capital": -420507001, "book_value_per_share": 45.22918691, "retained_earnings": 3070423000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 45.22918691, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 35, "rank_pb": 28, "rank_ptbv": 22, "rank_ps": 45, "rank_pcf": 9, "rank_ev_ebitda": 11, "rank_ev_ebit": 45, "rank_earnings_yield": 35, "rank_fcf_yield": 6, "rank_dividend_yield": 30, "rank_shareholder_yield": 30, "rank_total_yield": 30, "rank_roe": 49, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 5, "rank_fcf_margin": 4, "rank_piotroski": 80, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 91, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 43, "value_composite": 7, "quality_composite": 9, "momentum_composite": 29, "growth_composite": 95, "yield_composite": 20, "svqf_composite": 18, "vc1_composite": 9, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 23, "overall_composite": 3, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 53.57, "os": 0.97, "value": 0.93, "quality": 0.91, "momentum": 0.71, "confidence": 1, "coverage": 1, "pe_ratio": 13.6878, "earnings_yield": 0.0731, "shareholder_yield": 0.0258, "roe": 0.0865, "momentum_12_1": 0.2437, "complete_fields": { "id": 4526, "ticker_id": 2749, "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": "2026-06-07T06:53:47.350439+00:00", "batch_id": "", "os_score_delta": null, "price_close": 53.57, "market_cap": 6614823600, "market_cap_usd": 6614823600, "enterprise_value": 9991292600, "shares_outstanding": 123480000, "fx_rate_to_usd": null, "pe_ratio": 13.68780542, "pb_ratio": 1.18441218, "ptbv_ratio": 1.18441218, "ps_ratio": 1.82206919, "pcf_ratio": 3.0515655, "pfcf_ratio": 1.54698375, "ev_ebitda": 4.77990985, "ev_ebit": 11.32375936, "ev_sales": 2.75212576, "ev_fcf": 2.33662576, "earnings_yield": 0.07305773, "fcf_yield": 0.42796755, "dividend_yield": 0.02581067, "buyback_yield": 0, "shareholder_yield": 0.02581067, "debt_paydown_yield": null, "total_yield": 0.02581067, "gross_margin": 0.91104622, "operating_margin": 0.24303994, "net_margin": 0.13311624, "ebitda_margin": 0.57576939, "fcf_margin": 1.17782052, "roe": 0.08653047, "roa": 0.03969481, "roic": 0.08540465, "roc_greenblatt": null, "asset_turnover": 0.29819658, "cash_conversion": 8.84806027, "accruals_ratio": -0.13835636, "sbc_to_revenue": 0.00522175, "debt_to_equity": 1.12113091, "net_debt_to_ebitda": 1.61532827, "debt_to_assets": 0.28493524, "interest_coverage": 4.19047664, "current_ratio": 0.73344489, "quick_ratio": 0.70262709, "net_debt": 3376469000, "revenue_growth_1y": -0.01875702, "revenue_growth_3y_cagr": 0.06139101, "revenue_growth_5y_cagr": 0.33721184, "eps_growth_1y": -0.48129719, "eps_growth_3y_cagr": -0.14488351, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.04185417, "book_value_growth_1y": 0.1072537, "piotroski_f_score": 4, "altman_z_score": 1.48544928, "earnings_stability_5y": 0.520936, "revenue_stability_5y": 0.492862, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0305827, "price_return_3m": -0.04237367, "price_return_6m": 0.20139314, "price_return_9m": 0.13685801, "price_return_12m": 0.2056653, "price_return_12m_ex1m": 0.24370103, "distance_from_52w_high": -0.17595772, "distance_from_52w_low": 0.39511385, "relative_strength": 0.10570172, "local_beta": -0.0003, "volatility_252d": 0.387181, "volatility_60d": 0.928257, "max_drawdown_12m": -0.24495434, "revenue_ttm": 3630391000, "gross_profit_ttm": 3307454000, "ebit_ttm": 882330000, "ebitda_ttm": 2090268000, "net_income_ttm": 483264000, "eps_diluted_ttm": 3.91370262, "operating_cash_flow_ttm": 2167682000, "capital_expenditure_ttm": 2108267000, "fcf_ttm": 4275949000, "dividends_paid_ttm": 170733000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 210556000, "cash_and_equivalents": 92472000, "total_current_assets": 1084776000, "total_current_liabilities": 1479015000, "net_ppe": null, "total_assets": 12174489000, "total_debt": 3468941000, "total_equity": 5584900000, "net_working_capital": -420507001, "book_value_per_share": 45.22918691, "retained_earnings": 3070423000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 45.22918691, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 35, "rank_pb": 28, "rank_ptbv": 22, "rank_ps": 45, "rank_pcf": 9, "rank_ev_ebitda": 11, "rank_ev_ebit": 45, "rank_earnings_yield": 35, "rank_fcf_yield": 6, "rank_dividend_yield": 30, "rank_shareholder_yield": 30, "rank_total_yield": 30, "rank_roe": 49, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 5, "rank_fcf_margin": 4, "rank_piotroski": 80, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 91, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 43, "value_composite": 7, "quality_composite": 9, "momentum_composite": 29, "growth_composite": 95, "yield_composite": 20, "svqf_composite": 18, "vc1_composite": 9, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 23, "overall_composite": 3, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 3656514000, "cost_of_revenue": 2057036999, "gross_profit": 1599477000, "ebit": 1241964000, "ebitda": 2445168000, "pretax_income": 1033444000, "tax_provision": 172675000, "net_income": 759221000, "net_income_to_common": 759221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79477000, "total_current_assets": 816568000, "total_assets": 11873009000, "short_term_debt": 66203999, "long_term_debt": 3402102000, "total_debt": 3468305999, "total_liabilities": 5876357000, "total_equity": 5658141000, "shares_outstanding": 124586000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2425015000, "capital_expenditure": 2183371000, "free_cash_flow": 4608386000, "dividends_paid": 163096000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299605, "ticker_id": 2749, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1241964000", "ebitda": "2445168000", "netIncome": "759221000", "grossProfit": "1599477000", "depreciation": "None", "totalRevenue": "3656514000", "costOfRevenue": "2057036999", "interestIncome": "None", "incomeBeforeTax": "1033444000", "interestExpense": "208520000", "operatingIncome": "1186779000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "172675000", "reportedCurrency": "USD", "netInterestIncome": "-208520000", "nonInterestIncome": "None", "operatingExpenses": "412698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2057036999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1203204000", "sellingGeneralAndAdministrative": "137069000", "netIncomeFromContinuingOperations": "860769000" }, "balance": { "goodwill": "None", "inventory": "43842000", "commonStock": "1244000", "currentDebt": "None", "investments": "None", "totalAssets": "11873009000", "longTermDebt": "3402102000", "shortTermDebt": "66203999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3153112000", "totalLiabilities": "5876357000", "otherCurrentAssets": "163420000", "totalCurrentAssets": "816568000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "529828999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11056441000", "currentAccountsPayable": "179337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3547495999", "totalShareholderEquity": "5658141000", "capitalLeaseObligations": "85009000", "otherCurrentLiabilities": "785968000", "totalCurrentLiabilities": "1031509000", "otherNonCurrentLiabilities": "120312000", "totalNonCurrentLiabilities": "4844848000", "cashAndShortTermInvestments": "79477000", "commonStockSharesOutstanding": "124586000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "79477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "860769000", "profitLoss": "None", "dividendPayout": "163096000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-35313000", "operatingCashflow": "2425015000", "capitalExpenditures": "2183371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-282598000", "cashflowFromInvestment": "-2157682000", "stockBasedCompensation": "18327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163096000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55849000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1195358000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3656514000, "cost_of_revenue": 2057036999, "gross_profit": 1599477000, "research_and_development": null, "selling_general_admin": 137069000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1241964000, "depreciation_amortisation": 1203204000, "ebitda": 2445168000, "interest_expense": 208520000, "interest_income": null, "other_non_operating": null, "pretax_income": 1033444000, "tax_provision": 172675000, "effective_tax_rate": null, "net_income": 759221000, "net_income_continuing_ops": 860769000, "net_income_to_common": 759221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79477000, "short_term_investments": null, "net_receivables": 529828999, "inventory": 43842000, "other_current_assets": null, "total_current_assets": 816568000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11056441000, "total_assets": 11873009000, "short_term_debt": 66203999, "accounts_payable": 179337000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1031509000, "long_term_debt": 3402102000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4844848000, "total_liabilities": 5876357000, "total_debt": 3468305999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3153112000, "total_equity": 5658141000, "shares_outstanding": 124586000, "operating_cash_flow": 2425015000, "stock_based_compensation": 18327000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2183371000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2157682000, "dividends_paid": 163096000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -282598000, "free_cash_flow": 4608386000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1241964000", "ebitda": "2445168000", "netIncome": "759221000", "grossProfit": "1599477000", "depreciation": "None", "totalRevenue": "3656514000", "costOfRevenue": "2057036999", "interestIncome": "None", "incomeBeforeTax": "1033444000", "interestExpense": "208520000", "operatingIncome": "1186779000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "172675000", "reportedCurrency": "USD", "netInterestIncome": "-208520000", "nonInterestIncome": "None", "operatingExpenses": "412698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2057036999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1203204000", "sellingGeneralAndAdministrative": "137069000", "netIncomeFromContinuingOperations": "860769000" }, "balance": { "goodwill": "None", "inventory": "43842000", "commonStock": "1244000", "currentDebt": "None", "investments": "None", "totalAssets": "11873009000", "longTermDebt": "3402102000", "shortTermDebt": "66203999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3153112000", "totalLiabilities": "5876357000", "otherCurrentAssets": "163420000", "totalCurrentAssets": "816568000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "529828999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11056441000", "currentAccountsPayable": "179337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3547495999", "totalShareholderEquity": "5658141000", "capitalLeaseObligations": "85009000", "otherCurrentLiabilities": "785968000", "totalCurrentLiabilities": "1031509000", "otherNonCurrentLiabilities": "120312000", "totalNonCurrentLiabilities": "4844848000", "cashAndShortTermInvestments": "79477000", "commonStockSharesOutstanding": "124586000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "79477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "860769000", "profitLoss": "None", "dividendPayout": "163096000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-35313000", "operatingCashflow": "2425015000", "capitalExpenditures": "2183371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-282598000", "cashflowFromInvestment": "-2157682000", "stockBasedCompensation": "18327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163096000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55849000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1195358000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 3478958000, "cost_of_revenue": 1936802000, "gross_profit": 1542156000, "ebit": 1441421000, "ebitda": 2415721000, "pretax_income": 1263707000, "tax_provision": 292364000, "net_income": 885322000, "net_income_to_common": 885322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23033000, "total_current_assets": 927345000, "total_assets": 10850109000, "short_term_debt": 118472000, "long_term_debt": 3325408000, "total_debt": 3443880000, "total_liabilities": 5392677000, "total_equity": 5089149000, "shares_outstanding": 124076000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2246885000, "capital_expenditure": 1966846000, "free_cash_flow": 4213731000, "dividends_paid": 104876000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299610, "ticker_id": 2749, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1441421000", "ebitda": "2415721000", "netIncome": "885322000", "grossProfit": "1542156000", "depreciation": "None", "totalRevenue": "3478958000", "costOfRevenue": "1936802000", "interestIncome": "None", "incomeBeforeTax": "1263707000", "interestExpense": "171687000", "operatingIncome": "1434698000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "292364000", "reportedCurrency": "USD", "netInterestIncome": "-171687000", "nonInterestIncome": "None", "operatingExpenses": "107458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1936802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "974300000", "sellingGeneralAndAdministrative": "127454000", "netIncomeFromContinuingOperations": "971343000" }, "balance": { "goodwill": "None", "inventory": "38469000", "commonStock": "1251000", "currentDebt": "None", "investments": "None", "totalAssets": "10850109000", "longTermDebt": "3325408000", "shortTermDebt": "118472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2556987000", "totalLiabilities": "5392677000", "otherCurrentAssets": "211114000", "totalCurrentAssets": "927345000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "654729000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9922764000", "currentAccountsPayable": "147139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2114908000", "totalShareholderEquity": "5089149000", "capitalLeaseObligations": "92364000", "otherCurrentLiabilities": "848218000", "totalCurrentLiabilities": "995357000", "otherNonCurrentLiabilities": "110009000", "totalNonCurrentLiabilities": "3401963000", "cashAndShortTermInvestments": "23033000", "commonStockSharesOutstanding": "124076000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23033000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "971343000", "profitLoss": "None", "dividendPayout": "104876000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10934000", "operatingCashflow": "2246885000", "capitalExpenditures": "1966846000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1413673000", "cashflowFromInvestment": "-3672114000", "stockBasedCompensation": "14982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104876000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16956000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "974300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3478958000, "cost_of_revenue": 1936802000, "gross_profit": 1542156000, "research_and_development": null, "selling_general_admin": 127454000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1441421000, "depreciation_amortisation": 974300000, "ebitda": 2415721000, "interest_expense": 171687000, "interest_income": null, "other_non_operating": null, "pretax_income": 1263707000, "tax_provision": 292364000, "effective_tax_rate": null, "net_income": 885322000, "net_income_continuing_ops": 971343000, "net_income_to_common": 885322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23033000, "short_term_investments": null, "net_receivables": 654729000, "inventory": 38469000, "other_current_assets": null, "total_current_assets": 927345000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9922764000, "total_assets": 10850109000, "short_term_debt": 118472000, "accounts_payable": 147139000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 995357000, "long_term_debt": 3325408000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3401963000, "total_liabilities": 5392677000, "total_debt": 3443880000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2556987000, "total_equity": 5089149000, "shares_outstanding": 124076000, "operating_cash_flow": 2246885000, "stock_based_compensation": 14982000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1966846000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3672114000, "dividends_paid": 104876000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1413673000, "free_cash_flow": 4213731000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1441421000", "ebitda": "2415721000", "netIncome": "885322000", "grossProfit": "1542156000", "depreciation": "None", "totalRevenue": "3478958000", "costOfRevenue": "1936802000", "interestIncome": "None", "incomeBeforeTax": "1263707000", "interestExpense": "171687000", "operatingIncome": "1434698000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "292364000", "reportedCurrency": "USD", "netInterestIncome": "-171687000", "nonInterestIncome": "None", "operatingExpenses": "107458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1936802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "974300000", "sellingGeneralAndAdministrative": "127454000", "netIncomeFromContinuingOperations": "971343000" }, "balance": { "goodwill": "None", "inventory": "38469000", "commonStock": "1251000", "currentDebt": "None", "investments": "None", "totalAssets": "10850109000", "longTermDebt": "3325408000", "shortTermDebt": "118472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2556987000", "totalLiabilities": "5392677000", "otherCurrentAssets": "211114000", "totalCurrentAssets": "927345000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "654729000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9922764000", "currentAccountsPayable": "147139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2114908000", "totalShareholderEquity": "5089149000", "capitalLeaseObligations": "92364000", "otherCurrentLiabilities": "848218000", "totalCurrentLiabilities": "995357000", "otherNonCurrentLiabilities": "110009000", "totalNonCurrentLiabilities": "3401963000", "cashAndShortTermInvestments": "23033000", "commonStockSharesOutstanding": "124076000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23033000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "971343000", "profitLoss": "None", "dividendPayout": "104876000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10934000", "operatingCashflow": "2246885000", "capitalExpenditures": "1966846000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1413673000", "cashflowFromInvestment": "-3672114000", "stockBasedCompensation": "14982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104876000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16956000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "974300000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 2817621000, "cost_of_revenue": 1483147000, "gross_profit": 1334474000, "ebit": 1217905000, "ebitda": 1934593000, "pretax_income": 1096385000, "tax_provision": 186026000, "net_income": 846074000, "net_income_to_common": 846074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52662000, "total_current_assets": 715872000, "total_assets": 7726996000, "short_term_debt": 62005000, "long_term_debt": 2206627000, "total_debt": 2268632000, "total_liabilities": 3599308000, "total_equity": 3910862000, "shares_outstanding": 119980000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1867828000, "capital_expenditure": 1549810000, "free_cash_flow": 3417638000, "dividends_paid": 77175000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299615, "ticker_id": 2749, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1217905000", "ebitda": "1934593000", "netIncome": "846074000", "grossProfit": "1334474000", "depreciation": "None", "totalRevenue": "2817621000", "costOfRevenue": "1483147000", "interestIncome": "None", "incomeBeforeTax": "1096385000", "interestExpense": "121520000", "operatingIncome": "1209322000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "186026000", "reportedCurrency": "USD", "netInterestIncome": "-102237000", "nonInterestIncome": "None", "operatingExpenses": "125152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1483147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "716688000", "sellingGeneralAndAdministrative": "110373000", "netIncomeFromContinuingOperations": "906327000" }, "balance": { "goodwill": "None", "inventory": "41808000", "commonStock": "1194000", "currentDebt": "None", "investments": "None", "totalAssets": "7726996000", "longTermDebt": "2206627000", "shortTermDebt": "62005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1776541000", "totalLiabilities": "3599308000", "otherCurrentAssets": "148448000", "totalCurrentAssets": "715872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "472954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7011124000", "currentAccountsPayable": "68185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2268632000", "totalShareholderEquity": "3910862000", "capitalLeaseObligations": "62005000", "otherCurrentLiabilities": "555085000", "totalCurrentLiabilities": "685275000", "otherNonCurrentLiabilities": "38482000", "totalNonCurrentLiabilities": "2914033000", "cashAndShortTermInvestments": "52662000", "commonStockSharesOutstanding": "119980000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "910359000", "profitLoss": "None", "dividendPayout": "77175000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3034000", "operatingCashflow": "1867828000", "capitalExpenditures": "1549810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "902332000", "cashflowFromInvestment": "-3211192000", "stockBasedCompensation": "13661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77175000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "716688000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2817621000, "cost_of_revenue": 1483147000, "gross_profit": 1334474000, "research_and_development": null, "selling_general_admin": 110373000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1217905000, "depreciation_amortisation": 716688000, "ebitda": 1934593000, "interest_expense": 121520000, "interest_income": null, "other_non_operating": null, "pretax_income": 1096385000, "tax_provision": 186026000, "effective_tax_rate": null, "net_income": 846074000, "net_income_continuing_ops": 906327000, "net_income_to_common": 846074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52662000, "short_term_investments": null, "net_receivables": 472954000, "inventory": 41808000, "other_current_assets": null, "total_current_assets": 715872000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7011124000, "total_assets": 7726996000, "short_term_debt": 62005000, "accounts_payable": 68185000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 685275000, "long_term_debt": 2206627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2914033000, "total_liabilities": 3599308000, "total_debt": 2268632000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1776541000, "total_equity": 3910862000, "shares_outstanding": 119980000, "operating_cash_flow": 1867828000, "stock_based_compensation": 13661000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1549810000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3211192000, "dividends_paid": 77175000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 902332000, "free_cash_flow": 3417638000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1217905000", "ebitda": "1934593000", "netIncome": "846074000", "grossProfit": "1334474000", "depreciation": "None", "totalRevenue": "2817621000", "costOfRevenue": "1483147000", "interestIncome": "None", "incomeBeforeTax": "1096385000", "interestExpense": "121520000", "operatingIncome": "1209322000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "186026000", "reportedCurrency": "USD", "netInterestIncome": "-102237000", "nonInterestIncome": "None", "operatingExpenses": "125152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1483147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "716688000", "sellingGeneralAndAdministrative": "110373000", "netIncomeFromContinuingOperations": "906327000" }, "balance": { "goodwill": "None", "inventory": "41808000", "commonStock": "1194000", "currentDebt": "None", "investments": "None", "totalAssets": "7726996000", "longTermDebt": "2206627000", "shortTermDebt": "62005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1776541000", "totalLiabilities": "3599308000", "otherCurrentAssets": "148448000", "totalCurrentAssets": "715872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "472954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7011124000", "currentAccountsPayable": "68185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2268632000", "totalShareholderEquity": "3910862000", "capitalLeaseObligations": "62005000", "otherCurrentLiabilities": "555085000", "totalCurrentLiabilities": "685275000", "otherNonCurrentLiabilities": "38482000", "totalNonCurrentLiabilities": "2914033000", "cashAndShortTermInvestments": "52662000", "commonStockSharesOutstanding": "119980000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "910359000", "profitLoss": "None", "dividendPayout": "77175000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3034000", "operatingCashflow": "1867828000", "capitalExpenditures": "1549810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "902332000", "cashflowFromInvestment": "-3211192000", "stockBasedCompensation": "13661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77175000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "716688000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 3058025000, "cost_of_revenue": 1180105000, "gross_profit": 1877920000, "ebit": 1759270000, "ebitda": 2228039000, "pretax_income": 1685674000, "tax_provision": 399357000, "net_income": 1214206000, "net_income_to_common": 1214206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 505179000, "total_current_assets": 1071832000, "total_assets": 5554505000, "short_term_debt": 46975000, "long_term_debt": 1160245000, "total_debt": 1207220000, "total_liabilities": 2237414000, "total_equity": 3317091000, "shares_outstanding": 120131000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1978739000, "capital_expenditure": 1083984000, "free_cash_flow": 3062723000, "dividends_paid": 35246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299620, "ticker_id": 2749, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1759270000", "ebitda": "2228039000", "netIncome": "1214206000", "grossProfit": "1877920000", "depreciation": "None", "totalRevenue": "3058025000", "costOfRevenue": "1180105000", "interestIncome": "None", "incomeBeforeTax": "1685674000", "interestExpense": "67164000", "operatingIncome": "1759270000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "399357000", "reportedCurrency": "USD", "netInterestIncome": "-67164000", "nonInterestIncome": "None", "operatingExpenses": "118650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6432000", "costofGoodsAndServicesSold": "1180105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "468769000", "sellingGeneralAndAdministrative": "116229000", "netIncomeFromContinuingOperations": "1286317000" }, "balance": { "goodwill": "None", "inventory": "15184000", "commonStock": "1190000", "currentDebt": "None", "investments": "None", "totalAssets": "5554505000", "longTermDebt": "1160245000", "shortTermDebt": "46975000", "treasuryStock": "-34000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1007642000", "totalLiabilities": "2237414000", "otherCurrentAssets": "51570000", "totalCurrentAssets": "1071832000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "453818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4482673000", "currentAccountsPayable": "58848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4418197000", "shortLongTermDebtTotal": "1207220000", "totalShareholderEquity": "3317091000", "capitalLeaseObligations": "46975000", "otherCurrentLiabilities": "41699000", "totalCurrentLiabilities": "575873000", "otherNonCurrentLiabilities": "19960000", "totalNonCurrentLiabilities": "1661541000", "cashAndShortTermInvestments": "505179000", "commonStockSharesOutstanding": "120131000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "505179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1286317000", "profitLoss": "None", "dividendPayout": "35246000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2847000", "operatingCashflow": "1978739000", "capitalExpenditures": "1083984000", "changeInReceivables": "-205426000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-480852000", "cashflowFromInvestment": "-1037477000", "stockBasedCompensation": "15123000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "460410000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19242000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "466348000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3058025000, "cost_of_revenue": 1180105000, "gross_profit": 1877920000, "research_and_development": null, "selling_general_admin": 116229000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1759270000, "depreciation_amortisation": 468769000, "ebitda": 2228039000, "interest_expense": 67164000, "interest_income": null, "other_non_operating": null, "pretax_income": 1685674000, "tax_provision": 399357000, "effective_tax_rate": null, "net_income": 1214206000, "net_income_continuing_ops": 1286317000, "net_income_to_common": 1214206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 505179000, "short_term_investments": null, "net_receivables": 453818000, "inventory": 15184000, "other_current_assets": null, "total_current_assets": 1071832000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4482673000, "total_assets": 5554505000, "short_term_debt": 46975000, "accounts_payable": 58848000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 575873000, "long_term_debt": 1160245000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1661541000, "total_liabilities": 2237414000, "total_debt": 1207220000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1007642000, "total_equity": 3317091000, "shares_outstanding": 120131000, "operating_cash_flow": 1978739000, "stock_based_compensation": 15123000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1083984000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1037477000, "dividends_paid": 35246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -480852000, "free_cash_flow": 3062723000, "net_change_in_cash": 460410000 }, "raw_data": { "income": { "ebit": "1759270000", "ebitda": "2228039000", "netIncome": "1214206000", "grossProfit": "1877920000", "depreciation": "None", "totalRevenue": "3058025000", "costOfRevenue": "1180105000", "interestIncome": "None", "incomeBeforeTax": "1685674000", "interestExpense": "67164000", "operatingIncome": "1759270000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "399357000", "reportedCurrency": "USD", "netInterestIncome": "-67164000", "nonInterestIncome": "None", "operatingExpenses": "118650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6432000", "costofGoodsAndServicesSold": "1180105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "468769000", "sellingGeneralAndAdministrative": "116229000", "netIncomeFromContinuingOperations": "1286317000" }, "balance": { "goodwill": "None", "inventory": "15184000", "commonStock": "1190000", "currentDebt": "None", "investments": "None", "totalAssets": "5554505000", "longTermDebt": "1160245000", "shortTermDebt": "46975000", "treasuryStock": "-34000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1007642000", "totalLiabilities": "2237414000", "otherCurrentAssets": "51570000", "totalCurrentAssets": "1071832000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "453818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4482673000", "currentAccountsPayable": "58848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4418197000", "shortLongTermDebtTotal": "1207220000", "totalShareholderEquity": "3317091000", "capitalLeaseObligations": "46975000", "otherCurrentLiabilities": "41699000", "totalCurrentLiabilities": "575873000", "otherNonCurrentLiabilities": "19960000", "totalNonCurrentLiabilities": "1661541000", "cashAndShortTermInvestments": "505179000", "commonStockSharesOutstanding": "120131000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "505179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1286317000", "profitLoss": "None", "dividendPayout": "35246000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2847000", "operatingCashflow": "1978739000", "capitalExpenditures": "1083984000", "changeInReceivables": "-205426000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-480852000", "cashflowFromInvestment": "-1037477000", "stockBasedCompensation": "15123000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "460410000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19242000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "466348000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 1662981000, "cost_of_revenue": 771441000, "gross_profit": 891540000, "ebit": 793076000, "ebitda": 1140049000, "pretax_income": 715346000, "tax_provision": 74710000, "net_income": 584968000, "net_income_to_common": 584968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48135000, "total_current_assets": 371305000, "total_assets": 4262153000, "short_term_debt": 32182000, "long_term_debt": 1527580000, "total_debt": 1559762000, "total_liabilities": 2134765000, "total_equity": 2127388000, "shares_outstanding": 119163000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1053355000, "capital_expenditure": 733480000, "free_cash_flow": 1786835000, "dividends_paid": 14581000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299625, "ticker_id": 2749, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "793076000", "ebitda": "1140049000", "netIncome": "584968000", "grossProfit": "891540000", "depreciation": "None", "totalRevenue": "1662981000", "costOfRevenue": "771441000", "interestIncome": "None", "incomeBeforeTax": "715346000", "interestExpense": "74687000", "operatingIncome": "793076000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "74710000", "reportedCurrency": "USD", "netInterestIncome": "-74687000", "nonInterestIncome": "None", "operatingExpenses": "98464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3043000", "costofGoodsAndServicesSold": "771441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "346973000", "sellingGeneralAndAdministrative": "96396000", "netIncomeFromContinuingOperations": "640636000" }, "balance": { "goodwill": "None", "inventory": "12188000", "commonStock": "1179000", "currentDebt": "None", "investments": "None", "totalAssets": "4262153000", "longTermDebt": "1527580000", "shortTermDebt": "32182000", "treasuryStock": "-243000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-171318000", "totalLiabilities": "2134765000", "otherCurrentAssets": "69566000", "totalCurrentAssets": "371305000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "241416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3890848000", "currentAccountsPayable": "26256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3856685000", "shortLongTermDebtTotal": "1559762000", "totalShareholderEquity": "2127388000", "capitalLeaseObligations": "32182000", "otherCurrentLiabilities": "45541000", "totalCurrentLiabilities": "464837000", "otherNonCurrentLiabilities": "22721000", "totalNonCurrentLiabilities": "1669928000", "cashAndShortTermInvestments": "48135000", "commonStockSharesOutstanding": "119163000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "48135000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "640636000", "profitLoss": "None", "dividendPayout": "14581000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1537000", "operatingCashflow": "1053355000", "capitalExpenditures": "733480000", "changeInReceivables": "-98456000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-328553000", "cashflowFromInvestment": "-729265000", "stockBasedCompensation": "9039000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14581000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4463000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1335000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "324225000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1662981000, "cost_of_revenue": 771441000, "gross_profit": 891540000, "research_and_development": null, "selling_general_admin": 96396000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 793076000, "depreciation_amortisation": 346973000, "ebitda": 1140049000, "interest_expense": 74687000, "interest_income": null, "other_non_operating": null, "pretax_income": 715346000, "tax_provision": 74710000, "effective_tax_rate": null, "net_income": 584968000, "net_income_continuing_ops": 640636000, "net_income_to_common": 584968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48135000, "short_term_investments": null, "net_receivables": 241416000, "inventory": 12188000, "other_current_assets": null, "total_current_assets": 371305000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3890848000, "total_assets": 4262153000, "short_term_debt": 32182000, "accounts_payable": 26256000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 464837000, "long_term_debt": 1527580000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1669928000, "total_liabilities": 2134765000, "total_debt": 1559762000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -171318000, "total_equity": 2127388000, "shares_outstanding": 119163000, "operating_cash_flow": 1053355000, "stock_based_compensation": 9039000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 733480000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -729265000, "dividends_paid": 14581000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -328553000, "free_cash_flow": 1786835000, "net_change_in_cash": -4463000 }, "raw_data": { "income": { "ebit": "793076000", "ebitda": "1140049000", "netIncome": "584968000", "grossProfit": "891540000", "depreciation": "None", "totalRevenue": "1662981000", "costOfRevenue": "771441000", "interestIncome": "None", "incomeBeforeTax": "715346000", "interestExpense": "74687000", "operatingIncome": "793076000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "74710000", "reportedCurrency": "USD", "netInterestIncome": "-74687000", "nonInterestIncome": "None", "operatingExpenses": "98464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3043000", "costofGoodsAndServicesSold": "771441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "346973000", "sellingGeneralAndAdministrative": "96396000", "netIncomeFromContinuingOperations": "640636000" }, "balance": { "goodwill": "None", "inventory": "12188000", "commonStock": "1179000", "currentDebt": "None", "investments": "None", "totalAssets": "4262153000", "longTermDebt": "1527580000", "shortTermDebt": "32182000", "treasuryStock": "-243000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-171318000", "totalLiabilities": "2134765000", "otherCurrentAssets": "69566000", "totalCurrentAssets": "371305000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "241416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3890848000", "currentAccountsPayable": "26256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3856685000", "shortLongTermDebtTotal": "1559762000", "totalShareholderEquity": "2127388000", "capitalLeaseObligations": "32182000", "otherCurrentLiabilities": "45541000", "totalCurrentLiabilities": "464837000", "otherNonCurrentLiabilities": "22721000", "totalNonCurrentLiabilities": "1669928000", "cashAndShortTermInvestments": "48135000", "commonStockSharesOutstanding": "119163000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "48135000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "640636000", "profitLoss": "None", "dividendPayout": "14581000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1537000", "operatingCashflow": "1053355000", "capitalExpenditures": "733480000", "changeInReceivables": "-98456000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-328553000", "cashflowFromInvestment": "-729265000", "stockBasedCompensation": "9039000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14581000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4463000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1335000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "324225000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 855197000, "cost_of_revenue": 634356000, "gross_profit": 220841000, "ebit": -522467000, "ebitda": -160636000, "pretax_income": -599159000, "tax_provision": -45599000, "net_income": -593205000, "net_income_to_common": -593205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57916000, "total_current_assets": 261629000, "total_assets": 3687280000, "short_term_debt": 24276000, "long_term_debt": 1814998000, "total_debt": 1839274000, "total_liabilities": 2174255000, "total_equity": 1513025000, "shares_outstanding": 116068000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 477582000, "capital_expenditure": 780455000, "free_cash_flow": 1258037000, "dividends_paid": 1511000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299630, "ticker_id": 2749, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-522467000", "ebitda": "-160636000", "netIncome": "-593205000", "grossProfit": "220841000", "depreciation": "None", "totalRevenue": "855197000", "costOfRevenue": "634356000", "interestIncome": "None", "incomeBeforeTax": "-599159000", "interestExpense": "76692000", "operatingIncome": "-521499000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-45599000", "reportedCurrency": "USD", "netInterestIncome": "-76692000", "nonInterestIncome": "None", "operatingExpenses": "742340000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-968000", "costofGoodsAndServicesSold": "634356000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "361831000", "sellingGeneralAndAdministrative": "62578000", "netIncomeFromContinuingOperations": "-553560000" }, "balance": { "goodwill": "None", "inventory": "10584000", "commonStock": "1169000", "currentDebt": "None", "investments": "None", "totalAssets": "3687280000", "longTermDebt": "1814998000", "shortTermDebt": "24276000", "treasuryStock": "-3000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-741705000", "totalLiabilities": "2174255000", "otherCurrentAssets": "55996000", "totalCurrentAssets": "261629000", "currentLongTermDebt": "None", "longTermInvestments": "2570000", "shortTermInvestments": "None", "currentNetReceivables": "137133000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3425651000", "currentAccountsPayable": "13982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3367769000", "shortLongTermDebtTotal": "1839274000", "totalShareholderEquity": "1513025000", "capitalLeaseObligations": "24276000", "otherCurrentLiabilities": "82622000", "totalCurrentLiabilities": "290936000", "otherNonCurrentLiabilities": "68321000", "totalNonCurrentLiabilities": "1883319000", "cashAndShortTermInvestments": "57916000", "commonStockSharesOutstanding": "116068000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "57916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-553560000", "profitLoss": "None", "dividendPayout": "1511000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-655000", "operatingCashflow": "477582000", "capitalExpenditures": "780455000", "changeInReceivables": "53001000", "changeInExchangeRate": "None", "cashflowFromFinancing": "324339000", "cashflowFromInvestment": "-775666000", "stockBasedCompensation": "13625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1511000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26255000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1081414000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 855197000, "cost_of_revenue": 634356000, "gross_profit": 220841000, "research_and_development": null, "selling_general_admin": 62578000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -522467000, "depreciation_amortisation": 361831000, "ebitda": -160636000, "interest_expense": 76692000, "interest_income": null, "other_non_operating": null, "pretax_income": -599159000, "tax_provision": -45599000, "effective_tax_rate": null, "net_income": -593205000, "net_income_continuing_ops": -553560000, "net_income_to_common": -593205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57916000, "short_term_investments": null, "net_receivables": 137133000, "inventory": 10584000, "other_current_assets": null, "total_current_assets": 261629000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3425651000, "total_assets": 3687280000, "short_term_debt": 24276000, "accounts_payable": 13982000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 290936000, "long_term_debt": 1814998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1883319000, "total_liabilities": 2174255000, "total_debt": 1839274000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -741705000, "total_equity": 1513025000, "shares_outstanding": 116068000, "operating_cash_flow": 477582000, "stock_based_compensation": 13625000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 780455000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -775666000, "dividends_paid": 1511000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 324339000, "free_cash_flow": 1258037000, "net_change_in_cash": 26255000 }, "raw_data": { "income": { "ebit": "-522467000", "ebitda": "-160636000", "netIncome": "-593205000", "grossProfit": "220841000", "depreciation": "None", "totalRevenue": "855197000", "costOfRevenue": "634356000", "interestIncome": "None", "incomeBeforeTax": "-599159000", "interestExpense": "76692000", "operatingIncome": "-521499000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-45599000", "reportedCurrency": "USD", "netInterestIncome": "-76692000", "nonInterestIncome": "None", "operatingExpenses": "742340000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-968000", "costofGoodsAndServicesSold": "634356000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "361831000", "sellingGeneralAndAdministrative": "62578000", "netIncomeFromContinuingOperations": "-553560000" }, "balance": { "goodwill": "None", "inventory": "10584000", "commonStock": "1169000", "currentDebt": "None", "investments": "None", "totalAssets": "3687280000", "longTermDebt": "1814998000", "shortTermDebt": "24276000", "treasuryStock": "-3000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-741705000", "totalLiabilities": "2174255000", "otherCurrentAssets": "55996000", "totalCurrentAssets": "261629000", "currentLongTermDebt": "None", "longTermInvestments": "2570000", "shortTermInvestments": "None", "currentNetReceivables": "137133000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3425651000", "currentAccountsPayable": "13982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3367769000", "shortLongTermDebtTotal": "1839274000", "totalShareholderEquity": "1513025000", "capitalLeaseObligations": "24276000", "otherCurrentLiabilities": "82622000", "totalCurrentLiabilities": "290936000", "otherNonCurrentLiabilities": "68321000", "totalNonCurrentLiabilities": "1883319000", "cashAndShortTermInvestments": "57916000", "commonStockSharesOutstanding": "116068000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "57916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-553560000", "profitLoss": "None", "dividendPayout": "1511000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-655000", "operatingCashflow": "477582000", "capitalExpenditures": "780455000", "changeInReceivables": "53001000", "changeInExchangeRate": "None", "cashflowFromFinancing": "324339000", "cashflowFromInvestment": "-775666000", "stockBasedCompensation": "13625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1511000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26255000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1081414000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 1027915000, "cost_of_revenue": 666314000, "gross_profit": 361601000, "ebit": 232387000, "ebitda": 582927000, "pretax_income": 158514000, "tax_provision": 35532000, "net_income": 87777000, "net_income_to_common": 87777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40024000, "total_current_assets": 278492000, "total_assets": 4069676000, "short_term_debt": 18223000, "long_term_debt": 1582416000, "total_debt": 1600639000, "total_liabilities": 2100224000, "total_equity": 1969452000, "shares_outstanding": 117063000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 552042000, "capital_expenditure": 925897000, "free_cash_flow": 1477939000, "dividends_paid": 391000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299635, "ticker_id": 2749, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "232387000", "ebitda": "582927000", "netIncome": "87777000", "grossProfit": "361601000", "depreciation": "None", "totalRevenue": "1027915000", "costOfRevenue": "666314000", "interestIncome": "75999000", "incomeBeforeTax": "158514000", "interestExpense": "73873000", "operatingIncome": "235480000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "35532000", "reportedCurrency": "USD", "netInterestIncome": "-73873000", "nonInterestIncome": "None", "operatingExpenses": "126121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3093000", "costofGoodsAndServicesSold": "666314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "350540000", "sellingGeneralAndAdministrative": "80054000", "netIncomeFromContinuingOperations": "122982000" }, "balance": { "goodwill": "None", "inventory": "10744000", "commonStock": "1166000", "currentDebt": "None", "investments": "None", "totalAssets": "4069676000", "longTermDebt": "1582416000", "shortTermDebt": "18223000", "treasuryStock": "-26000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-148500000", "totalLiabilities": "2100224000", "otherCurrentAssets": "38311000", "totalCurrentAssets": "278492000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3791184000", "currentAccountsPayable": "25230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3699595000", "shortLongTermDebtTotal": "1600639000", "totalShareholderEquity": "1969452000", "capitalLeaseObligations": "18223000", "otherCurrentLiabilities": "53725000", "totalCurrentLiabilities": "399772000", "otherNonCurrentLiabilities": "78723000", "totalNonCurrentLiabilities": "1700452000", "cashAndShortTermInvestments": "40024000", "commonStockSharesOutstanding": "117063000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40024000", "accumulatedDepreciationAmortizationPPE": "-2655586000" }, "cashflow": { "netIncome": "122982000", "profitLoss": "None", "dividendPayout": "391000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4777000", "operatingCashflow": "552042000", "capitalExpenditures": "925897000", "changeInReceivables": "-43261000", "changeInExchangeRate": "None", "cashflowFromFinancing": "333078000", "cashflowFromInvestment": "-903976000", "stockBasedCompensation": "18505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "391000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18856000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "405234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1027915000, "cost_of_revenue": 666314000, "gross_profit": 361601000, "research_and_development": null, "selling_general_admin": 80054000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 232387000, "depreciation_amortisation": 350540000, "ebitda": 582927000, "interest_expense": 73873000, "interest_income": null, "other_non_operating": null, "pretax_income": 158514000, "tax_provision": 35532000, "effective_tax_rate": null, "net_income": 87777000, "net_income_continuing_ops": 122982000, "net_income_to_common": 87777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40024000, "short_term_investments": null, "net_receivables": 189413000, "inventory": 10744000, "other_current_assets": null, "total_current_assets": 278492000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3791184000, "total_assets": 4069676000, "short_term_debt": 18223000, "accounts_payable": 25230000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 399772000, "long_term_debt": 1582416000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1700452000, "total_liabilities": 2100224000, "total_debt": 1600639000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -148500000, "total_equity": 1969452000, "shares_outstanding": 117063000, "operating_cash_flow": 552042000, "stock_based_compensation": 18505000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 925897000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -903976000, "dividends_paid": 391000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 333078000, "free_cash_flow": 1477939000, "net_change_in_cash": -18856000 }, "raw_data": { "income": { "ebit": "232387000", "ebitda": "582927000", "netIncome": "87777000", "grossProfit": "361601000", "depreciation": "None", "totalRevenue": "1027915000", "costOfRevenue": "666314000", "interestIncome": "75999000", "incomeBeforeTax": "158514000", "interestExpense": "73873000", "operatingIncome": "235480000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "35532000", "reportedCurrency": "USD", "netInterestIncome": "-73873000", "nonInterestIncome": "None", "operatingExpenses": "126121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3093000", "costofGoodsAndServicesSold": "666314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "350540000", "sellingGeneralAndAdministrative": "80054000", "netIncomeFromContinuingOperations": "122982000" }, "balance": { "goodwill": "None", "inventory": "10744000", "commonStock": "1166000", "currentDebt": "None", "investments": "None", "totalAssets": "4069676000", "longTermDebt": "1582416000", "shortTermDebt": "18223000", "treasuryStock": "-26000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-148500000", "totalLiabilities": "2100224000", "otherCurrentAssets": "38311000", "totalCurrentAssets": "278492000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3791184000", "currentAccountsPayable": "25230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3699595000", "shortLongTermDebtTotal": "1600639000", "totalShareholderEquity": "1969452000", "capitalLeaseObligations": "18223000", "otherCurrentLiabilities": "53725000", "totalCurrentLiabilities": "399772000", "otherNonCurrentLiabilities": "78723000", "totalNonCurrentLiabilities": "1700452000", "cashAndShortTermInvestments": "40024000", "commonStockSharesOutstanding": "117063000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40024000", "accumulatedDepreciationAmortizationPPE": "-2655586000" }, "cashflow": { "netIncome": "122982000", "profitLoss": "None", "dividendPayout": "391000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4777000", "operatingCashflow": "552042000", "capitalExpenditures": "925897000", "changeInReceivables": "-43261000", "changeInExchangeRate": "None", "cashflowFromFinancing": "333078000", "cashflowFromInvestment": "-903976000", "stockBasedCompensation": "18505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "391000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18856000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "405234000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 899599000, "cost_of_revenue": 465490000, "gross_profit": 434109000, "ebit": 363271000, "ebitda": 629943000, "pretax_income": 292073000, "tax_provision": -7691000, "net_income": 274207000, "net_income_to_common": 274207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64545000, "total_current_assets": 305685000, "total_assets": 3455518000, "short_term_debt": 12705000, "long_term_debt": 1297837000, "total_debt": 1310542000, "total_liabilities": 1675861000, "total_equity": 1779657000, "shares_outstanding": 113691000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 608523000, "capital_expenditure": 1523586000, "free_cash_flow": 2132109000, "dividends_paid": 121520000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299640, "ticker_id": 2749, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "363271000", "ebitda": "629943000", "netIncome": "274207000", "grossProfit": "434109000", "depreciation": "None", "totalRevenue": "899599000", "costOfRevenue": "465490000", "interestIncome": "39776000", "incomeBeforeTax": "292073000", "interestExpense": "41327000", "operatingIncome": "363271000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-7691000", "reportedCurrency": "USD", "netInterestIncome": "-41327000", "nonInterestIncome": "None", "operatingExpenses": "70838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-29871000", "costofGoodsAndServicesSold": "465490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266672000", "sellingGeneralAndAdministrative": "69308000", "netIncomeFromContinuingOperations": "299764000" }, "balance": { "goodwill": "None", "inventory": "17564000", "commonStock": "1164000", "currentDebt": "None", "investments": "None", "totalAssets": "3455518000", "longTermDebt": "1297837000", "shortTermDebt": "12705000", "treasuryStock": "-415000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-236277000", "totalLiabilities": "1675861000", "otherCurrentAssets": "77425000", "totalCurrentAssets": "305685000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "146151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3149833000", "currentAccountsPayable": "66970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3122864000", "shortLongTermDebtTotal": "1310542000", "totalShareholderEquity": "1779657000", "capitalLeaseObligations": "12705000", "otherCurrentLiabilities": "1028000", "totalCurrentLiabilities": "330022000", "otherNonCurrentLiabilities": "34698000", "totalNonCurrentLiabilities": "1345839000", "cashAndShortTermInvestments": "64545000", "commonStockSharesOutstanding": "113691000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "64545000", "accumulatedDepreciationAmortizationPPE": "-2306949000" }, "cashflow": { "netIncome": "299764000", "profitLoss": "None", "dividendPayout": "121520000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-12176000", "operatingCashflow": "608523000", "capitalExpenditures": "1523586000", "changeInReceivables": "-4934000", "changeInExchangeRate": "None", "cashflowFromFinancing": "888232000", "cashflowFromInvestment": "-1515253000", "stockBasedCompensation": "17200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121520000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18498000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6466000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 899599000, "cost_of_revenue": 465490000, "gross_profit": 434109000, "research_and_development": 0, "selling_general_admin": 69308000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 363271000, "depreciation_amortisation": 266672000, "ebitda": 629943000, "interest_expense": 41327000, "interest_income": null, "other_non_operating": null, "pretax_income": 292073000, "tax_provision": -7691000, "effective_tax_rate": null, "net_income": 274207000, "net_income_continuing_ops": 299764000, "net_income_to_common": 274207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64545000, "short_term_investments": null, "net_receivables": 146151000, "inventory": 17564000, "other_current_assets": null, "total_current_assets": 305685000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3149833000, "total_assets": 3455518000, "short_term_debt": 12705000, "accounts_payable": 66970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 330022000, "long_term_debt": 1297837000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1345839000, "total_liabilities": 1675861000, "total_debt": 1310542000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -236277000, "total_equity": 1779657000, "shares_outstanding": 113691000, "operating_cash_flow": 608523000, "stock_based_compensation": 17200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1523586000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1515253000, "dividends_paid": 121520000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 888232000, "free_cash_flow": 2132109000, "net_change_in_cash": -18498000 }, "raw_data": { "income": { "ebit": "363271000", "ebitda": "629943000", "netIncome": "274207000", "grossProfit": "434109000", "depreciation": "None", "totalRevenue": "899599000", "costOfRevenue": "465490000", "interestIncome": "39776000", "incomeBeforeTax": "292073000", "interestExpense": "41327000", "operatingIncome": "363271000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-7691000", "reportedCurrency": "USD", "netInterestIncome": "-41327000", "nonInterestIncome": "None", "operatingExpenses": "70838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-29871000", "costofGoodsAndServicesSold": "465490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266672000", "sellingGeneralAndAdministrative": "69308000", "netIncomeFromContinuingOperations": "299764000" }, "balance": { "goodwill": "None", "inventory": "17564000", "commonStock": "1164000", "currentDebt": "None", "investments": "None", "totalAssets": "3455518000", "longTermDebt": "1297837000", "shortTermDebt": "12705000", "treasuryStock": "-415000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-236277000", "totalLiabilities": "1675861000", "otherCurrentAssets": "77425000", "totalCurrentAssets": "305685000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "146151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3149833000", "currentAccountsPayable": "66970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3122864000", "shortLongTermDebtTotal": "1310542000", "totalShareholderEquity": "1779657000", "capitalLeaseObligations": "12705000", "otherCurrentLiabilities": "1028000", "totalCurrentLiabilities": "330022000", "otherNonCurrentLiabilities": "34698000", "totalNonCurrentLiabilities": "1345839000", "cashAndShortTermInvestments": "64545000", "commonStockSharesOutstanding": "113691000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "64545000", "accumulatedDepreciationAmortizationPPE": "-2306949000" }, "cashflow": { "netIncome": "299764000", "profitLoss": "None", "dividendPayout": "121520000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-12176000", "operatingCashflow": "608523000", "capitalExpenditures": "1523586000", "changeInReceivables": "-4934000", "changeInExchangeRate": "None", "cashflowFromFinancing": "888232000", "cashflowFromInvestment": "-1515253000", "stockBasedCompensation": "17200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121520000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18498000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6466000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265142000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 941604000, "cost_of_revenue": 497792000, "gross_profit": 443812000, "ebit": 35023000, "ebitda": 327727000, "pretax_income": -16502000, "tax_provision": -684000, "net_income": -35872000, "net_income_to_common": -35872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92472000, "total_current_assets": 1084776000, "total_assets": 12174489000, "short_term_debt": null, "long_term_debt": 3468941000, "total_debt": 3468941000, "total_liabilities": 6261404000, "total_equity": 5584900000, "shares_outstanding": 123480000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 470546000, "capital_expenditure": 458796000, "free_cash_flow": 929342000, "dividends_paid": 46817000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299603, "ticker_id": 2749, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35023000", "ebitda": "327727000", "netIncome": "-35872000", "grossProfit": "443812000", "depreciation": "None", "totalRevenue": "941604000", "costOfRevenue": "497792000", "interestIncome": "None", "incomeBeforeTax": "-16502000", "interestExpense": "51525000", "operatingIncome": "316788000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-684000", "reportedCurrency": "USD", "netInterestIncome": "-51525000", "nonInterestIncome": "None", "operatingExpenses": "127024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292704000", "sellingGeneralAndAdministrative": "39023000", "netIncomeFromContinuingOperations": "-15818000" }, "balance": { "goodwill": "None", "inventory": "45580000", "commonStock": "1244000", "currentDebt": "None", "investments": "None", "totalAssets": "12174489000", "longTermDebt": "3468941000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3070423000", "totalLiabilities": "6261404000", "otherCurrentAssets": "231306000", "totalCurrentAssets": "1084776000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "715418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11089713000", "currentAccountsPayable": "702371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3468941000", "totalShareholderEquity": "5584900000", "capitalLeaseObligations": "97111000", "otherCurrentLiabilities": "715537000", "totalCurrentLiabilities": "1479015000", "otherNonCurrentLiabilities": "140814000", "totalNonCurrentLiabilities": "4782389000", "cashAndShortTermInvestments": "92472000", "commonStockSharesOutstanding": "123480000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92472000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15818000", "profitLoss": "None", "dividendPayout": "46817000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1052000", "operatingCashflow": "470546000", "capitalExpenditures": "458796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "387000", "cashflowFromInvestment": "-457938000", "stockBasedCompensation": "4518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46817000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-707000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 941604000, "cost_of_revenue": 497792000, "gross_profit": 443812000, "research_and_development": null, "selling_general_admin": 39023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35023000, "depreciation_amortisation": 292704000, "ebitda": 327727000, "interest_expense": 51525000, "interest_income": null, "other_non_operating": null, "pretax_income": -16502000, "tax_provision": -684000, "effective_tax_rate": null, "net_income": -35872000, "net_income_continuing_ops": -15818000, "net_income_to_common": -35872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92472000, "short_term_investments": null, "net_receivables": 715418000, "inventory": 45580000, "other_current_assets": null, "total_current_assets": 1084776000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11089713000, "total_assets": 12174489000, "short_term_debt": null, "accounts_payable": 702371000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1479015000, "long_term_debt": 3468941000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4782389000, "total_liabilities": 6261404000, "total_debt": 3468941000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3070423000, "total_equity": 5584900000, "shares_outstanding": 123480000, "operating_cash_flow": 470546000, "stock_based_compensation": 4518000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 458796000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -457938000, "dividends_paid": 46817000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 387000, "free_cash_flow": 929342000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35023000", "ebitda": "327727000", "netIncome": "-35872000", "grossProfit": "443812000", "depreciation": "None", "totalRevenue": "941604000", "costOfRevenue": "497792000", "interestIncome": "None", "incomeBeforeTax": "-16502000", "interestExpense": "51525000", "operatingIncome": "316788000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-684000", "reportedCurrency": "USD", "netInterestIncome": "-51525000", "nonInterestIncome": "None", "operatingExpenses": "127024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292704000", "sellingGeneralAndAdministrative": "39023000", "netIncomeFromContinuingOperations": "-15818000" }, "balance": { "goodwill": "None", "inventory": "45580000", "commonStock": "1244000", "currentDebt": "None", "investments": "None", "totalAssets": "12174489000", "longTermDebt": "3468941000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3070423000", "totalLiabilities": "6261404000", "otherCurrentAssets": "231306000", "totalCurrentAssets": "1084776000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "715418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11089713000", "currentAccountsPayable": "702371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3468941000", "totalShareholderEquity": "5584900000", "capitalLeaseObligations": "97111000", "otherCurrentLiabilities": "715537000", "totalCurrentLiabilities": "1479015000", "otherNonCurrentLiabilities": "140814000", "totalNonCurrentLiabilities": "4782389000", "cashAndShortTermInvestments": "92472000", "commonStockSharesOutstanding": "123480000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92472000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15818000", "profitLoss": "None", "dividendPayout": "46817000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1052000", "operatingCashflow": "470546000", "capitalExpenditures": "458796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "387000", "cashflowFromInvestment": "-457938000", "stockBasedCompensation": "4518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46817000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-707000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292704000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 847992000, "cost_of_revenue": -1342097000, "gross_profit": 2191406000, "ebit": 244748000, "ebitda": 550259000, "pretax_income": 189703000, "tax_provision": -25836000, "net_income": 192547000, "net_income_to_common": 192547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79477000, "total_current_assets": 816568000, "total_assets": 11873009000, "short_term_debt": 66203999, "long_term_debt": 3402102000, "total_debt": 3468305999, "total_liabilities": 5876357000, "total_equity": 5658141000, "shares_outstanding": 124280000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 474449000, "capital_expenditure": 588047000, "free_cash_flow": 1062496000, "dividends_paid": 46284000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299604, "ticker_id": 2749, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "244748000", "ebitda": "550259000", "netIncome": "192547000", "grossProfit": "2191406000", "depreciation": "None", "totalRevenue": "847992000", "costOfRevenue": "-1342097000", "interestIncome": "None", "incomeBeforeTax": "189703000", "interestExpense": "55045000", "operatingIncome": "212382000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-25836000", "reportedCurrency": "USD", "netInterestIncome": "-55045000", "nonInterestIncome": "None", "operatingExpenses": "1977707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-1342097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305511000", "sellingGeneralAndAdministrative": "34360000", "netIncomeFromContinuingOperations": "215539000" }, "balance": { "goodwill": "None", "inventory": "43842000", "commonStock": "1244000", "currentDebt": "None", "investments": "None", "totalAssets": "11873009000", "longTermDebt": "3402102000", "shortTermDebt": "66203999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3153112000", "totalLiabilities": "5876357000", "otherCurrentAssets": "163420000", "totalCurrentAssets": "816568000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "529828999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11056441000", "currentAccountsPayable": "179337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3547495999", "totalShareholderEquity": "5658141000", "capitalLeaseObligations": "85009000", "otherCurrentLiabilities": "785968000", "totalCurrentLiabilities": "1031509000", "otherNonCurrentLiabilities": "120312000", "totalNonCurrentLiabilities": "4844848000", "cashAndShortTermInvestments": "79477000", "commonStockSharesOutstanding": "124280000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "79477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192547000", "profitLoss": "None", "dividendPayout": "46284000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3010000", "operatingCashflow": "474449000", "capitalExpenditures": "588047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96688000", "cashflowFromInvestment": "-588047000", "stockBasedCompensation": "3686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46284000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5143000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 847992000, "cost_of_revenue": -1342097000, "gross_profit": 2191406000, "research_and_development": null, "selling_general_admin": 34360000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 244748000, "depreciation_amortisation": 305511000, "ebitda": 550259000, "interest_expense": 55045000, "interest_income": null, "other_non_operating": null, "pretax_income": 189703000, "tax_provision": -25836000, "effective_tax_rate": null, "net_income": 192547000, "net_income_continuing_ops": 215539000, "net_income_to_common": 192547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79477000, "short_term_investments": null, "net_receivables": 529828999, "inventory": 43842000, "other_current_assets": null, "total_current_assets": 816568000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11056441000, "total_assets": 11873009000, "short_term_debt": 66203999, "accounts_payable": 179337000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1031509000, "long_term_debt": 3402102000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4844848000, "total_liabilities": 5876357000, "total_debt": 3468305999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3153112000, "total_equity": 5658141000, "shares_outstanding": 124280000, "operating_cash_flow": 474449000, "stock_based_compensation": 3686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 588047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -588047000, "dividends_paid": 46284000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96688000, "free_cash_flow": 1062496000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "244748000", "ebitda": "550259000", "netIncome": "192547000", "grossProfit": "2191406000", "depreciation": "None", "totalRevenue": "847992000", "costOfRevenue": "-1342097000", "interestIncome": "None", "incomeBeforeTax": "189703000", "interestExpense": "55045000", "operatingIncome": "212382000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-25836000", "reportedCurrency": "USD", "netInterestIncome": "-55045000", "nonInterestIncome": "None", "operatingExpenses": "1977707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-1342097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305511000", "sellingGeneralAndAdministrative": "34360000", "netIncomeFromContinuingOperations": "215539000" }, "balance": { "goodwill": "None", "inventory": "43842000", "commonStock": "1244000", "currentDebt": "None", "investments": "None", "totalAssets": "11873009000", "longTermDebt": "3402102000", "shortTermDebt": "66203999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3153112000", "totalLiabilities": "5876357000", "otherCurrentAssets": "163420000", "totalCurrentAssets": "816568000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "529828999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11056441000", "currentAccountsPayable": "179337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3547495999", "totalShareholderEquity": "5658141000", "capitalLeaseObligations": "85009000", "otherCurrentLiabilities": "785968000", "totalCurrentLiabilities": "1031509000", "otherNonCurrentLiabilities": "120312000", "totalNonCurrentLiabilities": "4844848000", "cashAndShortTermInvestments": "79477000", "commonStockSharesOutstanding": "124280000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "79477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192547000", "profitLoss": "None", "dividendPayout": "46284000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3010000", "operatingCashflow": "474449000", "capitalExpenditures": "588047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96688000", "cashflowFromInvestment": "-588047000", "stockBasedCompensation": "3686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46284000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5143000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305511000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 915117000, "cost_of_revenue": 594098000, "gross_profit": 321019000, "ebit": 310393000, "ebitda": 615747000, "pretax_income": 259752000, "tax_provision": 59128000, "net_income": 176364000, "net_income_to_common": 176364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20150000, "total_current_assets": 916841000, "total_assets": 11646708000, "short_term_debt": 110141000, "long_term_debt": 3219554000, "total_debt": 3329695000, "total_liabilities": 5790928000, "total_equity": 5505961000, "shares_outstanding": 124729000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 721660000, "capital_expenditure": 563130000, "free_cash_flow": 1284790000, "dividends_paid": 38662000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299606, "ticker_id": 2749, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "310393000", "ebitda": "615747000", "netIncome": "176364000", "grossProfit": "321019000", "depreciation": "None", "totalRevenue": "915117000", "costOfRevenue": "594098000", "interestIncome": "None", "incomeBeforeTax": "259752000", "interestExpense": "50641000", "operatingIncome": "305979000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "59128000", "reportedCurrency": "USD", "netInterestIncome": "-50641000", "nonInterestIncome": "None", "operatingExpenses": "15040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "594098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305354000", "sellingGeneralAndAdministrative": "36790000", "netIncomeFromContinuingOperations": "200624000" }, "balance": { "goodwill": "None", "inventory": "43549000", "commonStock": "1257000", "currentDebt": "None", "investments": "None", "totalAssets": "11646708000", "longTermDebt": "3219554000", "shortTermDebt": "110141000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3006849000", "totalLiabilities": "5790928000", "otherCurrentAssets": "213287000", "totalCurrentAssets": "916841000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "639855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10729867000", "currentAccountsPayable": "125624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3329695000", "totalShareholderEquity": "5505961000", "capitalLeaseObligations": "110141000", "otherCurrentLiabilities": "1021426000", "totalCurrentLiabilities": "1257191000", "otherNonCurrentLiabilities": "116575000", "totalNonCurrentLiabilities": "4533737000", "cashAndShortTermInvestments": "20150000", "commonStockSharesOutstanding": "124729000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200624000", "profitLoss": "None", "dividendPayout": "38662000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-10348000", "operatingCashflow": "721660000", "capitalExpenditures": "563130000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149098000", "cashflowFromInvestment": "-562961000", "stockBasedCompensation": "6181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38662000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6457000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305354000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 915117000, "cost_of_revenue": 594098000, "gross_profit": 321019000, "research_and_development": null, "selling_general_admin": 36790000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 310393000, "depreciation_amortisation": 305354000, "ebitda": 615747000, "interest_expense": 50641000, "interest_income": null, "other_non_operating": null, "pretax_income": 259752000, "tax_provision": 59128000, "effective_tax_rate": null, "net_income": 176364000, "net_income_continuing_ops": 200624000, "net_income_to_common": 176364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20150000, "short_term_investments": null, "net_receivables": 639855000, "inventory": 43549000, "other_current_assets": null, "total_current_assets": 916841000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10729867000, "total_assets": 11646708000, "short_term_debt": 110141000, "accounts_payable": 125624000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1257191000, "long_term_debt": 3219554000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4533737000, "total_liabilities": 5790928000, "total_debt": 3329695000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3006849000, "total_equity": 5505961000, "shares_outstanding": 124729000, "operating_cash_flow": 721660000, "stock_based_compensation": 6181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 563130000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -562961000, "dividends_paid": 38662000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149098000, "free_cash_flow": 1284790000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "310393000", "ebitda": "615747000", "netIncome": "176364000", "grossProfit": "321019000", "depreciation": "None", "totalRevenue": "915117000", "costOfRevenue": "594098000", "interestIncome": "None", "incomeBeforeTax": "259752000", "interestExpense": "50641000", "operatingIncome": "305979000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "59128000", "reportedCurrency": "USD", "netInterestIncome": "-50641000", "nonInterestIncome": "None", "operatingExpenses": "15040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "594098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305354000", "sellingGeneralAndAdministrative": "36790000", "netIncomeFromContinuingOperations": "200624000" }, "balance": { "goodwill": "None", "inventory": "43549000", "commonStock": "1257000", "currentDebt": "None", "investments": "None", "totalAssets": "11646708000", "longTermDebt": "3219554000", "shortTermDebt": "110141000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3006849000", "totalLiabilities": "5790928000", "otherCurrentAssets": "213287000", "totalCurrentAssets": "916841000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "639855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10729867000", "currentAccountsPayable": "125624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3329695000", "totalShareholderEquity": "5505961000", "capitalLeaseObligations": "110141000", "otherCurrentLiabilities": "1021426000", "totalCurrentLiabilities": "1257191000", "otherNonCurrentLiabilities": "116575000", "totalNonCurrentLiabilities": "4533737000", "cashAndShortTermInvestments": "20150000", "commonStockSharesOutstanding": "124729000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200624000", "profitLoss": "None", "dividendPayout": "38662000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-10348000", "operatingCashflow": "721660000", "capitalExpenditures": "563130000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149098000", "cashflowFromInvestment": "-562961000", "stockBasedCompensation": "6181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38662000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6457000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305354000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 925678000, "cost_of_revenue": 574461000, "gross_profit": 351217000, "ebit": 292166000, "ebitda": 596535000, "pretax_income": 238821000, "tax_provision": 56462000, "net_income": 150225000, "net_income_to_common": 150225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86786000, "total_current_assets": 915854000, "total_assets": 11279910000, "short_term_debt": null, "long_term_debt": 3286005000, "total_debt": 3286005000, "total_liabilities": 5553388000, "total_equity": 5366173000, "shares_outstanding": 124456000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 501027000, "capital_expenditure": 498294000, "free_cash_flow": 999321000, "dividends_paid": 38970000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299607, "ticker_id": 2749, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "292166000", "ebitda": "596535000", "netIncome": "150225000", "grossProfit": "351217000", "depreciation": "None", "totalRevenue": "925678000", "costOfRevenue": "574461000", "interestIncome": "None", "incomeBeforeTax": "238821000", "interestExpense": "53345000", "operatingIncome": "319030000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "56462000", "reportedCurrency": "USD", "netInterestIncome": "-53345000", "nonInterestIncome": "None", "operatingExpenses": "32187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "574461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304369000", "sellingGeneralAndAdministrative": "32187000", "netIncomeFromContinuingOperations": "182359000" }, "balance": { "goodwill": "None", "inventory": "43112000", "commonStock": "1254000", "currentDebt": "None", "investments": "None", "totalAssets": "11279910000", "longTermDebt": "3286005000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2869147000", "totalLiabilities": "5553388000", "otherCurrentAssets": "127165000", "totalCurrentAssets": "915854000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "658791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10364056000", "currentAccountsPayable": "143735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3286005000", "totalShareholderEquity": "5366173000", "capitalLeaseObligations": "93828000", "otherCurrentLiabilities": "818661000", "totalCurrentLiabilities": "1071846000", "otherNonCurrentLiabilities": "112552000", "totalNonCurrentLiabilities": "4481542000", "cashAndShortTermInvestments": "86786000", "commonStockSharesOutstanding": "124456000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "86786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182359000", "profitLoss": "None", "dividendPayout": "38970000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-11122000", "operatingCashflow": "501027000", "capitalExpenditures": "498294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3255000", "cashflowFromInvestment": "-495012000", "stockBasedCompensation": "4572000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38970000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44785000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 925678000, "cost_of_revenue": 574461000, "gross_profit": 351217000, "research_and_development": null, "selling_general_admin": 32187000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 292166000, "depreciation_amortisation": 304369000, "ebitda": 596535000, "interest_expense": 53345000, "interest_income": null, "other_non_operating": null, "pretax_income": 238821000, "tax_provision": 56462000, "effective_tax_rate": null, "net_income": 150225000, "net_income_continuing_ops": 182359000, "net_income_to_common": 150225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86786000, "short_term_investments": null, "net_receivables": 658791000, "inventory": 43112000, "other_current_assets": null, "total_current_assets": 915854000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10364056000, "total_assets": 11279910000, "short_term_debt": null, "accounts_payable": 143735000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1071846000, "long_term_debt": 3286005000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4481542000, "total_liabilities": 5553388000, "total_debt": 3286005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2869147000, "total_equity": 5366173000, "shares_outstanding": 124456000, "operating_cash_flow": 501027000, "stock_based_compensation": 4572000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 498294000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -495012000, "dividends_paid": 38970000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3255000, "free_cash_flow": 999321000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "292166000", "ebitda": "596535000", "netIncome": "150225000", "grossProfit": "351217000", "depreciation": "None", "totalRevenue": "925678000", "costOfRevenue": "574461000", "interestIncome": "None", "incomeBeforeTax": "238821000", "interestExpense": "53345000", "operatingIncome": "319030000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "56462000", "reportedCurrency": "USD", "netInterestIncome": "-53345000", "nonInterestIncome": "None", "operatingExpenses": "32187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "574461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304369000", "sellingGeneralAndAdministrative": "32187000", "netIncomeFromContinuingOperations": "182359000" }, "balance": { "goodwill": "None", "inventory": "43112000", "commonStock": "1254000", "currentDebt": "None", "investments": "None", "totalAssets": "11279910000", "longTermDebt": "3286005000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2869147000", "totalLiabilities": "5553388000", "otherCurrentAssets": "127165000", "totalCurrentAssets": "915854000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "658791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10364056000", "currentAccountsPayable": "143735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3286005000", "totalShareholderEquity": "5366173000", "capitalLeaseObligations": "93828000", "otherCurrentLiabilities": "818661000", "totalCurrentLiabilities": "1071846000", "otherNonCurrentLiabilities": "112552000", "totalNonCurrentLiabilities": "4481542000", "cashAndShortTermInvestments": "86786000", "commonStockSharesOutstanding": "124456000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "86786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182359000", "profitLoss": "None", "dividendPayout": "38970000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-11122000", "operatingCashflow": "501027000", "capitalExpenditures": "498294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3255000", "cashflowFromInvestment": "-495012000", "stockBasedCompensation": "4572000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38970000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44785000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302602000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 1006173000, "cost_of_revenue": 589348000, "gross_profit": 416825000, "ebit": 394657000, "ebitda": 676548000, "pretax_income": 345168000, "tax_provision": 82921000, "net_income": 240085000, "net_income_to_common": 240085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14522000, "total_current_assets": 891134000, "total_assets": 11082041000, "short_term_debt": 455000, "long_term_debt": 3176456000, "total_debt": 3176911000, "total_liabilities": 5437914000, "total_equity": 5287492000, "shares_outstanding": 125342000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 727879000, "capital_expenditure": 533900000, "free_cash_flow": 1261779000, "dividends_paid": 39180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299608, "ticker_id": 2749, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "394657000", "ebitda": "676548000", "netIncome": "240085000", "grossProfit": "416825000", "depreciation": "None", "totalRevenue": "1006173000", "costOfRevenue": "589348000", "interestIncome": "None", "incomeBeforeTax": "345168000", "interestExpense": "49489000", "operatingIncome": "389151000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "82921000", "reportedCurrency": "USD", "netInterestIncome": "-49489000", "nonInterestIncome": "None", "operatingExpenses": "27674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "589348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "281891000", "sellingGeneralAndAdministrative": "33732000", "netIncomeFromContinuingOperations": "262247000" }, "balance": { "goodwill": "None", "inventory": "35031000", "commonStock": "1253000", "currentDebt": "None", "investments": "None", "totalAssets": "11082041000", "longTermDebt": "3176456000", "shortTermDebt": "455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2757892000", "totalLiabilities": "5437914000", "otherCurrentAssets": "268436000", "totalCurrentAssets": "891134000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "573145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10190907000", "currentAccountsPayable": "129043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3267196000", "totalShareholderEquity": "5287492000", "capitalLeaseObligations": "91950000", "otherCurrentLiabilities": "1000118000", "totalCurrentLiabilities": "1129616000", "otherNonCurrentLiabilities": "112259000", "totalNonCurrentLiabilities": "4308298000", "cashAndShortTermInvestments": "14522000", "commonStockSharesOutstanding": "125342000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262247000", "profitLoss": "None", "dividendPayout": "39180000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-10833000", "operatingCashflow": "727879000", "capitalExpenditures": "533900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233443000", "cashflowFromInvestment": "-511662000", "stockBasedCompensation": "3888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10545000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "281891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1006173000, "cost_of_revenue": 589348000, "gross_profit": 416825000, "research_and_development": null, "selling_general_admin": 33732000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 394657000, "depreciation_amortisation": 281891000, "ebitda": 676548000, "interest_expense": 49489000, "interest_income": null, "other_non_operating": null, "pretax_income": 345168000, "tax_provision": 82921000, "effective_tax_rate": null, "net_income": 240085000, "net_income_continuing_ops": 262247000, "net_income_to_common": 240085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14522000, "short_term_investments": null, "net_receivables": 573145000, "inventory": 35031000, "other_current_assets": null, "total_current_assets": 891134000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10190907000, "total_assets": 11082041000, "short_term_debt": 455000, "accounts_payable": 129043000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1129616000, "long_term_debt": 3176456000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4308298000, "total_liabilities": 5437914000, "total_debt": 3176911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2757892000, "total_equity": 5287492000, "shares_outstanding": 125342000, "operating_cash_flow": 727879000, "stock_based_compensation": 3888000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 533900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -511662000, "dividends_paid": 39180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -233443000, "free_cash_flow": 1261779000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "394657000", "ebitda": "676548000", "netIncome": "240085000", "grossProfit": "416825000", "depreciation": "None", "totalRevenue": "1006173000", "costOfRevenue": "589348000", "interestIncome": "None", "incomeBeforeTax": "345168000", "interestExpense": "49489000", "operatingIncome": "389151000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "82921000", "reportedCurrency": "USD", "netInterestIncome": "-49489000", "nonInterestIncome": "None", "operatingExpenses": "27674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "589348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "281891000", "sellingGeneralAndAdministrative": "33732000", "netIncomeFromContinuingOperations": "262247000" }, "balance": { "goodwill": "None", "inventory": "35031000", "commonStock": "1253000", "currentDebt": "None", "investments": "None", "totalAssets": "11082041000", "longTermDebt": "3176456000", "shortTermDebt": "455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2757892000", "totalLiabilities": "5437914000", "otherCurrentAssets": "268436000", "totalCurrentAssets": "891134000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "573145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10190907000", "currentAccountsPayable": "129043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3267196000", "totalShareholderEquity": "5287492000", "capitalLeaseObligations": "91950000", "otherCurrentLiabilities": "1000118000", "totalCurrentLiabilities": "1129616000", "otherNonCurrentLiabilities": "112259000", "totalNonCurrentLiabilities": "4308298000", "cashAndShortTermInvestments": "14522000", "commonStockSharesOutstanding": "125342000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262247000", "profitLoss": "None", "dividendPayout": "39180000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-10833000", "operatingCashflow": "727879000", "capitalExpenditures": "533900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233443000", "cashflowFromInvestment": "-511662000", "stockBasedCompensation": "3888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10545000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "281891000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 978283000, "cost_of_revenue": 567431000, "gross_profit": 410852000, "ebit": 360198000, "ebitda": 653432000, "pretax_income": 300228000, "tax_provision": 62279000, "net_income": 214533000, "net_income_to_common": 214533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23033000, "total_current_assets": 927345000, "total_assets": 10850109000, "short_term_debt": null, "long_term_debt": 3325408000, "total_debt": 3325408000, "total_liabilities": 5392677000, "total_equity": 5089149000, "shares_outstanding": 125430000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 574959000, "capital_expenditure": 516442000, "free_cash_flow": 1091401000, "dividends_paid": 31278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299609, "ticker_id": 2749, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "360198000", "ebitda": "653432000", "netIncome": "214533000", "grossProfit": "410852000", "depreciation": "None", "totalRevenue": "978283000", "costOfRevenue": "567431000", "interestIncome": "None", "incomeBeforeTax": "300228000", "interestExpense": "59970000", "operatingIncome": "360069000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "62279000", "reportedCurrency": "USD", "netInterestIncome": "-59970000", "nonInterestIncome": "None", "operatingExpenses": "50783000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "567431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293234000", "sellingGeneralAndAdministrative": "41101000", "netIncomeFromContinuingOperations": "237949000" }, "balance": { "goodwill": "None", "inventory": "38469000", "commonStock": "1251000", "currentDebt": "None", "investments": "None", "totalAssets": "10850109000", "longTermDebt": "3325408000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2556987000", "totalLiabilities": "5392677000", "otherCurrentAssets": "211114000", "totalCurrentAssets": "927345000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "654729000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9922764000", "currentAccountsPayable": "147139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2114908000", "totalShareholderEquity": "5089149000", "capitalLeaseObligations": "92364000", "otherCurrentLiabilities": "848218000", "totalCurrentLiabilities": "995357000", "otherNonCurrentLiabilities": "110009000", "totalNonCurrentLiabilities": "3401963000", "cashAndShortTermInvestments": "23033000", "commonStockSharesOutstanding": "125430000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23033000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237949000", "profitLoss": "None", "dividendPayout": "31278000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2347000", "operatingCashflow": "574959000", "capitalExpenditures": "516442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165844000", "cashflowFromInvestment": "-391396000", "stockBasedCompensation": "4891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2437000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 978283000, "cost_of_revenue": 567431000, "gross_profit": 410852000, "research_and_development": null, "selling_general_admin": 41101000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 360198000, "depreciation_amortisation": 293234000, "ebitda": 653432000, "interest_expense": 59970000, "interest_income": null, "other_non_operating": null, "pretax_income": 300228000, "tax_provision": 62279000, "effective_tax_rate": null, "net_income": 214533000, "net_income_continuing_ops": 237949000, "net_income_to_common": 214533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23033000, "short_term_investments": null, "net_receivables": 654729000, "inventory": 38469000, "other_current_assets": null, "total_current_assets": 927345000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9922764000, "total_assets": 10850109000, "short_term_debt": null, "accounts_payable": 147139000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 995357000, "long_term_debt": 3325408000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3401963000, "total_liabilities": 5392677000, "total_debt": 3325408000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2556987000, "total_equity": 5089149000, "shares_outstanding": 125430000, "operating_cash_flow": 574959000, "stock_based_compensation": 4891000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 516442000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -391396000, "dividends_paid": 31278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165844000, "free_cash_flow": 1091401000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "360198000", "ebitda": "653432000", "netIncome": "214533000", "grossProfit": "410852000", "depreciation": "None", "totalRevenue": "978283000", "costOfRevenue": "567431000", "interestIncome": "None", "incomeBeforeTax": "300228000", "interestExpense": "59970000", "operatingIncome": "360069000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "62279000", "reportedCurrency": "USD", "netInterestIncome": "-59970000", "nonInterestIncome": "None", "operatingExpenses": "50783000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "567431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293234000", "sellingGeneralAndAdministrative": "41101000", "netIncomeFromContinuingOperations": "237949000" }, "balance": { "goodwill": "None", "inventory": "38469000", "commonStock": "1251000", "currentDebt": "None", "investments": "None", "totalAssets": "10850109000", "longTermDebt": "3325408000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2556987000", "totalLiabilities": "5392677000", "otherCurrentAssets": "211114000", "totalCurrentAssets": "927345000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "654729000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9922764000", "currentAccountsPayable": "147139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2114908000", "totalShareholderEquity": "5089149000", "capitalLeaseObligations": "92364000", "otherCurrentLiabilities": "848218000", "totalCurrentLiabilities": "995357000", "otherNonCurrentLiabilities": "110009000", "totalNonCurrentLiabilities": "3401963000", "cashAndShortTermInvestments": "23033000", "commonStockSharesOutstanding": "125430000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23033000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237949000", "profitLoss": "None", "dividendPayout": "31278000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2347000", "operatingCashflow": "574959000", "capitalExpenditures": "516442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165844000", "cashflowFromInvestment": "-391396000", "stockBasedCompensation": "4891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2437000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293234000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 860137000, "cost_of_revenue": 477283000, "gross_profit": 382854000, "ebit": 394167000, "ebitda": 636988000, "pretax_income": 357998000, "tax_provision": 85321000, "net_income": 248291000, "net_income_to_common": 248291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23277000, "total_current_assets": 847186000, "total_assets": 10623291000, "short_term_debt": 86564000, "long_term_debt": 3596229000, "total_debt": 3682793000, "total_liabilities": 5527081000, "total_equity": 4870630000, "shares_outstanding": 124983000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 610437000, "capital_expenditure": 424607000, "free_cash_flow": 1035044000, "dividends_paid": 24851000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299611, "ticker_id": 2749, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "394167000", "ebitda": "636988000", "netIncome": "248291000", "grossProfit": "382854000", "depreciation": "None", "totalRevenue": "860137000", "costOfRevenue": "477283000", "interestIncome": "None", "incomeBeforeTax": "357998000", "interestExpense": "36169000", "operatingIncome": "392056000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "85321000", "reportedCurrency": "USD", "netInterestIncome": "-36169000", "nonInterestIncome": "None", "operatingExpenses": "-9202000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "477283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242821000", "sellingGeneralAndAdministrative": "28787000", "netIncomeFromContinuingOperations": "272677000" }, "balance": { "goodwill": "None", "inventory": "34119000", "commonStock": "1249000", "currentDebt": "None", "investments": "None", "totalAssets": "10623291000", "longTermDebt": "3596229000", "shortTermDebt": "86564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2373732000", "totalLiabilities": "5527081000", "otherCurrentAssets": "183653000", "totalCurrentAssets": "847186000", "currentLongTermDebt": "None", "longTermInvestments": "115000000", "shortTermInvestments": "-2336000", "currentNetReceivables": "606137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9776105000", "currentAccountsPayable": "114206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3682793000", "totalShareholderEquity": "4870630000", "capitalLeaseObligations": "86564000", "otherCurrentLiabilities": "765185000", "totalCurrentLiabilities": "965955000", "otherNonCurrentLiabilities": "61030000", "totalNonCurrentLiabilities": "4561126000", "cashAndShortTermInvestments": "23277000", "commonStockSharesOutstanding": "124983000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "272677000", "profitLoss": "None", "dividendPayout": "24851000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1207000", "operatingCashflow": "610437000", "capitalExpenditures": "424607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1563254000", "cashflowFromInvestment": "-2160571000", "stockBasedCompensation": "4279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24851000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242821000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 860137000, "cost_of_revenue": 477283000, "gross_profit": 382854000, "research_and_development": null, "selling_general_admin": 28787000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 394167000, "depreciation_amortisation": 242821000, "ebitda": 636988000, "interest_expense": 36169000, "interest_income": null, "other_non_operating": null, "pretax_income": 357998000, "tax_provision": 85321000, "effective_tax_rate": null, "net_income": 248291000, "net_income_continuing_ops": 272677000, "net_income_to_common": 248291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23277000, "short_term_investments": -2336000, "net_receivables": 606137000, "inventory": 34119000, "other_current_assets": null, "total_current_assets": 847186000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9776105000, "total_assets": 10623291000, "short_term_debt": 86564000, "accounts_payable": 114206000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 965955000, "long_term_debt": 3596229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4561126000, "total_liabilities": 5527081000, "total_debt": 3682793000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2373732000, "total_equity": 4870630000, "shares_outstanding": 124983000, "operating_cash_flow": 610437000, "stock_based_compensation": 4279000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 424607000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2160571000, "dividends_paid": 24851000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1563254000, "free_cash_flow": 1035044000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "394167000", "ebitda": "636988000", "netIncome": "248291000", "grossProfit": "382854000", "depreciation": "None", "totalRevenue": "860137000", "costOfRevenue": "477283000", "interestIncome": "None", "incomeBeforeTax": "357998000", "interestExpense": "36169000", "operatingIncome": "392056000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "85321000", "reportedCurrency": "USD", "netInterestIncome": "-36169000", "nonInterestIncome": "None", "operatingExpenses": "-9202000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "477283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242821000", "sellingGeneralAndAdministrative": "28787000", "netIncomeFromContinuingOperations": "272677000" }, "balance": { "goodwill": "None", "inventory": "34119000", "commonStock": "1249000", "currentDebt": "None", "investments": "None", "totalAssets": "10623291000", "longTermDebt": "3596229000", "shortTermDebt": "86564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2373732000", "totalLiabilities": "5527081000", "otherCurrentAssets": "183653000", "totalCurrentAssets": "847186000", "currentLongTermDebt": "None", "longTermInvestments": "115000000", "shortTermInvestments": "-2336000", "currentNetReceivables": "606137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9776105000", "currentAccountsPayable": "114206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3682793000", "totalShareholderEquity": "4870630000", "capitalLeaseObligations": "86564000", "otherCurrentLiabilities": "765185000", "totalCurrentLiabilities": "965955000", "otherNonCurrentLiabilities": "61030000", "totalNonCurrentLiabilities": "4561126000", "cashAndShortTermInvestments": "23277000", "commonStockSharesOutstanding": "124983000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "272677000", "profitLoss": "None", "dividendPayout": "24851000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1207000", "operatingCashflow": "610437000", "capitalExpenditures": "424607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1563254000", "cashflowFromInvestment": "-2160571000", "stockBasedCompensation": "4279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24851000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242821000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 855195000, "cost_of_revenue": 454274000, "gross_profit": 400921000, "ebit": 361499000, "ebitda": 587433000, "pretax_income": 325513000, "tax_provision": 77986000, "net_income": 228769000, "net_income_to_common": 228769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15242000, "total_current_assets": 738440000, "total_assets": 8518391000, "short_term_debt": 4415000, "long_term_debt": 1981596000, "total_debt": 1986011000, "total_liabilities": 3662786001, "total_equity": 4631625999, "shares_outstanding": 124896000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 592927000, "capital_expenditure": 481582000, "free_cash_flow": 1074509000, "dividends_paid": 24889000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299612, "ticker_id": 2749, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "361499000", "ebitda": "587433000", "netIncome": "228769000", "grossProfit": "400921000", "depreciation": "None", "totalRevenue": "855195000", "costOfRevenue": "454274000", "interestIncome": "None", "incomeBeforeTax": "325513000", "interestExpense": "35986000", "operatingIncome": "363620000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "77986000", "reportedCurrency": "USD", "netInterestIncome": "-35986000", "nonInterestIncome": "None", "operatingExpenses": "37301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225934000", "sellingGeneralAndAdministrative": "27913000", "netIncomeFromContinuingOperations": "247527000" }, "balance": { "goodwill": "None", "inventory": "38046000", "commonStock": "1249000", "currentDebt": "None", "investments": "None", "totalAssets": "8518391000", "longTermDebt": "1981596000", "shortTermDebt": "4415000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2150292000", "totalLiabilities": "3662786001", "otherCurrentAssets": "186202000", "totalCurrentAssets": "738440000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "498950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7779951000", "currentAccountsPayable": "96241000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1989660000", "totalShareholderEquity": "4631625999", "capitalLeaseObligations": "72545000", "otherCurrentLiabilities": "755885000", "totalCurrentLiabilities": "856541000", "otherNonCurrentLiabilities": "56742000", "totalNonCurrentLiabilities": "2806245001", "cashAndShortTermInvestments": "15242000", "commonStockSharesOutstanding": "124896000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247527000", "profitLoss": "None", "dividendPayout": "24889000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5336000", "operatingCashflow": "592927000", "capitalExpenditures": "481582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26518000", "cashflowFromInvestment": "-576832000", "stockBasedCompensation": "2974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24889000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-925000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225934000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 855195000, "cost_of_revenue": 454274000, "gross_profit": 400921000, "research_and_development": null, "selling_general_admin": 27913000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 361499000, "depreciation_amortisation": 225934000, "ebitda": 587433000, "interest_expense": 35986000, "interest_income": null, "other_non_operating": null, "pretax_income": 325513000, "tax_provision": 77986000, "effective_tax_rate": null, "net_income": 228769000, "net_income_continuing_ops": 247527000, "net_income_to_common": 228769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15242000, "short_term_investments": null, "net_receivables": 498950000, "inventory": 38046000, "other_current_assets": null, "total_current_assets": 738440000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7779951000, "total_assets": 8518391000, "short_term_debt": 4415000, "accounts_payable": 96241000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 856541000, "long_term_debt": 1981596000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2806245001, "total_liabilities": 3662786001, "total_debt": 1986011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2150292000, "total_equity": 4631625999, "shares_outstanding": 124896000, "operating_cash_flow": 592927000, "stock_based_compensation": 2974000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 481582000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -576832000, "dividends_paid": 24889000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26518000, "free_cash_flow": 1074509000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "361499000", "ebitda": "587433000", "netIncome": "228769000", "grossProfit": "400921000", "depreciation": "None", "totalRevenue": "855195000", "costOfRevenue": "454274000", "interestIncome": "None", "incomeBeforeTax": "325513000", "interestExpense": "35986000", "operatingIncome": "363620000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "77986000", "reportedCurrency": "USD", "netInterestIncome": "-35986000", "nonInterestIncome": "None", "operatingExpenses": "37301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225934000", "sellingGeneralAndAdministrative": "27913000", "netIncomeFromContinuingOperations": "247527000" }, "balance": { "goodwill": "None", "inventory": "38046000", "commonStock": "1249000", "currentDebt": "None", "investments": "None", "totalAssets": "8518391000", "longTermDebt": "1981596000", "shortTermDebt": "4415000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2150292000", "totalLiabilities": "3662786001", "otherCurrentAssets": "186202000", "totalCurrentAssets": "738440000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "498950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7779951000", "currentAccountsPayable": "96241000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1989660000", "totalShareholderEquity": "4631625999", "capitalLeaseObligations": "72545000", "otherCurrentLiabilities": "755885000", "totalCurrentLiabilities": "856541000", "otherNonCurrentLiabilities": "56742000", "totalNonCurrentLiabilities": "2806245001", "cashAndShortTermInvestments": "15242000", "commonStockSharesOutstanding": "124896000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247527000", "profitLoss": "None", "dividendPayout": "24889000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5336000", "operatingCashflow": "592927000", "capitalExpenditures": "481582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26518000", "cashflowFromInvestment": "-576832000", "stockBasedCompensation": "2974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24889000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-925000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225934000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 785343000, "cost_of_revenue": 437814000, "gross_profit": 347529000, "ebit": 319530000, "ebitda": 531841000, "pretax_income": 279968000, "tax_provision": 66778000, "net_income": 193729000, "net_income_to_common": 193729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74326000, "total_current_assets": 754135000, "total_assets": 8227329000, "short_term_debt": 37725000, "long_term_debt": 1971567000, "total_debt": 2009292000, "total_liabilities": 3591167000, "total_equity": 4418250000, "shares_outstanding": 120253000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 468562000, "capital_expenditure": 544215000, "free_cash_flow": 1012777000, "dividends_paid": 23858000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299613, "ticker_id": 2749, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "319530000", "ebitda": "531841000", "netIncome": "193729000", "grossProfit": "347529000", "depreciation": "None", "totalRevenue": "785343000", "costOfRevenue": "437814000", "interestIncome": "None", "incomeBeforeTax": "279968000", "interestExpense": "39562000", "operatingIncome": "318953000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "66778000", "reportedCurrency": "USD", "netInterestIncome": "-39562000", "nonInterestIncome": "None", "operatingExpenses": "28576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "437814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212311000", "sellingGeneralAndAdministrative": "29653000", "netIncomeFromContinuingOperations": "213190000" }, "balance": { "goodwill": "None", "inventory": "39927000", "commonStock": "1248000", "currentDebt": "None", "investments": "None", "totalAssets": "8227329000", "longTermDebt": "1971567000", "shortTermDebt": "37725000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1946412000", "totalLiabilities": "3591167000", "otherCurrentAssets": "111409000", "totalCurrentAssets": "754135000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "528472999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7473193999", "currentAccountsPayable": "121823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1971567000", "totalShareholderEquity": "4418250000", "capitalLeaseObligations": "69034000", "otherCurrentLiabilities": "729518000", "totalCurrentLiabilities": "851341000", "otherNonCurrentLiabilities": "52216000", "totalNonCurrentLiabilities": "2739826000", "cashAndShortTermInvestments": "74326000", "commonStockSharesOutstanding": "120253000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "74326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "213190000", "profitLoss": "None", "dividendPayout": "23858000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2044000", "operatingCashflow": "468562000", "capitalExpenditures": "544215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42781000", "cashflowFromInvestment": "-543315000", "stockBasedCompensation": "2838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23858000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13515000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 785343000, "cost_of_revenue": 437814000, "gross_profit": 347529000, "research_and_development": null, "selling_general_admin": 29653000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 319530000, "depreciation_amortisation": 212311000, "ebitda": 531841000, "interest_expense": 39562000, "interest_income": null, "other_non_operating": null, "pretax_income": 279968000, "tax_provision": 66778000, "effective_tax_rate": null, "net_income": 193729000, "net_income_continuing_ops": 213190000, "net_income_to_common": 193729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74326000, "short_term_investments": null, "net_receivables": 528472999, "inventory": 39927000, "other_current_assets": null, "total_current_assets": 754135000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7473193999, "total_assets": 8227329000, "short_term_debt": 37725000, "accounts_payable": 121823000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 851341000, "long_term_debt": 1971567000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2739826000, "total_liabilities": 3591167000, "total_debt": 2009292000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1946412000, "total_equity": 4418250000, "shares_outstanding": 120253000, "operating_cash_flow": 468562000, "stock_based_compensation": 2838000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 544215000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -543315000, "dividends_paid": 23858000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42781000, "free_cash_flow": 1012777000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "319530000", "ebitda": "531841000", "netIncome": "193729000", "grossProfit": "347529000", "depreciation": "None", "totalRevenue": "785343000", "costOfRevenue": "437814000", "interestIncome": "None", "incomeBeforeTax": "279968000", "interestExpense": "39562000", "operatingIncome": "318953000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "66778000", "reportedCurrency": "USD", "netInterestIncome": "-39562000", "nonInterestIncome": "None", "operatingExpenses": "28576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "437814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212311000", "sellingGeneralAndAdministrative": "29653000", "netIncomeFromContinuingOperations": "213190000" }, "balance": { "goodwill": "None", "inventory": "39927000", "commonStock": "1248000", "currentDebt": "None", "investments": "None", "totalAssets": "8227329000", "longTermDebt": "1971567000", "shortTermDebt": "37725000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1946412000", "totalLiabilities": "3591167000", "otherCurrentAssets": "111409000", "totalCurrentAssets": "754135000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "528472999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7473193999", "currentAccountsPayable": "121823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1971567000", "totalShareholderEquity": "4418250000", "capitalLeaseObligations": "69034000", "otherCurrentLiabilities": "729518000", "totalCurrentLiabilities": "851341000", "otherNonCurrentLiabilities": "52216000", "totalNonCurrentLiabilities": "2739826000", "cashAndShortTermInvestments": "74326000", "commonStockSharesOutstanding": "120253000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "74326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "213190000", "profitLoss": "None", "dividendPayout": "23858000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2044000", "operatingCashflow": "468562000", "capitalExpenditures": "544215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42781000", "cashflowFromInvestment": "-543315000", "stockBasedCompensation": "2838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23858000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13515000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212311000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 832270000, "cost_of_revenue": 439793000, "gross_profit": 392477000, "ebit": 369107000, "ebitda": 589162000, "pretax_income": 333400000, "tax_provision": 57459000, "net_income": 254539000, "net_income_to_common": 254539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106298000, "total_current_assets": 715872000, "total_assets": 7764942000, "short_term_debt": 38200000, "long_term_debt": 2206627000, "total_debt": 2244827000, "total_liabilities": 3637254000, "total_equity": 3910862000, "shares_outstanding": 119971000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 618347000, "capital_expenditure": 495183000, "free_cash_flow": 1113530000, "dividends_paid": 23710000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299614, "ticker_id": 2749, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "369107000", "ebitda": "589162000", "netIncome": "254539000", "grossProfit": "392477000", "depreciation": "None", "totalRevenue": "832270000", "costOfRevenue": "439793000", "interestIncome": "None", "incomeBeforeTax": "333400000", "interestExpense": "35707000", "operatingIncome": "365611000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "57459000", "reportedCurrency": "USD", "netInterestIncome": "-35707000", "nonInterestIncome": "None", "operatingExpenses": "26866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "439793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220055000", "sellingGeneralAndAdministrative": "29494000", "netIncomeFromContinuingOperations": "275941000" }, "balance": { "goodwill": "None", "inventory": "41808000", "commonStock": "1194000", "currentDebt": "None", "investments": "None", "totalAssets": "7764942000", "longTermDebt": "2206627000", "shortTermDebt": "38200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1776541000", "totalLiabilities": "3637254000", "otherCurrentAssets": "94812000", "totalCurrentAssets": "715872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "472954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7049070000", "currentAccountsPayable": "68185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2255627000", "totalShareholderEquity": "3910862000", "capitalLeaseObligations": "62005000", "otherCurrentLiabilities": "578890000", "totalCurrentLiabilities": "685275000", "otherNonCurrentLiabilities": "38482000", "totalNonCurrentLiabilities": "2951979000", "cashAndShortTermInvestments": "106298000", "commonStockSharesOutstanding": "119971000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "106298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "275941000", "profitLoss": "None", "dividendPayout": "23710000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7189000", "operatingCashflow": "618347000", "capitalExpenditures": "495183000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25355000", "cashflowFromInvestment": "-548868000", "stockBasedCompensation": "2884000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23710000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221289000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 832270000, "cost_of_revenue": 439793000, "gross_profit": 392477000, "research_and_development": null, "selling_general_admin": 29494000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 369107000, "depreciation_amortisation": 220055000, "ebitda": 589162000, "interest_expense": 35707000, "interest_income": null, "other_non_operating": null, "pretax_income": 333400000, "tax_provision": 57459000, "effective_tax_rate": null, "net_income": 254539000, "net_income_continuing_ops": 275941000, "net_income_to_common": 254539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106298000, "short_term_investments": null, "net_receivables": 472954000, "inventory": 41808000, "other_current_assets": null, "total_current_assets": 715872000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7049070000, "total_assets": 7764942000, "short_term_debt": 38200000, "accounts_payable": 68185000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 685275000, "long_term_debt": 2206627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2951979000, "total_liabilities": 3637254000, "total_debt": 2244827000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1776541000, "total_equity": 3910862000, "shares_outstanding": 119971000, "operating_cash_flow": 618347000, "stock_based_compensation": 2884000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 495183000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -548868000, "dividends_paid": 23710000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25355000, "free_cash_flow": 1113530000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "369107000", "ebitda": "589162000", "netIncome": "254539000", "grossProfit": "392477000", "depreciation": "None", "totalRevenue": "832270000", "costOfRevenue": "439793000", "interestIncome": "None", "incomeBeforeTax": "333400000", "interestExpense": "35707000", "operatingIncome": "365611000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "57459000", "reportedCurrency": "USD", "netInterestIncome": "-35707000", "nonInterestIncome": "None", "operatingExpenses": "26866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "439793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220055000", "sellingGeneralAndAdministrative": "29494000", "netIncomeFromContinuingOperations": "275941000" }, "balance": { "goodwill": "None", "inventory": "41808000", "commonStock": "1194000", "currentDebt": "None", "investments": "None", "totalAssets": "7764942000", "longTermDebt": "2206627000", "shortTermDebt": "38200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1776541000", "totalLiabilities": "3637254000", "otherCurrentAssets": "94812000", "totalCurrentAssets": "715872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "472954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7049070000", "currentAccountsPayable": "68185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2255627000", "totalShareholderEquity": "3910862000", "capitalLeaseObligations": "62005000", "otherCurrentLiabilities": "578890000", "totalCurrentLiabilities": "685275000", "otherNonCurrentLiabilities": "38482000", "totalNonCurrentLiabilities": "2951979000", "cashAndShortTermInvestments": "106298000", "commonStockSharesOutstanding": "119971000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "106298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "275941000", "profitLoss": "None", "dividendPayout": "23710000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7189000", "operatingCashflow": "618347000", "capitalExpenditures": "495183000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25355000", "cashflowFromInvestment": "-548868000", "stockBasedCompensation": "2884000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23710000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221289000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 771787000, "cost_of_revenue": 399335000, "gross_profit": 372452000, "ebit": 328396000, "ebitda": 521190000, "pretax_income": 292988000, "tax_provision": 14589000, "net_income": 263739000, "net_income_to_common": 263739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25935000, "total_current_assets": 711375000, "total_assets": 7439163000, "short_term_debt": 4357000, "long_term_debt": 2188673000, "total_debt": 2193030000, "total_liabilities": 3563865001, "total_equity": 3662723999, "shares_outstanding": 120081000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 460970000, "capital_expenditure": 423870000, "free_cash_flow": 884840000, "dividends_paid": 17780000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299616, "ticker_id": 2749, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "328396000", "ebitda": "521190000", "netIncome": "263739000", "grossProfit": "372452000", "depreciation": "None", "totalRevenue": "771787000", "costOfRevenue": "399335000", "interestIncome": "None", "incomeBeforeTax": "292988000", "interestExpense": "35408000", "operatingIncome": "340010000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "14589000", "reportedCurrency": "USD", "netInterestIncome": "-35408000", "nonInterestIncome": "None", "operatingExpenses": "32442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "399335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192794000", "sellingGeneralAndAdministrative": "31731000", "netIncomeFromContinuingOperations": "278399000" }, "balance": { "goodwill": "None", "inventory": "35468000", "commonStock": "1192000", "currentDebt": "None", "investments": "None", "totalAssets": "7439163000", "longTermDebt": "2188673000", "shortTermDebt": "4357000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1545712000", "totalLiabilities": "3563865001", "otherCurrentAssets": "172403000", "totalCurrentAssets": "711375000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "477569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6727788000", "currentAccountsPayable": "81439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6675938000", "shortLongTermDebtTotal": "2199984000", "totalShareholderEquity": "3662723999", "capitalLeaseObligations": "67832000", "otherCurrentLiabilities": "636531000", "totalCurrentLiabilities": "722327000", "otherNonCurrentLiabilities": "12712000", "totalNonCurrentLiabilities": "2841538001", "cashAndShortTermInvestments": "25935000", "commonStockSharesOutstanding": "120081000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "278399000", "profitLoss": "None", "dividendPayout": "17780000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2986000", "operatingCashflow": "460970000", "capitalExpenditures": "423870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41043000", "cashflowFromInvestment": "-423591000", "stockBasedCompensation": "4556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17780000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192794000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 771787000, "cost_of_revenue": 399335000, "gross_profit": 372452000, "research_and_development": null, "selling_general_admin": 31731000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 328396000, "depreciation_amortisation": 192794000, "ebitda": 521190000, "interest_expense": 35408000, "interest_income": null, "other_non_operating": null, "pretax_income": 292988000, "tax_provision": 14589000, "effective_tax_rate": null, "net_income": 263739000, "net_income_continuing_ops": 278399000, "net_income_to_common": 263739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25935000, "short_term_investments": null, "net_receivables": 477569000, "inventory": 35468000, "other_current_assets": null, "total_current_assets": 711375000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6727788000, "total_assets": 7439163000, "short_term_debt": 4357000, "accounts_payable": 81439000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 722327000, "long_term_debt": 2188673000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2841538001, "total_liabilities": 3563865001, "total_debt": 2193030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1545712000, "total_equity": 3662723999, "shares_outstanding": 120081000, "operating_cash_flow": 460970000, "stock_based_compensation": 4556000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 423870000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -423591000, "dividends_paid": 17780000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41043000, "free_cash_flow": 884840000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "328396000", "ebitda": "521190000", "netIncome": "263739000", "grossProfit": "372452000", "depreciation": "None", "totalRevenue": "771787000", "costOfRevenue": "399335000", "interestIncome": "None", "incomeBeforeTax": "292988000", "interestExpense": "35408000", "operatingIncome": "340010000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "14589000", "reportedCurrency": "USD", "netInterestIncome": "-35408000", "nonInterestIncome": "None", "operatingExpenses": "32442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "399335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192794000", "sellingGeneralAndAdministrative": "31731000", "netIncomeFromContinuingOperations": "278399000" }, "balance": { "goodwill": "None", "inventory": "35468000", "commonStock": "1192000", "currentDebt": "None", "investments": "None", "totalAssets": "7439163000", "longTermDebt": "2188673000", "shortTermDebt": "4357000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1545712000", "totalLiabilities": "3563865001", "otherCurrentAssets": "172403000", "totalCurrentAssets": "711375000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "477569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6727788000", "currentAccountsPayable": "81439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6675938000", "shortLongTermDebtTotal": "2199984000", "totalShareholderEquity": "3662723999", "capitalLeaseObligations": "67832000", "otherCurrentLiabilities": "636531000", "totalCurrentLiabilities": "722327000", "otherNonCurrentLiabilities": "12712000", "totalNonCurrentLiabilities": "2841538001", "cashAndShortTermInvestments": "25935000", "commonStockSharesOutstanding": "120081000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "278399000", "profitLoss": "None", "dividendPayout": "17780000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2986000", "operatingCashflow": "460970000", "capitalExpenditures": "423870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41043000", "cashflowFromInvestment": "-423591000", "stockBasedCompensation": "4556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17780000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192794000", "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": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "income_statement": { "revenue": 649890000, "cost_of_revenue": 358308000, "gross_profit": 291582000, "ebit": 268630000, "ebitda": 446144000, "pretax_income": 234401000, "tax_provision": 57306000, "net_income": 164666000, "net_income_to_common": 164666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22303000, "total_current_assets": 634403000, "total_assets": 7132338000, "short_term_debt": 11796000, "long_term_debt": 2202718000, "total_debt": 2214514000, "total_liabilities": 3514908000, "total_equity": 3402856000, "shares_outstanding": 119842000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 449011000, "capital_expenditure": 366840000, "free_cash_flow": 815851000, "dividends_paid": 17917000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 299617, "ticker_id": 2749, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:04.401073+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "268630000", "ebitda": "446144000", "netIncome": "164666000", "grossProfit": "291582000", "depreciation": "None", "totalRevenue": "649890000", "costOfRevenue": "358308000", "interestIncome": "None", "incomeBeforeTax": "234401000", "interestExpense": "34229000", "operatingIncome": "252268000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "57306000", "reportedCurrency": "USD", "netInterestIncome": "-34229000", "nonInterestIncome": "None", "operatingExpenses": "39314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16362000", "costofGoodsAndServicesSold": "358308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177514000", "sellingGeneralAndAdministrative": "26715000", "netIncomeFromContinuingOperations": "177095000" }, "balance": { "goodwill": "None", "inventory": "30848000", "commonStock": "1192000", "currentDebt": "None", "investments": "None", "totalAssets": "7132338000", "longTermDebt": "2202718000", "shortTermDebt": "11796000", "treasuryStock": "-5076000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1299753000", "totalLiabilities": "3514908000", "otherCurrentAssets": "76966000", "totalCurrentAssets": "634403000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "460751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6497936000", "currentAccountsPayable": "75275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6439246000", "shortLongTermDebtTotal": "2214514000", "totalShareholderEquity": "3402856000", "capitalLeaseObligations": "53623000", "otherCurrentLiabilities": "611697000", "totalCurrentLiabilities": "686972000", "otherNonCurrentLiabilities": "16557000", "totalNonCurrentLiabilities": "2827936000", "cashAndShortTermInvestments": "22303000", "commonStockSharesOutstanding": "119842000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22303000", "accumulatedDepreciationAmortizationPPE": "-4816115000" }, "cashflow": { "netIncome": "177095000", "profitLoss": "None", "dividendPayout": "17917000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2814000", "operatingCashflow": "449011000", "capitalExpenditures": "366840000", "changeInReceivables": "15501000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1008666000", "cashflowFromInvestment": "-1895267000", "stockBasedCompensation": "3931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17917000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-437590000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "24500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177514000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 649890000, "cost_of_revenue": 358308000, "gross_profit": 291582000, "research_and_development": null, "selling_general_admin": 26715000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 268630000, "depreciation_amortisation": 177514000, "ebitda": 446144000, "interest_expense": 34229000, "interest_income": null, "other_non_operating": null, "pretax_income": 234401000, "tax_provision": 57306000, "effective_tax_rate": null, "net_income": 164666000, "net_income_continuing_ops": 177095000, "net_income_to_common": 164666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22303000, "short_term_investments": null, "net_receivables": 460751000, "inventory": 30848000, "other_current_assets": null, "total_current_assets": 634403000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6497936000, "total_assets": 7132338000, "short_term_debt": 11796000, "accounts_payable": 75275000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 686972000, "long_term_debt": 2202718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2827936000, "total_liabilities": 3514908000, "total_debt": 2214514000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1299753000, "total_equity": 3402856000, "shares_outstanding": 119842000, "operating_cash_flow": 449011000, "stock_based_compensation": 3931000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 366840000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1895267000, "dividends_paid": 17917000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1008666000, "free_cash_flow": 815851000, "net_change_in_cash": -437590000 }, "raw_data": { "income": { "ebit": "268630000", "ebitda": "446144000", "netIncome": "164666000", "grossProfit": "291582000", "depreciation": "None", "totalRevenue": "649890000", "costOfRevenue": "358308000", "interestIncome": "None", "incomeBeforeTax": "234401000", "interestExpense": "34229000", "operatingIncome": "252268000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "57306000", "reportedCurrency": "USD", "netInterestIncome": "-34229000", "nonInterestIncome": "None", "operatingExpenses": "39314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16362000", "costofGoodsAndServicesSold": "358308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177514000", "sellingGeneralAndAdministrative": "26715000", "netIncomeFromContinuingOperations": "177095000" }, "balance": { "goodwill": "None", "inventory": "30848000", "commonStock": "1192000", "currentDebt": "None", "investments": "None", "totalAssets": "7132338000", "longTermDebt": "2202718000", "shortTermDebt": "11796000", "treasuryStock": "-5076000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1299753000", "totalLiabilities": "3514908000", "otherCurrentAssets": "76966000", "totalCurrentAssets": "634403000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "460751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6497936000", "currentAccountsPayable": "75275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6439246000", "shortLongTermDebtTotal": "2214514000", "totalShareholderEquity": "3402856000", "capitalLeaseObligations": "53623000", "otherCurrentLiabilities": "611697000", "totalCurrentLiabilities": "686972000", "otherNonCurrentLiabilities": "16557000", "totalNonCurrentLiabilities": "2827936000", "cashAndShortTermInvestments": "22303000", "commonStockSharesOutstanding": "119842000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22303000", "accumulatedDepreciationAmortizationPPE": "-4816115000" }, "cashflow": { "netIncome": "177095000", "profitLoss": "None", "dividendPayout": "17917000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2814000", "operatingCashflow": "449011000", "capitalExpenditures": "366840000", "changeInReceivables": "15501000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1008666000", "cashflowFromInvestment": "-1895267000", "stockBasedCompensation": "3931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17917000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-437590000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "24500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177514000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "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" } ], "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" ] } } }