{ "ticker": { "uuid": "8287724d-61a3-47f8-8fd8-74489f0e3764", "symbol": "RYN", "name": "Rayonier Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/8287724d-61a3-47f8-8fd8-74489f0e3764/", "api_url": "https://sharemaestro.com/factors/api/tickers/8287724d-61a3-47f8-8fd8-74489f0e3764/" }, "ticker_metadata": { "id": 3481, "uuid": "8287724d-61a3-47f8-8fd8-74489f0e3764", "symbol": "RYN", "name": "Rayonier Inc", "asset_type": "equity", "market_cap": 6317765000, "stock_exchange_id": 3, "industry": "Reit - Specialty", "sector": "Real Estate", "description": "Rayonier is a leading timber real estate investment trust with assets located in some of the most productive softwood producing regions in the United States and New Zealand.", "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": "8287724d-61a3-47f8-8fd8-74489f0e3764", "symbol": "RYN", "name": "Rayonier Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/8287724d-61a3-47f8-8fd8-74489f0e3764/", "api_url": "https://sharemaestro.com/factors/api/tickers/8287724d-61a3-47f8-8fd8-74489f0e3764/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.4, "value": 0.71, "quality": 0.14, "momentum": 0.2, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 20.97, "market_cap": 3400713665.46, "pe_ratio": 7.3072, "earnings_yield": 0.1369, "ebitda_to_ev": 0.0431, "shareholder_yield": 0.0972, "roe": 0.0873, "piotroski_f_score": 5, "momentum_12_1": -0.0739, "volatility_252d": 0.2661 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:22.373429+00:00", "batch_id": "" }, "size": { "price_close": 20.97, "market_cap": 3400713665.46, "market_cap_usd": 3400713665.46, "enterprise_value": 4784749665.46, "shares_outstanding": 162170418, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 7.3072, "pb_ratio": 0.6381, "ptbv_ratio": 0.6385, "ps_ratio": 5.0131, "pcf_ratio": 12.9037, "pfcf_ratio": 10.5627, "ev_ebitda": 23.2207, "ev_ebit": 71.6098, "ev_sales": 7.0533, "ev_fcf": 14.8616, "earnings_yield": 0.1369, "fcf_yield": 0.0673, "price_to_sales": 5.0131, "price_to_book": 0.6381, "price_to_cashflow": 12.9037, "ebitda_to_ev": 0.0431, "sales_yield": 0.1418 }, "yield": { "dividend_yield": 0.0972, "buyback_yield": 0, "shareholder_yield": 0.0972, "debt_paydown_yield": null, "total_yield": 0.0972 }, "quality": { "gross_margin": 0.1566, "operating_margin": 0.0985, "net_margin": 0.686, "ebitda_margin": 0.3038, "fcf_margin": 0.4746, "roe": 0.0873, "roa": 0.0601, "roic": 0.0075, "roc_greenblatt": null, "asset_turnover": 0.0876, "cash_conversion": 0.6918, "accruals_ratio": 0.0261, "sbc_to_revenue": 0.0356, "piotroski_f_score": 5, "altman_z_score": 1.0844, "earnings_stability_5y": 1.6228, "revenue_stability_5y": 0.2858, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0137, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.4459, "net_debt_to_ebitda": 6.7168, "debt_to_assets": 0.2667, "interest_coverage": 1.7204, "current_ratio": 3.4934, "quick_ratio": 2.956, "net_debt": 1384036000, "local_beta": 0.001, "volatility_252d": 0.2661, "volatility_60d": 0.5694, "max_drawdown_12m": -0.2457, "risk_adjusted_momentum": -0.2778 }, "growth": { "revenue_growth_1y": -0.3855, "revenue_growth_3y_cagr": -0.1892, "revenue_growth_5y_cagr": -0.1082, "eps_growth_1y": 0.3132, "eps_growth_3y_cagr": 0.6424, "eps_growth_5y_cagr": 0.6649, "fcf_growth_1y": -0.018, "book_value_growth_1y": 0.1969, "revenue_growth": -0.3855, "earnings_growth": 0.3132 }, "momentum": { "price_return_1m": 0.0269, "price_return_3m": -0.0145, "price_return_6m": -0.0006, "price_return_9m": -0.1757, "price_return_12m": -0.049, "price_return_12m_ex1m": -0.0739, "momentum_6m": -0.0006, "momentum_12m": -0.049, "momentum_12_1": -0.0739, "distance_from_52w_high": -0.1888, "distance_from_52w_low": 0.0754, "relative_strength": -0.1489 }, "raw_ttm": { "revenue_ttm": 678369000, "gross_profit_ttm": 106200000, "ebit_ttm": 66817000, "ebitda_ttm": 206055000, "net_income_ttm": 465395000, "eps_diluted_ttm": 2.8698, "operating_cash_flow_ttm": 263545000, "capital_expenditure_ttm": 58409000, "fcf_ttm": 321954000, "dividends_paid_ttm": 330560000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38839000, "cash_and_equivalents": 681660000, "total_current_assets": 735860000, "total_current_liabilities": 210645000, "net_ppe": null, "total_assets": 7745428000, "total_debt": 2065696000, "total_equity": 5329356000, "net_working_capital": 54200000, "book_value_per_share": 32.8627, "retained_earnings": 156185000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5326100000, "tangible_book_per_share": 32.8426 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 12, "rank_pb": 10, "rank_ptbv": 8, "rank_ps": 79, "rank_pcf": 57, "rank_ev_ebitda": 81, "rank_ev_ebit": 95, "rank_earnings_yield": 12, "rank_fcf_yield": 57, "rank_dividend_yield": 7, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 49, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 88, "rank_fcf_margin": 16, "rank_piotroski": 62, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 32, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 66 }, "composites": { "value_composite": 29, "quality_composite": 86, "momentum_composite": 80, "growth_composite": 27, "yield_composite": 5, "svqf_composite": 6, "vc1_composite": 32, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 60, "quality_value_composite": 0.3153, "os_score": 0.4, "value_percentile": 0.71, "quality_percentile": 0.14, "momentum_percentile": 0.2, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 30, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4829, "ticker_id": 3481, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:22.373429+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.97, "market_cap": 3400713665.46, "market_cap_usd": 3400713665.46, "enterprise_value": 4784749665.46, "shares_outstanding": 162170418, "fx_rate_to_usd": null, "pe_ratio": 7.30715557, "pb_ratio": 0.63810968, "ptbv_ratio": 0.63849978, "ps_ratio": 5.01307351, "pcf_ratio": 12.90373054, "pfcf_ratio": 10.56273153, "ev_ebitda": 23.22074041, "ev_ebit": 71.60976496, "ev_sales": 7.05331415, "ev_fcf": 14.8615941, "earnings_yield": 0.13685216, "fcf_yield": 0.06728753, "dividend_yield": 0.09720313, "buyback_yield": 0, "shareholder_yield": 0.09720313, "debt_paydown_yield": null, "total_yield": 0.09720313, "gross_margin": 0.15655197, "operating_margin": 0.09849654, "net_margin": 0.68604992, "ebitda_margin": 0.30375061, "fcf_margin": 0.47460011, "roe": 0.08732669, "roa": 0.06008641, "roic": 0.00746459, "roc_greenblatt": null, "asset_turnover": 0.08758315, "cash_conversion": 0.69178655, "accruals_ratio": 0.02606054, "sbc_to_revenue": 0.03557946, "debt_to_equity": 0.44585669, "net_debt_to_ebitda": 6.71682803, "debt_to_assets": 0.26669875, "interest_coverage": 1.7203584, "current_ratio": 3.49336562, "quick_ratio": 2.95596857, "net_debt": 1384036000, "revenue_growth_1y": -0.38545238, "revenue_growth_3y_cagr": -0.18922845, "revenue_growth_5y_cagr": -0.10824705, "eps_growth_1y": 0.31322836, "eps_growth_3y_cagr": 0.64241472, "eps_growth_5y_cagr": 0.6649133, "fcf_growth_1y": -0.01801678, "book_value_growth_1y": 0.19685912, "piotroski_f_score": 5, "altman_z_score": 1.08437285, "earnings_stability_5y": 1.62283, "revenue_stability_5y": 0.285831, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02693438, "price_return_3m": -0.01449357, "price_return_6m": -0.00059573, "price_return_9m": -0.17572699, "price_return_12m": -0.04896234, "price_return_12m_ex1m": -0.0739061, "distance_from_52w_high": -0.18884419, "distance_from_52w_low": 0.07538462, "relative_strength": -0.14892592, "local_beta": 0.001, "volatility_252d": 0.266059, "volatility_60d": 0.569375, "max_drawdown_12m": -0.24570633, "revenue_ttm": 678369000, "gross_profit_ttm": 106200000, "ebit_ttm": 66817000, "ebitda_ttm": 206055000, "net_income_ttm": 465395000, "eps_diluted_ttm": 2.86978973, "operating_cash_flow_ttm": 263545000, "capital_expenditure_ttm": 58409000, "fcf_ttm": 321954000, "dividends_paid_ttm": 330560000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38839000, "cash_and_equivalents": 681660000, "total_current_assets": 735860000, "total_current_liabilities": 210645000, "net_ppe": null, "total_assets": 7745428000, "total_debt": 2065696000, "total_equity": 5329356000, "net_working_capital": 54200000, "book_value_per_share": 32.86268893, "retained_earnings": 156185000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5326100000, "tangible_book_per_share": 32.84261128, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 12, "rank_pb": 10, "rank_ptbv": 8, "rank_ps": 79, "rank_pcf": 57, "rank_ev_ebitda": 81, "rank_ev_ebit": 95, "rank_earnings_yield": 12, "rank_fcf_yield": 57, "rank_dividend_yield": 7, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 49, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 88, "rank_fcf_margin": 16, "rank_piotroski": 62, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 32, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 66, "value_composite": 29, "quality_composite": 86, "momentum_composite": 80, "growth_composite": 27, "yield_composite": 5, "svqf_composite": 6, "vc1_composite": 32, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 30, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 20.97, "os": 0.4, "value": 0.71, "quality": 0.14, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 7.3072, "earnings_yield": 0.1369, "shareholder_yield": 0.0972, "roe": 0.0873, "momentum_12_1": -0.0739, "complete_fields": { "id": 4829, "ticker_id": 3481, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:22.373429+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.97, "market_cap": 3400713665.46, "market_cap_usd": 3400713665.46, "enterprise_value": 4784749665.46, "shares_outstanding": 162170418, "fx_rate_to_usd": null, "pe_ratio": 7.30715557, "pb_ratio": 0.63810968, "ptbv_ratio": 0.63849978, "ps_ratio": 5.01307351, "pcf_ratio": 12.90373054, "pfcf_ratio": 10.56273153, "ev_ebitda": 23.22074041, "ev_ebit": 71.60976496, "ev_sales": 7.05331415, "ev_fcf": 14.8615941, "earnings_yield": 0.13685216, "fcf_yield": 0.06728753, "dividend_yield": 0.09720313, "buyback_yield": 0, "shareholder_yield": 0.09720313, "debt_paydown_yield": null, "total_yield": 0.09720313, "gross_margin": 0.15655197, "operating_margin": 0.09849654, "net_margin": 0.68604992, "ebitda_margin": 0.30375061, "fcf_margin": 0.47460011, "roe": 0.08732669, "roa": 0.06008641, "roic": 0.00746459, "roc_greenblatt": null, "asset_turnover": 0.08758315, "cash_conversion": 0.69178655, "accruals_ratio": 0.02606054, "sbc_to_revenue": 0.03557946, "debt_to_equity": 0.44585669, "net_debt_to_ebitda": 6.71682803, "debt_to_assets": 0.26669875, "interest_coverage": 1.7203584, "current_ratio": 3.49336562, "quick_ratio": 2.95596857, "net_debt": 1384036000, "revenue_growth_1y": -0.38545238, "revenue_growth_3y_cagr": -0.18922845, "revenue_growth_5y_cagr": -0.10824705, "eps_growth_1y": 0.31322836, "eps_growth_3y_cagr": 0.64241472, "eps_growth_5y_cagr": 0.6649133, "fcf_growth_1y": -0.01801678, "book_value_growth_1y": 0.19685912, "piotroski_f_score": 5, "altman_z_score": 1.08437285, "earnings_stability_5y": 1.62283, "revenue_stability_5y": 0.285831, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02693438, "price_return_3m": -0.01449357, "price_return_6m": -0.00059573, "price_return_9m": -0.17572699, "price_return_12m": -0.04896234, "price_return_12m_ex1m": -0.0739061, "distance_from_52w_high": -0.18884419, "distance_from_52w_low": 0.07538462, "relative_strength": -0.14892592, "local_beta": 0.001, "volatility_252d": 0.266059, "volatility_60d": 0.569375, "max_drawdown_12m": -0.24570633, "revenue_ttm": 678369000, "gross_profit_ttm": 106200000, "ebit_ttm": 66817000, "ebitda_ttm": 206055000, "net_income_ttm": 465395000, "eps_diluted_ttm": 2.86978973, "operating_cash_flow_ttm": 263545000, "capital_expenditure_ttm": 58409000, "fcf_ttm": 321954000, "dividends_paid_ttm": 330560000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38839000, "cash_and_equivalents": 681660000, "total_current_assets": 735860000, "total_current_liabilities": 210645000, "net_ppe": null, "total_assets": 7745428000, "total_debt": 2065696000, "total_equity": 5329356000, "net_working_capital": 54200000, "book_value_per_share": 32.86268893, "retained_earnings": 156185000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5326100000, "tangible_book_per_share": 32.84261128, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 12, "rank_pb": 10, "rank_ptbv": 8, "rank_ps": 79, "rank_pcf": 57, "rank_ev_ebitda": 81, "rank_ev_ebit": 95, "rank_earnings_yield": 12, "rank_fcf_yield": 57, "rank_dividend_yield": 7, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 49, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 88, "rank_fcf_margin": 16, "rank_piotroski": 62, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 32, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 66, "value_composite": 29, "quality_composite": 86, "momentum_composite": 80, "growth_composite": 27, "yield_composite": 5, "svqf_composite": 6, "vc1_composite": 32, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 30, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 484500000, "cost_of_revenue": 327200000, "gross_profit": 157300000, "ebit": 100900000, "ebitda": 216500000, "pretax_income": 74600000, "tax_provision": 500000, "net_income": 474400000, "net_income_to_common": 474400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 842900000, "total_current_assets": 842900000, "total_assets": 3404700000, "short_term_debt": 200000000, "long_term_debt": 845300000, "total_debt": 1045300000, "total_liabilities": 1154500000, "total_equity": 2209700000, "shares_outstanding": 158709766, "goodwill_and_intangibles": 3256000 }, "cash_flow": { "operating_cash_flow": 256700000, "capital_expenditure": 50000000, "free_cash_flow": 306700000, "dividends_paid": 292100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325138, "ticker_id": 3481, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100900000", "ebitda": "216500000", "netIncome": "474400000", "grossProfit": "157300000", "depreciation": "None", "totalRevenue": "484500000", "costOfRevenue": "327200000", "interestIncome": "2000000", "incomeBeforeTax": "74600000", "interestExpense": "26300000", "operatingIncome": "83300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-2057000", "nonInterestIncome": "None", "operatingExpenses": "74000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "327200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115600000", "sellingGeneralAndAdministrative": "66700000", "netIncomeFromContinuingOperations": "74067000" }, "balance": { "goodwill": "None", "inventory": "6834000", "commonStock": "1904300000", "currentDebt": "None", "investments": "None", "totalAssets": "3404700000", "longTermDebt": "845300000", "shortTermDebt": "200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3256000", "reportedCurrency": "USD", "retainedEarnings": "280900000", "totalLiabilities": "1154500000", "otherCurrentAssets": "40800000", "totalCurrentAssets": "842900000", "currentLongTermDebt": "199982000", "longTermInvestments": "8818000", "shortTermInvestments": "None", "currentNetReceivables": "9101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2561800000", "currentAccountsPayable": "12775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2334300000", "shortLongTermDebtTotal": "1072700000", "totalShareholderEquity": "2209700000", "capitalLeaseObligations": "13669000", "otherCurrentLiabilities": "71300000", "totalCurrentLiabilities": "271300000", "otherNonCurrentLiabilities": "14570000", "totalNonCurrentLiabilities": "883200000", "cashAndShortTermInvestments": "842900000", "commonStockSharesOutstanding": "158709766", "intangibleAssetsExcludingGoodwill": "3256000", "cashAndCashEquivalentsAtCarryingValue": "842900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "480400000", "profitLoss": "None", "dividendPayout": "292100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "235000", "operatingCashflow": "256700000", "capitalExpenditures": "50000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-372900000", "cashflowFromInvestment": "615100000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "292100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 484500000, "cost_of_revenue": 327200000, "gross_profit": 157300000, "research_and_development": null, "selling_general_admin": 66700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100900000, "depreciation_amortisation": 115600000, "ebitda": 216500000, "interest_expense": 26300000, "interest_income": null, "other_non_operating": null, "pretax_income": 74600000, "tax_provision": 500000, "effective_tax_rate": null, "net_income": 474400000, "net_income_continuing_ops": 74067000, "net_income_to_common": 474400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 842900000, "short_term_investments": null, "net_receivables": 9101000, "inventory": 6834000, "other_current_assets": null, "total_current_assets": 842900000, "net_ppe": null, "goodwill": null, "intangible_assets": 3256000, "goodwill_and_intangibles": 3256000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2561800000, "total_assets": 3404700000, "short_term_debt": 200000000, "accounts_payable": 12775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271300000, "long_term_debt": 845300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 883200000, "total_liabilities": 1154500000, "total_debt": 1045300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 280900000, "total_equity": 2209700000, "shares_outstanding": 158709766, "operating_cash_flow": 256700000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 615100000, "dividends_paid": 292100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -372900000, "free_cash_flow": 306700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100900000", "ebitda": "216500000", "netIncome": "474400000", "grossProfit": "157300000", "depreciation": "None", "totalRevenue": "484500000", "costOfRevenue": "327200000", "interestIncome": "2000000", "incomeBeforeTax": "74600000", "interestExpense": "26300000", "operatingIncome": "83300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-2057000", "nonInterestIncome": "None", "operatingExpenses": "74000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "327200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115600000", "sellingGeneralAndAdministrative": "66700000", "netIncomeFromContinuingOperations": "74067000" }, "balance": { "goodwill": "None", "inventory": "6834000", "commonStock": "1904300000", "currentDebt": "None", "investments": "None", "totalAssets": "3404700000", "longTermDebt": "845300000", "shortTermDebt": "200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3256000", "reportedCurrency": "USD", "retainedEarnings": "280900000", "totalLiabilities": "1154500000", "otherCurrentAssets": "40800000", "totalCurrentAssets": "842900000", "currentLongTermDebt": "199982000", "longTermInvestments": "8818000", "shortTermInvestments": "None", "currentNetReceivables": "9101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2561800000", "currentAccountsPayable": "12775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2334300000", "shortLongTermDebtTotal": "1072700000", "totalShareholderEquity": "2209700000", "capitalLeaseObligations": "13669000", "otherCurrentLiabilities": "71300000", "totalCurrentLiabilities": "271300000", "otherNonCurrentLiabilities": "14570000", "totalNonCurrentLiabilities": "883200000", "cashAndShortTermInvestments": "842900000", "commonStockSharesOutstanding": "158709766", "intangibleAssetsExcludingGoodwill": "3256000", "cashAndCashEquivalentsAtCarryingValue": "842900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "480400000", "profitLoss": "None", "dividendPayout": "292100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "235000", "operatingCashflow": "256700000", "capitalExpenditures": "50000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-372900000", "cashflowFromInvestment": "615100000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "292100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 1262997000, "cost_of_revenue": 784833000, "gross_profit": 478164000, "ebit": 412949000, "ebitda": 553198000, "pretax_income": 376033000, "tax_provision": 7050000, "net_income": 359147000, "net_income_to_common": 359147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 323158000, "total_current_assets": 436893000, "total_assets": 3474419000, "short_term_debt": 19442000, "long_term_debt": 1089770000, "total_debt": 1109212000, "total_liabilities": 1642043000, "total_equity": 1769312000, "shares_outstanding": 152096000, "goodwill_and_intangibles": 11836000 }, "cash_flow": { "operating_cash_flow": 261592000, "capital_expenditure": 102533000, "free_cash_flow": 364125000, "dividends_paid": 200566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325143, "ticker_id": 3481, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "412949000", "ebitda": "553198000", "netIncome": "359147000", "grossProfit": "478164000", "depreciation": "None", "totalRevenue": "1262997000", "costOfRevenue": "784833000", "interestIncome": "10483000", "incomeBeforeTax": "376033000", "interestExpense": "36916000", "operatingIncome": "402466000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7050000", "reportedCurrency": "USD", "netInterestIncome": "-26433000", "nonInterestIncome": "None", "operatingExpenses": "75698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "784833000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140249000", "sellingGeneralAndAdministrative": "74421000", "netIncomeFromContinuingOperations": "368983000" }, "balance": { "goodwill": "6970000", "inventory": "32341000", "commonStock": "1522487000", "currentDebt": "None", "investments": "None", "totalAssets": "3474419000", "longTermDebt": "1089770000", "shortTermDebt": "19442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4866000", "reportedCurrency": "USD", "retainedEarnings": "257254000", "totalLiabilities": "1642043000", "otherCurrentAssets": "41186000", "totalCurrentAssets": "436893000", "currentLongTermDebt": "19442000", "longTermInvestments": "15592000", "shortTermInvestments": "None", "currentNetReceivables": "40208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3037526000", "currentAccountsPayable": "26059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2825114000", "shortLongTermDebtTotal": "1185509000", "totalShareholderEquity": "1769312000", "capitalLeaseObligations": "76297000", "otherCurrentLiabilities": "318069000", "totalCurrentLiabilities": "388710000", "otherNonCurrentLiabilities": "75220000", "totalNonCurrentLiabilities": "1253333000", "cashAndShortTermInvestments": "323158000", "commonStockSharesOutstanding": "152096000", "intangibleAssetsExcludingGoodwill": "4866000", "cashAndCashEquivalentsAtCarryingValue": "323158000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "368983000", "profitLoss": "None", "dividendPayout": "200566000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2006000", "operatingCashflow": "261592000", "capitalExpenditures": "102533000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-479360000", "cashflowFromInvestment": "354013000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18866000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1262997000, "cost_of_revenue": 784833000, "gross_profit": 478164000, "research_and_development": null, "selling_general_admin": 74421000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 412949000, "depreciation_amortisation": 140249000, "ebitda": 553198000, "interest_expense": 36916000, "interest_income": null, "other_non_operating": null, "pretax_income": 376033000, "tax_provision": 7050000, "effective_tax_rate": null, "net_income": 359147000, "net_income_continuing_ops": 368983000, "net_income_to_common": 359147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 323158000, "short_term_investments": null, "net_receivables": 40208000, "inventory": 32341000, "other_current_assets": null, "total_current_assets": 436893000, "net_ppe": null, "goodwill": 6970000, "intangible_assets": 4866000, "goodwill_and_intangibles": 11836000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3037526000, "total_assets": 3474419000, "short_term_debt": 19442000, "accounts_payable": 26059000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388710000, "long_term_debt": 1089770000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1253333000, "total_liabilities": 1642043000, "total_debt": 1109212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 257254000, "total_equity": 1769312000, "shares_outstanding": 152096000, "operating_cash_flow": 261592000, "stock_based_compensation": 14200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102533000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 354013000, "dividends_paid": 200566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -479360000, "free_cash_flow": 364125000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "412949000", "ebitda": "553198000", "netIncome": "359147000", "grossProfit": "478164000", "depreciation": "None", "totalRevenue": "1262997000", "costOfRevenue": "784833000", "interestIncome": "10483000", "incomeBeforeTax": "376033000", "interestExpense": "36916000", "operatingIncome": "402466000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7050000", "reportedCurrency": "USD", "netInterestIncome": "-26433000", "nonInterestIncome": "None", "operatingExpenses": "75698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "784833000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140249000", "sellingGeneralAndAdministrative": "74421000", "netIncomeFromContinuingOperations": "368983000" }, "balance": { "goodwill": "6970000", "inventory": "32341000", "commonStock": "1522487000", "currentDebt": "None", "investments": "None", "totalAssets": "3474419000", "longTermDebt": "1089770000", "shortTermDebt": "19442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4866000", "reportedCurrency": "USD", "retainedEarnings": "257254000", "totalLiabilities": "1642043000", "otherCurrentAssets": "41186000", "totalCurrentAssets": "436893000", "currentLongTermDebt": "19442000", "longTermInvestments": "15592000", "shortTermInvestments": "None", "currentNetReceivables": "40208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3037526000", "currentAccountsPayable": "26059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2825114000", "shortLongTermDebtTotal": "1185509000", "totalShareholderEquity": "1769312000", "capitalLeaseObligations": "76297000", "otherCurrentLiabilities": "318069000", "totalCurrentLiabilities": "388710000", "otherNonCurrentLiabilities": "75220000", "totalNonCurrentLiabilities": "1253333000", "cashAndShortTermInvestments": "323158000", "commonStockSharesOutstanding": "152096000", "intangibleAssetsExcludingGoodwill": "4866000", "cashAndCashEquivalentsAtCarryingValue": "323158000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "368983000", "profitLoss": "None", "dividendPayout": "200566000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2006000", "operatingCashflow": "261592000", "capitalExpenditures": "102533000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-479360000", "cashflowFromInvestment": "354013000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18866000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 1056933000, "cost_of_revenue": 762570000, "gross_profit": 294363000, "ebit": 231959000, "ebitda": 390190000, "pretax_income": 183617000, "tax_provision": 5122000, "net_income": 173493000, "net_income_to_common": 173493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207696000, "total_current_assets": 316958000, "total_assets": 3647585000, "short_term_debt": 64295000, "long_term_debt": 1365773000, "total_debt": 1430068000, "total_liabilities": 1688332000, "total_equity": 1860536000, "shares_outstanding": 151067000, "goodwill_and_intangibles": 13249000 }, "cash_flow": { "operating_cash_flow": 298375000, "capital_expenditure": 95509000, "free_cash_flow": 393884000, "dividends_paid": 169990000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325148, "ticker_id": 3481, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231959000", "ebitda": "390190000", "netIncome": "173493000", "grossProfit": "294363000", "depreciation": "None", "totalRevenue": "1056933000", "costOfRevenue": "762570000", "interestIncome": "23300000", "incomeBeforeTax": "183617000", "interestExpense": "48300000", "operatingIncome": "211284000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5122000", "reportedCurrency": "USD", "netInterestIncome": "-23186000", "nonInterestIncome": "None", "operatingExpenses": "83079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "762570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158231000", "sellingGeneralAndAdministrative": "70345000", "netIncomeFromContinuingOperations": "83918000" }, "balance": { "goodwill": "7822000", "inventory": "31017000", "commonStock": "1497641000", "currentDebt": "None", "investments": "None", "totalAssets": "3647585000", "longTermDebt": "1365773000", "shortTermDebt": "64295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5427000", "reportedCurrency": "USD", "retainedEarnings": "338244000", "totalLiabilities": "1688332000", "otherCurrentAssets": "38076000", "totalCurrentAssets": "316958000", "currentLongTermDebt": "None", "longTermInvestments": "5947000", "shortTermInvestments": "-44826000", "currentNetReceivables": "40169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3330627000", "currentAccountsPayable": "26561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3126799000", "shortLongTermDebtTotal": "1453457000", "totalShareholderEquity": "1860536000", "capitalLeaseObligations": "87684000", "otherCurrentLiabilities": "90310000", "totalCurrentLiabilities": "140277000", "otherNonCurrentLiabilities": "81863000", "totalNonCurrentLiabilities": "1548055000", "cashAndShortTermInvestments": "207696000", "commonStockSharesOutstanding": "151067000", "intangibleAssetsExcludingGoodwill": "5427000", "cashAndCashEquivalentsAtCarryingValue": "207696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173493000", "profitLoss": "None", "dividendPayout": "169990000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "513000", "operatingCashflow": "298375000", "capitalExpenditures": "95509000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-328874000", "cashflowFromInvestment": "124087000", "stockBasedCompensation": "13696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169990000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4298000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1056933000, "cost_of_revenue": 762570000, "gross_profit": 294363000, "research_and_development": 0.17, "selling_general_admin": 70345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231959000, "depreciation_amortisation": 158231000, "ebitda": 390190000, "interest_expense": 48300000, "interest_income": null, "other_non_operating": null, "pretax_income": 183617000, "tax_provision": 5122000, "effective_tax_rate": null, "net_income": 173493000, "net_income_continuing_ops": 83918000, "net_income_to_common": 173493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 207696000, "short_term_investments": -44826000, "net_receivables": 40169000, "inventory": 31017000, "other_current_assets": null, "total_current_assets": 316958000, "net_ppe": null, "goodwill": 7822000, "intangible_assets": 5427000, "goodwill_and_intangibles": 13249000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3330627000, "total_assets": 3647585000, "short_term_debt": 64295000, "accounts_payable": 26561000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140277000, "long_term_debt": 1365773000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1548055000, "total_liabilities": 1688332000, "total_debt": 1430068000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 338244000, "total_equity": 1860536000, "shares_outstanding": 151067000, "operating_cash_flow": 298375000, "stock_based_compensation": 13696000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95509000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 124087000, "dividends_paid": 169990000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -328874000, "free_cash_flow": 393884000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "231959000", "ebitda": "390190000", "netIncome": "173493000", "grossProfit": "294363000", "depreciation": "None", "totalRevenue": "1056933000", "costOfRevenue": "762570000", "interestIncome": "23300000", "incomeBeforeTax": "183617000", "interestExpense": "48300000", "operatingIncome": "211284000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5122000", "reportedCurrency": "USD", "netInterestIncome": "-23186000", "nonInterestIncome": "None", "operatingExpenses": "83079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "762570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158231000", "sellingGeneralAndAdministrative": "70345000", "netIncomeFromContinuingOperations": "83918000" }, "balance": { "goodwill": "7822000", "inventory": "31017000", "commonStock": "1497641000", "currentDebt": "None", "investments": "None", "totalAssets": "3647585000", "longTermDebt": "1365773000", "shortTermDebt": "64295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5427000", "reportedCurrency": "USD", "retainedEarnings": "338244000", "totalLiabilities": "1688332000", "otherCurrentAssets": "38076000", "totalCurrentAssets": "316958000", "currentLongTermDebt": "None", "longTermInvestments": "5947000", "shortTermInvestments": "-44826000", "currentNetReceivables": "40169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3330627000", "currentAccountsPayable": "26561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3126799000", "shortLongTermDebtTotal": "1453457000", "totalShareholderEquity": "1860536000", "capitalLeaseObligations": "87684000", "otherCurrentLiabilities": "90310000", "totalCurrentLiabilities": "140277000", "otherNonCurrentLiabilities": "81863000", "totalNonCurrentLiabilities": "1548055000", "cashAndShortTermInvestments": "207696000", "commonStockSharesOutstanding": "151067000", "intangibleAssetsExcludingGoodwill": "5427000", "cashAndCashEquivalentsAtCarryingValue": "207696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173493000", "profitLoss": "None", "dividendPayout": "169990000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "513000", "operatingCashflow": "298375000", "capitalExpenditures": "95509000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-328874000", "cashflowFromInvestment": "124087000", "stockBasedCompensation": "13696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169990000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4298000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 909072000, "cost_of_revenue": 688284000, "gross_profit": 220788000, "ebit": 168387000, "ebitda": 315726000, "pretax_income": 132180000, "tax_provision": 9389000, "net_income": 107077000, "net_income_to_common": 107077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114300000, "total_current_assets": 202300000, "total_assets": 3789400000, "short_term_debt": 124965000, "long_term_debt": 1514700000, "total_debt": 1639665000, "total_liabilities": 1802900000, "total_equity": 1986500000, "shares_outstanding": 150152953, "goodwill_and_intangibles": 13658000 }, "cash_flow": { "operating_cash_flow": 269200000, "capital_expenditure": 533300000, "free_cash_flow": 802500000, "dividends_paid": 165700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325153, "ticker_id": 3481, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "168387000", "ebitda": "315726000", "netIncome": "107077000", "grossProfit": "220788000", "depreciation": "None", "totalRevenue": "909072000", "costOfRevenue": "688284000", "interestIncome": "36200000", "incomeBeforeTax": "132180000", "interestExpense": "36200000", "operatingIncome": "165822000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9389000", "reportedCurrency": "USD", "netInterestIncome": "-33600000", "nonInterestIncome": "None", "operatingExpenses": "54966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "688284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147339000", "sellingGeneralAndAdministrative": "64700000", "netIncomeFromContinuingOperations": "122800000" }, "balance": { "goodwill": "7863000", "inventory": "23729000", "commonStock": "1462945000", "currentDebt": "None", "investments": "None", "totalAssets": "3789400000", "longTermDebt": "1514700000", "shortTermDebt": "124965000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5795000", "reportedCurrency": "USD", "retainedEarnings": "366637000", "totalLiabilities": "1802900000", "otherCurrentAssets": "87300000", "totalCurrentAssets": "202300000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "91000", "currentNetReceivables": "42538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3587100000", "currentAccountsPayable": "22100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3355300000", "shortLongTermDebtTotal": "1639665000", "totalShareholderEquity": "1986500000", "capitalLeaseObligations": "88800000", "otherCurrentLiabilities": "-74527000", "totalCurrentLiabilities": "95300000", "otherNonCurrentLiabilities": "104100000", "totalNonCurrentLiabilities": "1707600000", "cashAndShortTermInvestments": "114300000", "commonStockSharesOutstanding": "150152953", "intangibleAssetsExcludingGoodwill": "5795000", "cashAndCashEquivalentsAtCarryingValue": "114300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122800000", "profitLoss": "None", "dividendPayout": "165700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-4335000", "operatingCashflow": "269200000", "capitalExpenditures": "533300000", "changeInReceivables": "-9109000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4600000", "cashflowFromInvestment": "-516400000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-251762000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4225000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 909072000, "cost_of_revenue": 688284000, "gross_profit": 220788000, "research_and_development": 0.15, "selling_general_admin": 64700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 168387000, "depreciation_amortisation": 147339000, "ebitda": 315726000, "interest_expense": 36200000, "interest_income": null, "other_non_operating": null, "pretax_income": 132180000, "tax_provision": 9389000, "effective_tax_rate": null, "net_income": 107077000, "net_income_continuing_ops": 122800000, "net_income_to_common": 107077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114300000, "short_term_investments": 91000, "net_receivables": 42538000, "inventory": 23729000, "other_current_assets": null, "total_current_assets": 202300000, "net_ppe": null, "goodwill": 7863000, "intangible_assets": 5795000, "goodwill_and_intangibles": 13658000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3587100000, "total_assets": 3789400000, "short_term_debt": 124965000, "accounts_payable": 22100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95300000, "long_term_debt": 1514700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1707600000, "total_liabilities": 1802900000, "total_debt": 1639665000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 366637000, "total_equity": 1986500000, "shares_outstanding": 150152953, "operating_cash_flow": 269200000, "stock_based_compensation": 12400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 533300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -516400000, "dividends_paid": 165700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4600000, "free_cash_flow": 802500000, "net_change_in_cash": -251762000 }, "raw_data": { "income": { "ebit": "168387000", "ebitda": "315726000", "netIncome": "107077000", "grossProfit": "220788000", "depreciation": "None", "totalRevenue": "909072000", "costOfRevenue": "688284000", "interestIncome": "36200000", "incomeBeforeTax": "132180000", "interestExpense": "36200000", "operatingIncome": "165822000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9389000", "reportedCurrency": "USD", "netInterestIncome": "-33600000", "nonInterestIncome": "None", "operatingExpenses": "54966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "688284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147339000", "sellingGeneralAndAdministrative": "64700000", "netIncomeFromContinuingOperations": "122800000" }, "balance": { "goodwill": "7863000", "inventory": "23729000", "commonStock": "1462945000", "currentDebt": "None", "investments": "None", "totalAssets": "3789400000", "longTermDebt": "1514700000", "shortTermDebt": "124965000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5795000", "reportedCurrency": "USD", "retainedEarnings": "366637000", "totalLiabilities": "1802900000", "otherCurrentAssets": "87300000", "totalCurrentAssets": "202300000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "91000", "currentNetReceivables": "42538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3587100000", "currentAccountsPayable": "22100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3355300000", "shortLongTermDebtTotal": "1639665000", "totalShareholderEquity": "1986500000", "capitalLeaseObligations": "88800000", "otherCurrentLiabilities": "-74527000", "totalCurrentLiabilities": "95300000", "otherNonCurrentLiabilities": "104100000", "totalNonCurrentLiabilities": "1707600000", "cashAndShortTermInvestments": "114300000", "commonStockSharesOutstanding": "150152953", "intangibleAssetsExcludingGoodwill": "5795000", "cashAndCashEquivalentsAtCarryingValue": "114300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122800000", "profitLoss": "None", "dividendPayout": "165700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-4335000", "operatingCashflow": "269200000", "capitalExpenditures": "533300000", "changeInReceivables": "-9109000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4600000", "cashflowFromInvestment": "-516400000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-251762000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4225000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 1109597000, "cost_of_revenue": 796115000, "gross_profit": 313482000, "ebit": 270055000, "ebitda": 425777000, "pretax_income": 225148000, "tax_provision": 14661000, "net_income": 152550000, "net_income_to_common": 152550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362173000, "total_current_assets": 451431000, "total_assets": 3636356000, "short_term_debt": 124965000, "long_term_debt": 1242800000, "total_debt": 1367765000, "total_liabilities": 1686955000, "total_equity": 1771776000, "shares_outstanding": 145301000, "goodwill_and_intangibles": 11574000 }, "cash_flow": { "operating_cash_flow": 325100000, "capital_expenditure": 255100000, "free_cash_flow": 580200000, "dividends_paid": 153500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325158, "ticker_id": 3481, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "270055000", "ebitda": "425777000", "netIncome": "152550000", "grossProfit": "313482000", "depreciation": "None", "totalRevenue": "1109597000", "costOfRevenue": "796115000", "interestIncome": "200000", "incomeBeforeTax": "225148000", "interestExpense": "44900000", "operatingIncome": "269775000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "14661000", "reportedCurrency": "USD", "netInterestIncome": "-44700000", "nonInterestIncome": "None", "operatingExpenses": "43707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "280000", "costofGoodsAndServicesSold": "796115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155722000", "sellingGeneralAndAdministrative": "57800000", "netIncomeFromContinuingOperations": "210500000" }, "balance": { "goodwill": "8457000", "inventory": "28523000", "commonStock": "1389073000", "currentDebt": "None", "investments": "None", "totalAssets": "3636356000", "longTermDebt": "1242800000", "shortTermDebt": "124965000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3117000", "reportedCurrency": "USD", "retainedEarnings": "402307000", "totalLiabilities": "1686955000", "otherCurrentAssets": "30717000", "totalCurrentAssets": "451431000", "currentLongTermDebt": "125000000", "longTermInvestments": "None", "shortTermInvestments": "721000", "currentNetReceivables": "30018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3184925000", "currentAccountsPayable": "23447000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3026400000", "shortLongTermDebtTotal": "1461200000", "totalShareholderEquity": "1771776000", "capitalLeaseObligations": "93400000", "otherCurrentLiabilities": "53061000", "totalCurrentLiabilities": "231721000", "otherNonCurrentLiabilities": "119100000", "totalNonCurrentLiabilities": "1455234000", "cashAndShortTermInvestments": "362173000", "commonStockSharesOutstanding": "145301000", "intangibleAssetsExcludingGoodwill": "3117000", "cashAndCashEquivalentsAtCarryingValue": "362173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210500000", "profitLoss": "None", "dividendPayout": "153500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-503000", "operatingCashflow": "325100000", "capitalExpenditures": "255100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16300000", "cashflowFromInvestment": "-26300000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "210487000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "452300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1109597000, "cost_of_revenue": 796115000, "gross_profit": 313482000, "research_and_development": 0.2, "selling_general_admin": 57800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 270055000, "depreciation_amortisation": 155722000, "ebitda": 425777000, "interest_expense": 44900000, "interest_income": null, "other_non_operating": null, "pretax_income": 225148000, "tax_provision": 14661000, "effective_tax_rate": null, "net_income": 152550000, "net_income_continuing_ops": 210500000, "net_income_to_common": 152550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 362173000, "short_term_investments": 721000, "net_receivables": 30018000, "inventory": 28523000, "other_current_assets": null, "total_current_assets": 451431000, "net_ppe": null, "goodwill": 8457000, "intangible_assets": 3117000, "goodwill_and_intangibles": 11574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3184925000, "total_assets": 3636356000, "short_term_debt": 124965000, "accounts_payable": 23447000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231721000, "long_term_debt": 1242800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1455234000, "total_liabilities": 1686955000, "total_debt": 1367765000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 402307000, "total_equity": 1771776000, "shares_outstanding": 145301000, "operating_cash_flow": 325100000, "stock_based_compensation": 9300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 255100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26300000, "dividends_paid": 153500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16300000, "free_cash_flow": 580200000, "net_change_in_cash": 210487000 }, "raw_data": { "income": { "ebit": "270055000", "ebitda": "425777000", "netIncome": "152550000", "grossProfit": "313482000", "depreciation": "None", "totalRevenue": "1109597000", "costOfRevenue": "796115000", "interestIncome": "200000", "incomeBeforeTax": "225148000", "interestExpense": "44900000", "operatingIncome": "269775000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "14661000", "reportedCurrency": "USD", "netInterestIncome": "-44700000", "nonInterestIncome": "None", "operatingExpenses": "43707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "280000", "costofGoodsAndServicesSold": "796115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155722000", "sellingGeneralAndAdministrative": "57800000", "netIncomeFromContinuingOperations": "210500000" }, "balance": { "goodwill": "8457000", "inventory": "28523000", "commonStock": "1389073000", "currentDebt": "None", "investments": "None", "totalAssets": "3636356000", "longTermDebt": "1242800000", "shortTermDebt": "124965000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3117000", "reportedCurrency": "USD", "retainedEarnings": "402307000", "totalLiabilities": "1686955000", "otherCurrentAssets": "30717000", "totalCurrentAssets": "451431000", "currentLongTermDebt": "125000000", "longTermInvestments": "None", "shortTermInvestments": "721000", "currentNetReceivables": "30018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3184925000", "currentAccountsPayable": "23447000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3026400000", "shortLongTermDebtTotal": "1461200000", "totalShareholderEquity": "1771776000", "capitalLeaseObligations": "93400000", "otherCurrentLiabilities": "53061000", "totalCurrentLiabilities": "231721000", "otherNonCurrentLiabilities": "119100000", "totalNonCurrentLiabilities": "1455234000", "cashAndShortTermInvestments": "362173000", "commonStockSharesOutstanding": "145301000", "intangibleAssetsExcludingGoodwill": "3117000", "cashAndCashEquivalentsAtCarryingValue": "362173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210500000", "profitLoss": "None", "dividendPayout": "153500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-503000", "operatingCashflow": "325100000", "capitalExpenditures": "255100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16300000", "cashflowFromInvestment": "-26300000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "210487000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "452300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 859154000, "cost_of_revenue": 712436000, "gross_profit": 146718000, "ebit": 75561000, "ebitda": 240557000, "pretax_income": 36793000, "tax_provision": 7009000, "net_income": 37084000, "net_income_to_common": 37084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84600000, "total_current_assets": 173500000, "total_assets": 3728700000, "short_term_debt": 35902000, "long_term_debt": 1360515000, "total_debt": 1396417000, "total_liabilities": 1736000000, "total_equity": 1992700000, "shares_outstanding": 136942902, "goodwill_and_intangibles": 21537000 }, "cash_flow": { "operating_cash_flow": 204200000, "capital_expenditure": 91200000, "free_cash_flow": 295400000, "dividends_paid": 146300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325163, "ticker_id": 3481, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75561000", "ebitda": "240557000", "netIncome": "37084000", "grossProfit": "146718000", "depreciation": "None", "totalRevenue": "859154000", "costOfRevenue": "712436000", "interestIncome": "1200000", "incomeBeforeTax": "36793000", "interestExpense": "38800000", "operatingIncome": "74388000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7009000", "reportedCurrency": "USD", "netInterestIncome": "-37600000", "nonInterestIncome": "None", "operatingExpenses": "72330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16.04", "otherNonOperatingIncome": "1173000", "costofGoodsAndServicesSold": "712436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164996000", "sellingGeneralAndAdministrative": "50645000", "netIncomeFromContinuingOperations": "28859000" }, "balance": { "goodwill": "8943000", "inventory": "10594000", "commonStock": "1101675000", "currentDebt": "None", "investments": "None", "totalAssets": "3728700000", "longTermDebt": "1360515000", "shortTermDebt": "35902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12594000", "reportedCurrency": "USD", "retainedEarnings": "446267000", "totalLiabilities": "1736000000", "otherCurrentAssets": "82500000", "totalCurrentAssets": "173500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6494000", "currentNetReceivables": "49082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3555200000", "currentAccountsPayable": "24790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30401000", "shortLongTermDebtTotal": "1460800000", "totalShareholderEquity": "1992700000", "capitalLeaseObligations": "100300000", "otherCurrentLiabilities": "98200000", "totalCurrentLiabilities": "98200000", "otherNonCurrentLiabilities": "184066000", "totalNonCurrentLiabilities": "1637800000", "cashAndShortTermInvestments": "84600000", "commonStockSharesOutstanding": "136942902", "intangibleAssetsExcludingGoodwill": "12594000", "cashAndCashEquivalentsAtCarryingValue": "84600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29800000", "profitLoss": "None", "dividendPayout": "146300000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1448000", "operatingCashflow": "204200000", "capitalExpenditures": "91200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27000000", "cashflowFromInvestment": "-213600000", "stockBasedCompensation": "8026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "146300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "363150000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 859154000, "cost_of_revenue": 712436000, "gross_profit": 146718000, "research_and_development": 16.04, "selling_general_admin": 50645000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75561000, "depreciation_amortisation": 164996000, "ebitda": 240557000, "interest_expense": 38800000, "interest_income": null, "other_non_operating": null, "pretax_income": 36793000, "tax_provision": 7009000, "effective_tax_rate": null, "net_income": 37084000, "net_income_continuing_ops": 28859000, "net_income_to_common": 37084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84600000, "short_term_investments": 6494000, "net_receivables": 49082000, "inventory": 10594000, "other_current_assets": null, "total_current_assets": 173500000, "net_ppe": null, "goodwill": 8943000, "intangible_assets": 12594000, "goodwill_and_intangibles": 21537000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3555200000, "total_assets": 3728700000, "short_term_debt": 35902000, "accounts_payable": 24790000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98200000, "long_term_debt": 1360515000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1637800000, "total_liabilities": 1736000000, "total_debt": 1396417000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 446267000, "total_equity": 1992700000, "shares_outstanding": 136942902, "operating_cash_flow": 204200000, "stock_based_compensation": 8026000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -213600000, "dividends_paid": 146300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27000000, "free_cash_flow": 295400000, "net_change_in_cash": 363150000 }, "raw_data": { "income": { "ebit": "75561000", "ebitda": "240557000", "netIncome": "37084000", "grossProfit": "146718000", "depreciation": "None", "totalRevenue": "859154000", "costOfRevenue": "712436000", "interestIncome": "1200000", "incomeBeforeTax": "36793000", "interestExpense": "38800000", "operatingIncome": "74388000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7009000", "reportedCurrency": "USD", "netInterestIncome": "-37600000", "nonInterestIncome": "None", "operatingExpenses": "72330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16.04", "otherNonOperatingIncome": "1173000", "costofGoodsAndServicesSold": "712436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164996000", "sellingGeneralAndAdministrative": "50645000", "netIncomeFromContinuingOperations": "28859000" }, "balance": { "goodwill": "8943000", "inventory": "10594000", "commonStock": "1101675000", "currentDebt": "None", "investments": "None", "totalAssets": "3728700000", "longTermDebt": "1360515000", "shortTermDebt": "35902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12594000", "reportedCurrency": "USD", "retainedEarnings": "446267000", "totalLiabilities": "1736000000", "otherCurrentAssets": "82500000", "totalCurrentAssets": "173500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6494000", "currentNetReceivables": "49082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3555200000", "currentAccountsPayable": "24790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30401000", "shortLongTermDebtTotal": "1460800000", "totalShareholderEquity": "1992700000", "capitalLeaseObligations": "100300000", "otherCurrentLiabilities": "98200000", "totalCurrentLiabilities": "98200000", "otherNonCurrentLiabilities": "184066000", "totalNonCurrentLiabilities": "1637800000", "cashAndShortTermInvestments": "84600000", "commonStockSharesOutstanding": "136942902", "intangibleAssetsExcludingGoodwill": "12594000", "cashAndCashEquivalentsAtCarryingValue": "84600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29800000", "profitLoss": "None", "dividendPayout": "146300000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1448000", "operatingCashflow": "204200000", "capitalExpenditures": "91200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27000000", "cashflowFromInvestment": "-213600000", "stockBasedCompensation": "8026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "146300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "363150000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 711556000, "cost_of_revenue": 558350000, "gross_profit": 153206000, "ebit": 112334000, "ebitda": 240569000, "pretax_income": 80618000, "tax_provision": 12940000, "net_income": 59105000, "net_income_to_common": 59105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68735000, "total_current_assets": 125975000, "total_assets": 2860996000, "short_term_debt": 82000000, "long_term_debt": 973129000, "total_debt": 1055129000, "total_liabilities": 1323354000, "total_equity": 1439981000, "shares_outstanding": 129598000, "goodwill_and_intangibles": 12216000 }, "cash_flow": { "operating_cash_flow": 214300000, "capital_expenditure": 206300000, "free_cash_flow": 420600000, "dividends_paid": 141100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325168, "ticker_id": 3481, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112334000", "ebitda": "240569000", "netIncome": "59105000", "grossProfit": "153206000", "depreciation": "None", "totalRevenue": "711556000", "costOfRevenue": "558350000", "interestIncome": "5307000", "incomeBeforeTax": "80618000", "interestExpense": "31700000", "operatingIncome": "107027000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12940000", "reportedCurrency": "USD", "netInterestIncome": "-26409000", "nonInterestIncome": "None", "operatingExpenses": "46179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "5307000", "costofGoodsAndServicesSold": "558350000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128235000", "sellingGeneralAndAdministrative": "41646000", "netIncomeFromContinuingOperations": "57182000" }, "balance": { "goodwill": "8611000", "inventory": "14518000", "commonStock": "888177000", "currentDebt": "None", "investments": "None", "totalAssets": "2860996000", "longTermDebt": "973129000", "shortTermDebt": "82000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3605000", "reportedCurrency": "USD", "retainedEarnings": "583006000", "totalLiabilities": "1323354000", "otherCurrentAssets": "15595000", "totalCurrentAssets": "125975000", "currentLongTermDebt": "82000000", "longTermInvestments": "13196000", "shortTermInvestments": "575000", "currentNetReceivables": "27127000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2735021000", "currentAccountsPayable": "18160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22251000", "shortLongTermDebtTotal": "1145610000", "totalShareholderEquity": "1439981000", "capitalLeaseObligations": "90481000", "otherCurrentLiabilities": "36554000", "totalCurrentLiabilities": "151186000", "otherNonCurrentLiabilities": "108558000", "totalNonCurrentLiabilities": "1172168000", "cashAndShortTermInvestments": "68735000", "commonStockSharesOutstanding": "129598000", "intangibleAssetsExcludingGoodwill": "3605000", "cashAndCashEquivalentsAtCarryingValue": "68735000", "accumulatedDepreciationAmortizationPPE": "-9662000" }, "cashflow": { "netIncome": "67700000", "profitLoss": "None", "dividendPayout": "141100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1224000", "operatingCashflow": "214300000", "capitalExpenditures": "206300000", "changeInReceivables": "-849000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79600000", "cashflowFromInvestment": "-219390000", "stockBasedCompensation": "6904000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-84786000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122582000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 711556000, "cost_of_revenue": 558350000, "gross_profit": 153206000, "research_and_development": 0.11, "selling_general_admin": 41646000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112334000, "depreciation_amortisation": 128235000, "ebitda": 240569000, "interest_expense": 31700000, "interest_income": null, "other_non_operating": null, "pretax_income": 80618000, "tax_provision": 12940000, "effective_tax_rate": null, "net_income": 59105000, "net_income_continuing_ops": 57182000, "net_income_to_common": 59105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68735000, "short_term_investments": 575000, "net_receivables": 27127000, "inventory": 14518000, "other_current_assets": null, "total_current_assets": 125975000, "net_ppe": null, "goodwill": 8611000, "intangible_assets": 3605000, "goodwill_and_intangibles": 12216000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2735021000, "total_assets": 2860996000, "short_term_debt": 82000000, "accounts_payable": 18160000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151186000, "long_term_debt": 973129000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1172168000, "total_liabilities": 1323354000, "total_debt": 1055129000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 583006000, "total_equity": 1439981000, "shares_outstanding": 129598000, "operating_cash_flow": 214300000, "stock_based_compensation": 6904000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 206300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -219390000, "dividends_paid": 141100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79600000, "free_cash_flow": 420600000, "net_change_in_cash": -84786000 }, "raw_data": { "income": { "ebit": "112334000", "ebitda": "240569000", "netIncome": "59105000", "grossProfit": "153206000", "depreciation": "None", "totalRevenue": "711556000", "costOfRevenue": "558350000", "interestIncome": "5307000", "incomeBeforeTax": "80618000", "interestExpense": "31700000", "operatingIncome": "107027000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12940000", "reportedCurrency": "USD", "netInterestIncome": "-26409000", "nonInterestIncome": "None", "operatingExpenses": "46179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "5307000", "costofGoodsAndServicesSold": "558350000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128235000", "sellingGeneralAndAdministrative": "41646000", "netIncomeFromContinuingOperations": "57182000" }, "balance": { "goodwill": "8611000", "inventory": "14518000", "commonStock": "888177000", "currentDebt": "None", "investments": "None", "totalAssets": "2860996000", "longTermDebt": "973129000", "shortTermDebt": "82000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3605000", "reportedCurrency": "USD", "retainedEarnings": "583006000", "totalLiabilities": "1323354000", "otherCurrentAssets": "15595000", "totalCurrentAssets": "125975000", "currentLongTermDebt": "82000000", "longTermInvestments": "13196000", "shortTermInvestments": "575000", "currentNetReceivables": "27127000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2735021000", "currentAccountsPayable": "18160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22251000", "shortLongTermDebtTotal": "1145610000", "totalShareholderEquity": "1439981000", "capitalLeaseObligations": "90481000", "otherCurrentLiabilities": "36554000", "totalCurrentLiabilities": "151186000", "otherNonCurrentLiabilities": "108558000", "totalNonCurrentLiabilities": "1172168000", "cashAndShortTermInvestments": "68735000", "commonStockSharesOutstanding": "129598000", "intangibleAssetsExcludingGoodwill": "3605000", "cashAndCashEquivalentsAtCarryingValue": "68735000", "accumulatedDepreciationAmortizationPPE": "-9662000" }, "cashflow": { "netIncome": "67700000", "profitLoss": "None", "dividendPayout": "141100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1224000", "operatingCashflow": "214300000", "capitalExpenditures": "206300000", "changeInReceivables": "-849000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79600000", "cashflowFromInvestment": "-219390000", "stockBasedCompensation": "6904000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-84786000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122582000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 816100000, "cost_of_revenue": 605200000, "gross_profit": 210900000, "ebit": 169245000, "ebitda": 313366000, "pretax_income": 142600000, "tax_provision": 25300000, "net_income": 102200000, "net_income_to_common": 102200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148400000, "total_current_assets": 216000000, "total_assets": 2780700000, "short_term_debt": 28466000, "long_term_debt": 972567000, "total_debt": 1001033000, "total_liabilities": 1126100000, "total_equity": 1654600000, "shares_outstanding": 129690231, "goodwill_and_intangibles": 12083000 }, "cash_flow": { "operating_cash_flow": 310100000, "capital_expenditure": 119900000, "free_cash_flow": 430000000, "dividends_paid": 136800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325173, "ticker_id": 3481, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "169245000", "ebitda": "313366000", "netIncome": "102200000", "grossProfit": "210900000", "depreciation": "None", "totalRevenue": "816100000", "costOfRevenue": "605200000", "interestIncome": "4564000", "incomeBeforeTax": "142600000", "interestExpense": "32100000", "operatingIncome": "170100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "25300000", "reportedCurrency": "USD", "netInterestIncome": "-27502000", "nonInterestIncome": "None", "operatingExpenses": "40800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "4564000", "costofGoodsAndServicesSold": "605200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144121000", "sellingGeneralAndAdministrative": "41951000", "netIncomeFromContinuingOperations": "132005000" }, "balance": { "goodwill": "8307000", "inventory": "15703000", "commonStock": "884263000", "currentDebt": "None", "investments": "None", "totalAssets": "2780700000", "longTermDebt": "972567000", "shortTermDebt": "28466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3776000", "reportedCurrency": "USD", "retainedEarnings": "672371000", "totalLiabilities": "1126100000", "otherCurrentAssets": "59500000", "totalCurrentAssets": "216000000", "currentLongTermDebt": "None", "longTermInvestments": "23735000", "shortTermInvestments": "369000", "currentNetReceivables": "26151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2564700000", "currentAccountsPayable": "18019000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22751000", "shortLongTermDebtTotal": "1001033000", "totalShareholderEquity": "1654600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63500000", "totalCurrentLiabilities": "63500000", "otherNonCurrentLiabilities": "90008000", "totalNonCurrentLiabilities": "1062600000", "cashAndShortTermInvestments": "148400000", "commonStockSharesOutstanding": "129690231", "intangibleAssetsExcludingGoodwill": "3776000", "cashAndCashEquivalentsAtCarryingValue": "148400000", "accumulatedDepreciationAmortizationPPE": "-7984000" }, "cashflow": { "netIncome": "117300000", "profitLoss": "None", "dividendPayout": "136800000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1773000", "operatingCashflow": "310100000", "capitalExpenditures": "119900000", "changeInReceivables": "765000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193700000", "cashflowFromInvestment": "-132855000", "stockBasedCompensation": "6428000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16473000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 816100000, "cost_of_revenue": 605200000, "gross_profit": 210900000, "research_and_development": 0.17, "selling_general_admin": 41951000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 169245000, "depreciation_amortisation": 144121000, "ebitda": 313366000, "interest_expense": 32100000, "interest_income": null, "other_non_operating": null, "pretax_income": 142600000, "tax_provision": 25300000, "effective_tax_rate": null, "net_income": 102200000, "net_income_continuing_ops": 132005000, "net_income_to_common": 102200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148400000, "short_term_investments": 369000, "net_receivables": 26151000, "inventory": 15703000, "other_current_assets": null, "total_current_assets": 216000000, "net_ppe": null, "goodwill": 8307000, "intangible_assets": 3776000, "goodwill_and_intangibles": 12083000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2564700000, "total_assets": 2780700000, "short_term_debt": 28466000, "accounts_payable": 18019000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63500000, "long_term_debt": 972567000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1062600000, "total_liabilities": 1126100000, "total_debt": 1001033000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 672371000, "total_equity": 1654600000, "shares_outstanding": 129690231, "operating_cash_flow": 310100000, "stock_based_compensation": 6428000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132855000, "dividends_paid": 136800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -193700000, "free_cash_flow": 430000000, "net_change_in_cash": -16473000 }, "raw_data": { "income": { "ebit": "169245000", "ebitda": "313366000", "netIncome": "102200000", "grossProfit": "210900000", "depreciation": "None", "totalRevenue": "816100000", "costOfRevenue": "605200000", "interestIncome": "4564000", "incomeBeforeTax": "142600000", "interestExpense": "32100000", "operatingIncome": "170100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "25300000", "reportedCurrency": "USD", "netInterestIncome": "-27502000", "nonInterestIncome": "None", "operatingExpenses": "40800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "4564000", "costofGoodsAndServicesSold": "605200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144121000", "sellingGeneralAndAdministrative": "41951000", "netIncomeFromContinuingOperations": "132005000" }, "balance": { "goodwill": "8307000", "inventory": "15703000", "commonStock": "884263000", "currentDebt": "None", "investments": "None", "totalAssets": "2780700000", "longTermDebt": "972567000", "shortTermDebt": "28466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3776000", "reportedCurrency": "USD", "retainedEarnings": "672371000", "totalLiabilities": "1126100000", "otherCurrentAssets": "59500000", "totalCurrentAssets": "216000000", "currentLongTermDebt": "None", "longTermInvestments": "23735000", "shortTermInvestments": "369000", "currentNetReceivables": "26151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2564700000", "currentAccountsPayable": "18019000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22751000", "shortLongTermDebtTotal": "1001033000", "totalShareholderEquity": "1654600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63500000", "totalCurrentLiabilities": "63500000", "otherNonCurrentLiabilities": "90008000", "totalNonCurrentLiabilities": "1062600000", "cashAndShortTermInvestments": "148400000", "commonStockSharesOutstanding": "129690231", "intangibleAssetsExcludingGoodwill": "3776000", "cashAndCashEquivalentsAtCarryingValue": "148400000", "accumulatedDepreciationAmortizationPPE": "-7984000" }, "cashflow": { "netIncome": "117300000", "profitLoss": "None", "dividendPayout": "136800000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1773000", "operatingCashflow": "310100000", "capitalExpenditures": "119900000", "changeInReceivables": "765000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193700000", "cashflowFromInvestment": "-132855000", "stockBasedCompensation": "6428000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16473000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 276800000, "cost_of_revenue": 286500000, "gross_profit": -9700000, "ebit": -37600000, "ebitda": 18600000, "pretax_income": -51900000, "tax_provision": -39400000, "net_income": -12400000, "net_income_to_common": -12400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 681660000, "total_current_assets": 735860000, "total_assets": 7745428000, "short_term_debt": 210645000, "long_term_debt": 1855051000, "total_debt": 2065696000, "total_liabilities": 2376129000, "total_equity": 5329356000, "shares_outstanding": 162170418, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34583000, "capital_expenditure": 20432000, "free_cash_flow": 55015000, "dividends_paid": 81102000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325136, "ticker_id": 3481, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37600000", "ebitda": "18600000", "netIncome": "-12400000", "grossProfit": "-9700000", "depreciation": "None", "totalRevenue": "276800000", "costOfRevenue": "286500000", "interestIncome": "7156000", "incomeBeforeTax": "-51900000", "interestExpense": "14300000", "operatingIncome": "-45700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-39400000", "reportedCurrency": "USD", "netInterestIncome": "-7145000", "nonInterestIncome": "None", "operatingExpenses": "36000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56200000", "sellingGeneralAndAdministrative": "21674000", "netIncomeFromContinuingOperations": "-12514000" }, "balance": { "goodwill": "None", "inventory": "113200000", "commonStock": "5146444000", "currentDebt": "None", "investments": "None", "totalAssets": "7745428000", "longTermDebt": "1855051000", "shortTermDebt": "210645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "156185000", "totalLiabilities": "2376129000", "otherCurrentAssets": "992000", "totalCurrentAssets": "735860000", "currentLongTermDebt": "199996000", "longTermInvestments": "None", "shortTermInvestments": "356000", "currentNetReceivables": "53844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7009568000", "currentAccountsPayable": "28451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2091266000", "totalShareholderEquity": "5329356000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "154131000", "totalCurrentLiabilities": "210645000", "otherNonCurrentLiabilities": "55167000", "totalNonCurrentLiabilities": "2165484000", "cashAndShortTermInvestments": "681660000", "commonStockSharesOutstanding": "162170418", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "681660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12514000", "profitLoss": "None", "dividendPayout": "81102000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "8267000", "operatingCashflow": "34583000", "capitalExpenditures": "20432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142810000", "cashflowFromInvestment": "-53057000", "stockBasedCompensation": "15413000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81102000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32073999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276800000, "cost_of_revenue": 286500000, "gross_profit": -9700000, "research_and_development": null, "selling_general_admin": 21674000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37600000, "depreciation_amortisation": 56200000, "ebitda": 18600000, "interest_expense": 14300000, "interest_income": null, "other_non_operating": null, "pretax_income": -51900000, "tax_provision": -39400000, "effective_tax_rate": null, "net_income": -12400000, "net_income_continuing_ops": -12514000, "net_income_to_common": -12400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 681660000, "short_term_investments": 356000, "net_receivables": 53844000, "inventory": 113200000, "other_current_assets": null, "total_current_assets": 735860000, "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": 7009568000, "total_assets": 7745428000, "short_term_debt": 210645000, "accounts_payable": 28451000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210645000, "long_term_debt": 1855051000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2165484000, "total_liabilities": 2376129000, "total_debt": 2065696000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 156185000, "total_equity": 5329356000, "shares_outstanding": 162170418, "operating_cash_flow": 34583000, "stock_based_compensation": 15413000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20432000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53057000, "dividends_paid": 81102000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -142810000, "free_cash_flow": 55015000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37600000", "ebitda": "18600000", "netIncome": "-12400000", "grossProfit": "-9700000", "depreciation": "None", "totalRevenue": "276800000", "costOfRevenue": "286500000", "interestIncome": "7156000", "incomeBeforeTax": "-51900000", "interestExpense": "14300000", "operatingIncome": "-45700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-39400000", "reportedCurrency": "USD", "netInterestIncome": "-7145000", "nonInterestIncome": "None", "operatingExpenses": "36000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56200000", "sellingGeneralAndAdministrative": "21674000", "netIncomeFromContinuingOperations": "-12514000" }, "balance": { "goodwill": "None", "inventory": "113200000", "commonStock": "5146444000", "currentDebt": "None", "investments": "None", "totalAssets": "7745428000", "longTermDebt": "1855051000", "shortTermDebt": "210645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "156185000", "totalLiabilities": "2376129000", "otherCurrentAssets": "992000", "totalCurrentAssets": "735860000", "currentLongTermDebt": "199996000", "longTermInvestments": "None", "shortTermInvestments": "356000", "currentNetReceivables": "53844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7009568000", "currentAccountsPayable": "28451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2091266000", "totalShareholderEquity": "5329356000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "154131000", "totalCurrentLiabilities": "210645000", "otherNonCurrentLiabilities": "55167000", "totalNonCurrentLiabilities": "2165484000", "cashAndShortTermInvestments": "681660000", "commonStockSharesOutstanding": "162170418", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "681660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12514000", "profitLoss": "None", "dividendPayout": "81102000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "8267000", "operatingCashflow": "34583000", "capitalExpenditures": "20432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142810000", "cashflowFromInvestment": "-53057000", "stockBasedCompensation": "15413000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81102000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32073999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 117500000, "cost_of_revenue": 68200000, "gross_profit": 49300000, "ebit": 33100000, "ebitda": 57900000, "pretax_income": 26400000, "tax_provision": 200000, "net_income": 25900000, "net_income_to_common": 25900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 842900000, "total_current_assets": 842900000, "total_assets": 3404700000, "short_term_debt": 200000000, "long_term_debt": 845300000, "total_debt": 1045300000, "total_liabilities": 1154500000, "total_equity": 2209700000, "shares_outstanding": 162170418, "goodwill_and_intangibles": 3256000 }, "cash_flow": { "operating_cash_flow": 51789000, "capital_expenditure": 14976000, "free_cash_flow": 66765000, "dividends_paid": 164522000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325137, "ticker_id": 3481, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33100000", "ebitda": "57900000", "netIncome": "25900000", "grossProfit": "49300000", "depreciation": "None", "totalRevenue": "117500000", "costOfRevenue": "68200000", "interestIncome": "2600000", "incomeBeforeTax": "26400000", "interestExpense": "6700000", "operatingIncome": "27000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "2638000", "nonInterestIncome": "None", "operatingExpenses": "22300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24800000", "sellingGeneralAndAdministrative": "16100000", "netIncomeFromContinuingOperations": "26182000" }, "balance": { "goodwill": "None", "inventory": "6834000", "commonStock": "1904300000", "currentDebt": "None", "investments": "None", "totalAssets": "3404700000", "longTermDebt": "845300000", "shortTermDebt": "200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3256000", "reportedCurrency": "USD", "retainedEarnings": "280900000", "totalLiabilities": "1154500000", "otherCurrentAssets": "40800000", "totalCurrentAssets": "842900000", "currentLongTermDebt": "199982000", "longTermInvestments": "8818000", "shortTermInvestments": "None", "currentNetReceivables": "9101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2561800000", "currentAccountsPayable": "12775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2334300000", "shortLongTermDebtTotal": "1072700000", "totalShareholderEquity": "2209700000", "capitalLeaseObligations": "13669000", "otherCurrentLiabilities": "71300000", "totalCurrentLiabilities": "271300000", "otherNonCurrentLiabilities": "14570000", "totalNonCurrentLiabilities": "883200000", "cashAndShortTermInvestments": "842900000", "commonStockSharesOutstanding": "162170418", "intangibleAssetsExcludingGoodwill": "3256000", "cashAndCashEquivalentsAtCarryingValue": "842900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26182000", "profitLoss": "None", "dividendPayout": "164522000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1506000", "operatingCashflow": "51789000", "capitalExpenditures": "14976000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100817000", "cashflowFromInvestment": "-27780000", "stockBasedCompensation": "2497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164522000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15642000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117500000, "cost_of_revenue": 68200000, "gross_profit": 49300000, "research_and_development": null, "selling_general_admin": 16100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33100000, "depreciation_amortisation": 24800000, "ebitda": 57900000, "interest_expense": 6700000, "interest_income": null, "other_non_operating": null, "pretax_income": 26400000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": 25900000, "net_income_continuing_ops": 26182000, "net_income_to_common": 25900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 842900000, "short_term_investments": null, "net_receivables": 9101000, "inventory": 6834000, "other_current_assets": null, "total_current_assets": 842900000, "net_ppe": null, "goodwill": null, "intangible_assets": 3256000, "goodwill_and_intangibles": 3256000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2561800000, "total_assets": 3404700000, "short_term_debt": 200000000, "accounts_payable": 12775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271300000, "long_term_debt": 845300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 883200000, "total_liabilities": 1154500000, "total_debt": 1045300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 280900000, "total_equity": 2209700000, "shares_outstanding": 162170418, "operating_cash_flow": 51789000, "stock_based_compensation": 2497000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14976000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27780000, "dividends_paid": 164522000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100817000, "free_cash_flow": 66765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33100000", "ebitda": "57900000", "netIncome": "25900000", "grossProfit": "49300000", "depreciation": "None", "totalRevenue": "117500000", "costOfRevenue": "68200000", "interestIncome": "2600000", "incomeBeforeTax": "26400000", "interestExpense": "6700000", "operatingIncome": "27000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "2638000", "nonInterestIncome": "None", "operatingExpenses": "22300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24800000", "sellingGeneralAndAdministrative": "16100000", "netIncomeFromContinuingOperations": "26182000" }, "balance": { "goodwill": "None", "inventory": "6834000", "commonStock": "1904300000", "currentDebt": "None", "investments": "None", "totalAssets": "3404700000", "longTermDebt": "845300000", "shortTermDebt": "200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3256000", "reportedCurrency": "USD", "retainedEarnings": "280900000", "totalLiabilities": "1154500000", "otherCurrentAssets": "40800000", "totalCurrentAssets": "842900000", "currentLongTermDebt": "199982000", "longTermInvestments": "8818000", "shortTermInvestments": "None", "currentNetReceivables": "9101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2561800000", "currentAccountsPayable": "12775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2334300000", "shortLongTermDebtTotal": "1072700000", "totalShareholderEquity": "2209700000", "capitalLeaseObligations": "13669000", "otherCurrentLiabilities": "71300000", "totalCurrentLiabilities": "271300000", "otherNonCurrentLiabilities": "14570000", "totalNonCurrentLiabilities": "883200000", "cashAndShortTermInvestments": "842900000", "commonStockSharesOutstanding": "162170418", "intangibleAssetsExcludingGoodwill": "3256000", "cashAndCashEquivalentsAtCarryingValue": "842900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26182000", "profitLoss": "None", "dividendPayout": "164522000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1506000", "operatingCashflow": "51789000", "capitalExpenditures": "14976000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100817000", "cashflowFromInvestment": "-27780000", "stockBasedCompensation": "2497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164522000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15642000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 177531000, "cost_of_revenue": 119126000, "gross_profit": 58405000, "ebit": 50477000, "ebitda": 85278000, "pretax_income": 43709000, "tax_provision": 200000, "net_income": 43187000, "net_income_to_common": 43187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 919582000, "total_current_assets": 972921000, "total_assets": 3491889000, "short_term_debt": 199969000, "long_term_debt": 845119000, "total_debt": 1045088000, "total_liabilities": 1166942000, "total_equity": 2278705000, "shares_outstanding": 156364684, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 116185000, "capital_expenditure": 5499000, "free_cash_flow": 121684000, "dividends_paid": 42111000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325139, "ticker_id": 3481, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50477000", "ebitda": "85278000", "netIncome": "43187000", "grossProfit": "58405000", "depreciation": "None", "totalRevenue": "177531000", "costOfRevenue": "119126000", "interestIncome": "9806000", "incomeBeforeTax": "43709000", "interestExpense": "6768000", "operatingIncome": "41710000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "3038000", "nonInterestIncome": "None", "operatingExpenses": "16695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34801000", "sellingGeneralAndAdministrative": "17008000", "netIncomeFromContinuingOperations": "43709000" }, "balance": { "goodwill": "None", "inventory": "16203000", "commonStock": "1737067000", "currentDebt": "None", "investments": "None", "totalAssets": "3491889000", "longTermDebt": "845119000", "shortTermDebt": "199969000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "514226000", "totalLiabilities": "1166942000", "otherCurrentAssets": "17051000", "totalCurrentAssets": "972921000", "currentLongTermDebt": "199969000", "longTermInvestments": "None", "shortTermInvestments": "2634000", "currentNetReceivables": "20085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2518968000", "currentAccountsPayable": "13566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2349225000", "shortLongTermDebtTotal": "1060675000", "totalShareholderEquity": "2278705000", "capitalLeaseObligations": "15587000", "otherCurrentLiabilities": "34165000", "totalCurrentLiabilities": "282559000", "otherNonCurrentLiabilities": "12458000", "totalNonCurrentLiabilities": "884383000", "cashAndShortTermInvestments": "919582000", "commonStockSharesOutstanding": "156364684", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "919582000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43709000", "profitLoss": "None", "dividendPayout": "42111000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2000", "operatingCashflow": "116185000", "capitalExpenditures": "5499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73474000", "cashflowFromInvestment": "-15385000", "stockBasedCompensation": "2598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42111000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30110000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34801000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 177531000, "cost_of_revenue": 119126000, "gross_profit": 58405000, "research_and_development": null, "selling_general_admin": 17008000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50477000, "depreciation_amortisation": 34801000, "ebitda": 85278000, "interest_expense": 6768000, "interest_income": null, "other_non_operating": null, "pretax_income": 43709000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": 43187000, "net_income_continuing_ops": 43709000, "net_income_to_common": 43187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 919582000, "short_term_investments": 2634000, "net_receivables": 20085000, "inventory": 16203000, "other_current_assets": null, "total_current_assets": 972921000, "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": 2518968000, "total_assets": 3491889000, "short_term_debt": 199969000, "accounts_payable": 13566000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 282559000, "long_term_debt": 845119000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 884383000, "total_liabilities": 1166942000, "total_debt": 1045088000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 514226000, "total_equity": 2278705000, "shares_outstanding": 156364684, "operating_cash_flow": 116185000, "stock_based_compensation": 2598000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5499000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15385000, "dividends_paid": 42111000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73474000, "free_cash_flow": 121684000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50477000", "ebitda": "85278000", "netIncome": "43187000", "grossProfit": "58405000", "depreciation": "None", "totalRevenue": "177531000", "costOfRevenue": "119126000", "interestIncome": "9806000", "incomeBeforeTax": "43709000", "interestExpense": "6768000", "operatingIncome": "41710000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "3038000", "nonInterestIncome": "None", "operatingExpenses": "16695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34801000", "sellingGeneralAndAdministrative": "17008000", "netIncomeFromContinuingOperations": "43709000" }, "balance": { "goodwill": "None", "inventory": "16203000", "commonStock": "1737067000", "currentDebt": "None", "investments": "None", "totalAssets": "3491889000", "longTermDebt": "845119000", "shortTermDebt": "199969000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "514226000", "totalLiabilities": "1166942000", "otherCurrentAssets": "17051000", "totalCurrentAssets": "972921000", "currentLongTermDebt": "199969000", "longTermInvestments": "None", "shortTermInvestments": "2634000", "currentNetReceivables": "20085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2518968000", "currentAccountsPayable": "13566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2349225000", "shortLongTermDebtTotal": "1060675000", "totalShareholderEquity": "2278705000", "capitalLeaseObligations": "15587000", "otherCurrentLiabilities": "34165000", "totalCurrentLiabilities": "282559000", "otherNonCurrentLiabilities": "12458000", "totalNonCurrentLiabilities": "884383000", "cashAndShortTermInvestments": "919582000", "commonStockSharesOutstanding": "156364684", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "919582000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43709000", "profitLoss": "None", "dividendPayout": "42111000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2000", "operatingCashflow": "116185000", "capitalExpenditures": "5499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73474000", "cashflowFromInvestment": "-15385000", "stockBasedCompensation": "2598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42111000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30110000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34801000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 106538000, "cost_of_revenue": 98343000, "gross_profit": 8195000, "ebit": 20840000, "ebitda": 44277000, "pretax_income": 9769000, "tax_provision": -398900000, "net_income": 408708000, "net_income_to_common": 408708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 892256000, "total_current_assets": 959923000, "total_assets": 3514250000, "short_term_debt": 199956000, "long_term_debt": 844905000, "total_debt": 1044861000, "total_liabilities": 1158680000, "total_equity": 2302217000, "shares_outstanding": 157728000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 60988000, "capital_expenditure": 17502000, "free_cash_flow": 78490000, "dividends_paid": 42825000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325140, "ticker_id": 3481, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20840000", "ebitda": "44277000", "netIncome": "408708000", "grossProfit": "8195000", "depreciation": "None", "totalRevenue": "106538000", "costOfRevenue": "98343000", "interestIncome": "2327000", "incomeBeforeTax": "9769000", "interestExpense": "11071000", "operatingIncome": "14677000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-398900000", "reportedCurrency": "USD", "netInterestIncome": "-4215000", "nonInterestIncome": "None", "operatingExpenses": "-6482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23437000", "sellingGeneralAndAdministrative": "16922000", "netIncomeFromContinuingOperations": "9769000" }, "balance": { "goodwill": "None", "inventory": "33434000", "commonStock": "1726418000", "currentDebt": "None", "investments": "None", "totalAssets": "3514250000", "longTermDebt": "844905000", "shortTermDebt": "199956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "545087000", "totalLiabilities": "1158680000", "otherCurrentAssets": "17978000", "totalCurrentAssets": "959923000", "currentLongTermDebt": "199956000", "longTermInvestments": "None", "shortTermInvestments": "3982000", "currentNetReceivables": "16255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2554327000", "currentAccountsPayable": "14850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2380758000", "shortLongTermDebtTotal": "1060315000", "totalShareholderEquity": "2302217000", "capitalLeaseObligations": "15454000", "otherCurrentLiabilities": "20454000", "totalCurrentLiabilities": "274250000", "otherNonCurrentLiabilities": "12227000", "totalNonCurrentLiabilities": "884430000", "cashAndShortTermInvestments": "892256000", "commonStockSharesOutstanding": "157728000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "892256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413607000", "profitLoss": "None", "dividendPayout": "42825000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1739000", "operatingCashflow": "60988000", "capitalExpenditures": "17502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82132000", "cashflowFromInvestment": "679703000", "stockBasedCompensation": "3628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42825000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37568000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106538000, "cost_of_revenue": 98343000, "gross_profit": 8195000, "research_and_development": null, "selling_general_admin": 16922000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20840000, "depreciation_amortisation": 23437000, "ebitda": 44277000, "interest_expense": 11071000, "interest_income": null, "other_non_operating": null, "pretax_income": 9769000, "tax_provision": -398900000, "effective_tax_rate": null, "net_income": 408708000, "net_income_continuing_ops": 9769000, "net_income_to_common": 408708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 892256000, "short_term_investments": 3982000, "net_receivables": 16255000, "inventory": 33434000, "other_current_assets": null, "total_current_assets": 959923000, "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": 2554327000, "total_assets": 3514250000, "short_term_debt": 199956000, "accounts_payable": 14850000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 274250000, "long_term_debt": 844905000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 884430000, "total_liabilities": 1158680000, "total_debt": 1044861000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 545087000, "total_equity": 2302217000, "shares_outstanding": 157728000, "operating_cash_flow": 60988000, "stock_based_compensation": 3628000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17502000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 679703000, "dividends_paid": 42825000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82132000, "free_cash_flow": 78490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20840000", "ebitda": "44277000", "netIncome": "408708000", "grossProfit": "8195000", "depreciation": "None", "totalRevenue": "106538000", "costOfRevenue": "98343000", "interestIncome": "2327000", "incomeBeforeTax": "9769000", "interestExpense": "11071000", "operatingIncome": "14677000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-398900000", "reportedCurrency": "USD", "netInterestIncome": "-4215000", "nonInterestIncome": "None", "operatingExpenses": "-6482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23437000", "sellingGeneralAndAdministrative": "16922000", "netIncomeFromContinuingOperations": "9769000" }, "balance": { "goodwill": "None", "inventory": "33434000", "commonStock": "1726418000", "currentDebt": "None", "investments": "None", "totalAssets": "3514250000", "longTermDebt": "844905000", "shortTermDebt": "199956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "545087000", "totalLiabilities": "1158680000", "otherCurrentAssets": "17978000", "totalCurrentAssets": "959923000", "currentLongTermDebt": "199956000", "longTermInvestments": "None", "shortTermInvestments": "3982000", "currentNetReceivables": "16255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2554327000", "currentAccountsPayable": "14850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2380758000", "shortLongTermDebtTotal": "1060315000", "totalShareholderEquity": "2302217000", "capitalLeaseObligations": "15454000", "otherCurrentLiabilities": "20454000", "totalCurrentLiabilities": "274250000", "otherNonCurrentLiabilities": "12227000", "totalNonCurrentLiabilities": "884430000", "cashAndShortTermInvestments": "892256000", "commonStockSharesOutstanding": "157728000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "892256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413607000", "profitLoss": "None", "dividendPayout": "42825000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1739000", "operatingCashflow": "60988000", "capitalExpenditures": "17502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82132000", "cashflowFromInvestment": "679703000", "stockBasedCompensation": "3628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42825000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37568000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 82922000, "cost_of_revenue": 65000000, "gross_profit": 17900000, "ebit": 1093000, "ebitda": 100000, "pretax_income": -5300000, "tax_provision": 291000, "net_income": -3400000, "net_income_to_common": -3400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216242000, "total_current_assets": 767388000, "total_assets": 3351353000, "short_term_debt": 15300000, "long_term_debt": 1044635000, "total_debt": 1059935000, "total_liabilities": 1367888000, "total_equity": 1915088000, "shares_outstanding": 153677854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 27699000, "capital_expenditure": 12023000, "free_cash_flow": 39722000, "dividends_paid": 110442000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325141, "ticker_id": 3481, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1093000", "ebitda": "100000", "netIncome": "-3400000", "grossProfit": "17900000", "depreciation": "None", "totalRevenue": "82922000", "costOfRevenue": "65000000", "interestIncome": "2876000", "incomeBeforeTax": "-5300000", "interestExpense": "6418000", "operatingIncome": "100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "291000", "reportedCurrency": "USD", "netInterestIncome": "-3518000", "nonInterestIncome": "None", "operatingExpenses": "17800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-993000", "sellingGeneralAndAdministrative": "16692000", "netIncomeFromContinuingOperations": "-5592000" }, "balance": { "goodwill": "None", "inventory": "33310000", "commonStock": "1926881000", "currentDebt": "None", "investments": "None", "totalAssets": "3351353000", "longTermDebt": "1044635000", "shortTermDebt": "15300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "204200000", "totalLiabilities": "1367888000", "otherCurrentAssets": "500632000", "totalCurrentAssets": "767388000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "42000", "currentNetReceivables": "17204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2583965000", "currentAccountsPayable": "11399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2402885000", "shortLongTermDebtTotal": "1059953000", "totalShareholderEquity": "1915088000", "capitalLeaseObligations": "15318000", "otherCurrentLiabilities": "250193000", "totalCurrentLiabilities": "282814000", "otherNonCurrentLiabilities": "12767000", "totalNonCurrentLiabilities": "1085074000", "cashAndShortTermInvestments": "216242000", "commonStockSharesOutstanding": "153677854", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "216242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3085000", "profitLoss": "None", "dividendPayout": "110442000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1506000", "operatingCashflow": "27699000", "capitalExpenditures": "12023000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116477000", "cashflowFromInvestment": "-21438000", "stockBasedCompensation": "2281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110442000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82922000, "cost_of_revenue": 65000000, "gross_profit": 17900000, "research_and_development": null, "selling_general_admin": 16692000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1093000, "depreciation_amortisation": -993000, "ebitda": 100000, "interest_expense": 6418000, "interest_income": null, "other_non_operating": null, "pretax_income": -5300000, "tax_provision": 291000, "effective_tax_rate": null, "net_income": -3400000, "net_income_continuing_ops": -5592000, "net_income_to_common": -3400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216242000, "short_term_investments": 42000, "net_receivables": 17204000, "inventory": 33310000, "other_current_assets": null, "total_current_assets": 767388000, "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": 2583965000, "total_assets": 3351353000, "short_term_debt": 15300000, "accounts_payable": 11399000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 282814000, "long_term_debt": 1044635000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1085074000, "total_liabilities": 1367888000, "total_debt": 1059935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 204200000, "total_equity": 1915088000, "shares_outstanding": 153677854, "operating_cash_flow": 27699000, "stock_based_compensation": 2281000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12023000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21438000, "dividends_paid": 110442000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116477000, "free_cash_flow": 39722000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1093000", "ebitda": "100000", "netIncome": "-3400000", "grossProfit": "17900000", "depreciation": "None", "totalRevenue": "82922000", "costOfRevenue": "65000000", "interestIncome": "2876000", "incomeBeforeTax": "-5300000", "interestExpense": "6418000", "operatingIncome": "100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "291000", "reportedCurrency": "USD", "netInterestIncome": "-3518000", "nonInterestIncome": "None", "operatingExpenses": "17800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-993000", "sellingGeneralAndAdministrative": "16692000", "netIncomeFromContinuingOperations": "-5592000" }, "balance": { "goodwill": "None", "inventory": "33310000", "commonStock": "1926881000", "currentDebt": "None", "investments": "None", "totalAssets": "3351353000", "longTermDebt": "1044635000", "shortTermDebt": "15300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "204200000", "totalLiabilities": "1367888000", "otherCurrentAssets": "500632000", "totalCurrentAssets": "767388000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "42000", "currentNetReceivables": "17204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2583965000", "currentAccountsPayable": "11399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2402885000", "shortLongTermDebtTotal": "1059953000", "totalShareholderEquity": "1915088000", "capitalLeaseObligations": "15318000", "otherCurrentLiabilities": "250193000", "totalCurrentLiabilities": "282814000", "otherNonCurrentLiabilities": "12767000", "totalNonCurrentLiabilities": "1085074000", "cashAndShortTermInvestments": "216242000", "commonStockSharesOutstanding": "153677854", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "216242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3085000", "profitLoss": "None", "dividendPayout": "110442000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1506000", "operatingCashflow": "27699000", "capitalExpenditures": "12023000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116477000", "cashflowFromInvestment": "-21438000", "stockBasedCompensation": "2281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110442000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 726297000, "cost_of_revenue": 365780000, "gross_profit": 360517000, "ebit": 347887000, "ebitda": 381473000, "pretax_income": 340547000, "tax_provision": 7347000, "net_income": 327129000, "net_income_to_common": 327129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 323158000, "total_current_assets": 436893000, "total_assets": 3474419000, "short_term_debt": 19442000, "long_term_debt": 1089770000, "total_debt": 1109212000, "total_liabilities": 1642043000, "total_equity": 1769312000, "shares_outstanding": 154426000, "goodwill_and_intangibles": 11836000 }, "cash_flow": { "operating_cash_flow": 87814000, "capital_expenditure": 45730000, "free_cash_flow": 133544000, "dividends_paid": 42472000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325142, "ticker_id": 3481, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "347887000", "ebitda": "381473000", "netIncome": "327129000", "grossProfit": "360517000", "depreciation": "None", "totalRevenue": "726297000", "costOfRevenue": "365780000", "interestIncome": "1678000", "incomeBeforeTax": "340547000", "interestExpense": "7340000", "operatingIncome": "346209000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7347000", "reportedCurrency": "USD", "netInterestIncome": "-5662000", "nonInterestIncome": "None", "operatingExpenses": "14308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "365780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33586000", "sellingGeneralAndAdministrative": "19128000", "netIncomeFromContinuingOperations": "333200000" }, "balance": { "goodwill": "6970000", "inventory": "32341000", "commonStock": "1522487000", "currentDebt": "None", "investments": "None", "totalAssets": "3474419000", "longTermDebt": "1089770000", "shortTermDebt": "19442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4866000", "reportedCurrency": "USD", "retainedEarnings": "257254000", "totalLiabilities": "1642043000", "otherCurrentAssets": "41186000", "totalCurrentAssets": "436893000", "currentLongTermDebt": "19442000", "longTermInvestments": "15592000", "shortTermInvestments": "170000", "currentNetReceivables": "40208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3037526000", "currentAccountsPayable": "26059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2825114000", "shortLongTermDebtTotal": "1185509000", "totalShareholderEquity": "1769312000", "capitalLeaseObligations": "76297000", "otherCurrentLiabilities": "318069000", "totalCurrentLiabilities": "388710000", "otherNonCurrentLiabilities": "75220000", "totalNonCurrentLiabilities": "1253333000", "cashAndShortTermInvestments": "323158000", "commonStockSharesOutstanding": "154426000", "intangibleAssetsExcludingGoodwill": "4866000", "cashAndCashEquivalentsAtCarryingValue": "323158000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "333200000", "profitLoss": "None", "dividendPayout": "42472000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1285000", "operatingCashflow": "87814000", "capitalExpenditures": "45730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-249434000", "cashflowFromInvestment": "428858000", "stockBasedCompensation": "2205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42472000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140249000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 726297000, "cost_of_revenue": 365780000, "gross_profit": 360517000, "research_and_development": null, "selling_general_admin": 19128000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 347887000, "depreciation_amortisation": 33586000, "ebitda": 381473000, "interest_expense": 7340000, "interest_income": null, "other_non_operating": null, "pretax_income": 340547000, "tax_provision": 7347000, "effective_tax_rate": null, "net_income": 327129000, "net_income_continuing_ops": 333200000, "net_income_to_common": 327129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 323158000, "short_term_investments": 170000, "net_receivables": 40208000, "inventory": 32341000, "other_current_assets": null, "total_current_assets": 436893000, "net_ppe": null, "goodwill": 6970000, "intangible_assets": 4866000, "goodwill_and_intangibles": 11836000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3037526000, "total_assets": 3474419000, "short_term_debt": 19442000, "accounts_payable": 26059000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388710000, "long_term_debt": 1089770000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1253333000, "total_liabilities": 1642043000, "total_debt": 1109212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 257254000, "total_equity": 1769312000, "shares_outstanding": 154426000, "operating_cash_flow": 87814000, "stock_based_compensation": 2205000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45730000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 428858000, "dividends_paid": 42472000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -249434000, "free_cash_flow": 133544000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "347887000", "ebitda": "381473000", "netIncome": "327129000", "grossProfit": "360517000", "depreciation": "None", "totalRevenue": "726297000", "costOfRevenue": "365780000", "interestIncome": "1678000", "incomeBeforeTax": "340547000", "interestExpense": "7340000", "operatingIncome": "346209000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7347000", "reportedCurrency": "USD", "netInterestIncome": "-5662000", "nonInterestIncome": "None", "operatingExpenses": "14308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "365780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33586000", "sellingGeneralAndAdministrative": "19128000", "netIncomeFromContinuingOperations": "333200000" }, "balance": { "goodwill": "6970000", "inventory": "32341000", "commonStock": "1522487000", "currentDebt": "None", "investments": "None", "totalAssets": "3474419000", "longTermDebt": "1089770000", "shortTermDebt": "19442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4866000", "reportedCurrency": "USD", "retainedEarnings": "257254000", "totalLiabilities": "1642043000", "otherCurrentAssets": "41186000", "totalCurrentAssets": "436893000", "currentLongTermDebt": "19442000", "longTermInvestments": "15592000", "shortTermInvestments": "170000", "currentNetReceivables": "40208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3037526000", "currentAccountsPayable": "26059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2825114000", "shortLongTermDebtTotal": "1185509000", "totalShareholderEquity": "1769312000", "capitalLeaseObligations": "76297000", "otherCurrentLiabilities": "318069000", "totalCurrentLiabilities": "388710000", "otherNonCurrentLiabilities": "75220000", "totalNonCurrentLiabilities": "1253333000", "cashAndShortTermInvestments": "323158000", "commonStockSharesOutstanding": "154426000", "intangibleAssetsExcludingGoodwill": "4866000", "cashAndCashEquivalentsAtCarryingValue": "323158000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "333200000", "profitLoss": "None", "dividendPayout": "42472000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1285000", "operatingCashflow": "87814000", "capitalExpenditures": "45730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-249434000", "cashflowFromInvestment": "428858000", "stockBasedCompensation": "2205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42472000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140249000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 194993000, "cost_of_revenue": 147202000, "gross_profit": 47791000, "ebit": 40498000, "ebitda": 73984000, "pretax_income": 30477000, "tax_provision": 35000, "net_income": 28758000, "net_income_to_common": 28758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74225000, "total_current_assets": 277073000, "total_assets": 3479234000, "short_term_debt": 22010000, "long_term_debt": 1285239000, "total_debt": 1307249000, "total_liabilities": 1611803000, "total_equity": 1787005000, "shares_outstanding": 151293000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 66150999, "capital_expenditure": 15040999, "free_cash_flow": 81191998, "dividends_paid": 42603000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325144, "ticker_id": 3481, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40498000", "ebitda": "73984000", "netIncome": "28758000", "grossProfit": "47791000", "depreciation": "None", "totalRevenue": "194993000", "costOfRevenue": "147202000", "interestIncome": "12892000", "incomeBeforeTax": "30477000", "interestExpense": "10021000", "operatingIncome": "27606000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "35000", "reportedCurrency": "USD", "netInterestIncome": "2871000", "nonInterestIncome": "None", "operatingExpenses": "20185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33486000", "sellingGeneralAndAdministrative": "19128000", "netIncomeFromContinuingOperations": "30442000" }, "balance": { "goodwill": "None", "inventory": "18656000", "commonStock": "1519570000", "currentDebt": "None", "investments": "None", "totalAssets": "3479234000", "longTermDebt": "1285239000", "shortTermDebt": "22010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "243861000", "totalLiabilities": "1611803000", "otherCurrentAssets": "134784000", "totalCurrentAssets": "277073000", "currentLongTermDebt": "22010000", "longTermInvestments": "None", "shortTermInvestments": "23000", "currentNetReceivables": "49408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3202161000", "currentAccountsPayable": "29335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2966700000", "shortLongTermDebtTotal": "1394229000", "totalShareholderEquity": "1787005000", "capitalLeaseObligations": "86980000", "otherCurrentLiabilities": "50240000", "totalCurrentLiabilities": "139462000", "otherNonCurrentLiabilities": "84569000", "totalNonCurrentLiabilities": "1472341000", "cashAndShortTermInvestments": "74225000", "commonStockSharesOutstanding": "151293000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "74225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20556000", "profitLoss": "None", "dividendPayout": "42603000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1100000", "operatingCashflow": "66150999", "capitalExpenditures": "15040999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104848000", "cashflowFromInvestment": "-27400000", "stockBasedCompensation": "3878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42603000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 194993000, "cost_of_revenue": 147202000, "gross_profit": 47791000, "research_and_development": null, "selling_general_admin": 19128000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40498000, "depreciation_amortisation": 33486000, "ebitda": 73984000, "interest_expense": 10021000, "interest_income": null, "other_non_operating": null, "pretax_income": 30477000, "tax_provision": 35000, "effective_tax_rate": null, "net_income": 28758000, "net_income_continuing_ops": 30442000, "net_income_to_common": 28758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74225000, "short_term_investments": 23000, "net_receivables": 49408000, "inventory": 18656000, "other_current_assets": null, "total_current_assets": 277073000, "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": 3202161000, "total_assets": 3479234000, "short_term_debt": 22010000, "accounts_payable": 29335000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139462000, "long_term_debt": 1285239000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1472341000, "total_liabilities": 1611803000, "total_debt": 1307249000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 243861000, "total_equity": 1787005000, "shares_outstanding": 151293000, "operating_cash_flow": 66150999, "stock_based_compensation": 3878000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15040999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27400000, "dividends_paid": 42603000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104848000, "free_cash_flow": 81191998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40498000", "ebitda": "73984000", "netIncome": "28758000", "grossProfit": "47791000", "depreciation": "None", "totalRevenue": "194993000", "costOfRevenue": "147202000", "interestIncome": "12892000", "incomeBeforeTax": "30477000", "interestExpense": "10021000", "operatingIncome": "27606000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "35000", "reportedCurrency": "USD", "netInterestIncome": "2871000", "nonInterestIncome": "None", "operatingExpenses": "20185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33486000", "sellingGeneralAndAdministrative": "19128000", "netIncomeFromContinuingOperations": "30442000" }, "balance": { "goodwill": "None", "inventory": "18656000", "commonStock": "1519570000", "currentDebt": "None", "investments": "None", "totalAssets": "3479234000", "longTermDebt": "1285239000", "shortTermDebt": "22010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "243861000", "totalLiabilities": "1611803000", "otherCurrentAssets": "134784000", "totalCurrentAssets": "277073000", "currentLongTermDebt": "22010000", "longTermInvestments": "None", "shortTermInvestments": "23000", "currentNetReceivables": "49408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3202161000", "currentAccountsPayable": "29335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2966700000", "shortLongTermDebtTotal": "1394229000", "totalShareholderEquity": "1787005000", "capitalLeaseObligations": "86980000", "otherCurrentLiabilities": "50240000", "totalCurrentLiabilities": "139462000", "otherNonCurrentLiabilities": "84569000", "totalNonCurrentLiabilities": "1472341000", "cashAndShortTermInvestments": "74225000", "commonStockSharesOutstanding": "151293000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "74225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20556000", "profitLoss": "None", "dividendPayout": "42603000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1100000", "operatingCashflow": "66150999", "capitalExpenditures": "15040999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104848000", "cashflowFromInvestment": "-27400000", "stockBasedCompensation": "3878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42603000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 99639000, "cost_of_revenue": 74300000, "gross_profit": 25339000, "ebit": 5133000, "ebitda": 41227000, "pretax_income": -3896000, "tax_provision": 500000, "net_income": 1903000, "net_income_to_common": 1903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141906000, "total_current_assets": 229979000, "total_assets": 3539146000, "short_term_debt": -59785000, "long_term_debt": 1363651000, "total_debt": 1303866000, "total_liabilities": 1659034000, "total_equity": 1806787000, "shares_outstanding": 151268289, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55329000, "capital_expenditure": 18074000, "free_cash_flow": 73403000, "dividends_paid": 43233000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325145, "ticker_id": 3481, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5133000", "ebitda": "41227000", "netIncome": "1903000", "grossProfit": "25339000", "depreciation": "None", "totalRevenue": "99639000", "costOfRevenue": "74300000", "interestIncome": "905000", "incomeBeforeTax": "-3896000", "interestExpense": "9811000", "operatingIncome": "4547000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-8906000", "nonInterestIncome": "None", "operatingExpenses": "20792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36094000", "sellingGeneralAndAdministrative": "20603000", "netIncomeFromContinuingOperations": "3035000" }, "balance": { "goodwill": "None", "inventory": "23887000", "commonStock": "1515026000", "currentDebt": "None", "investments": "None", "totalAssets": "3539146000", "longTermDebt": "1363651000", "shortTermDebt": "-59785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "264012000", "totalLiabilities": "1659034000", "otherCurrentAssets": "24587000", "totalCurrentAssets": "229979000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2029000", "currentNetReceivables": "39599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3309167000", "currentAccountsPayable": "25764000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1447791000", "totalShareholderEquity": "1806787000", "capitalLeaseObligations": "84140000", "otherCurrentLiabilities": "50372000", "totalCurrentLiabilities": "116104000", "otherNonCurrentLiabilities": "78448000", "totalNonCurrentLiabilities": "1542930000", "cashAndShortTermInvestments": "141906000", "commonStockSharesOutstanding": "151268289", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "141906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3035000", "profitLoss": "None", "dividendPayout": "43233000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-944000", "operatingCashflow": "55329000", "capitalExpenditures": "18074000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49991000", "cashflowFromInvestment": "-23396000", "stockBasedCompensation": "4904000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43233000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4132000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36094000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99639000, "cost_of_revenue": 74300000, "gross_profit": 25339000, "research_and_development": null, "selling_general_admin": 20603000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5133000, "depreciation_amortisation": 36094000, "ebitda": 41227000, "interest_expense": 9811000, "interest_income": null, "other_non_operating": null, "pretax_income": -3896000, "tax_provision": 500000, "effective_tax_rate": null, "net_income": 1903000, "net_income_continuing_ops": 3035000, "net_income_to_common": 1903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141906000, "short_term_investments": 2029000, "net_receivables": 39599000, "inventory": 23887000, "other_current_assets": null, "total_current_assets": 229979000, "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": 3309167000, "total_assets": 3539146000, "short_term_debt": -59785000, "accounts_payable": 25764000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116104000, "long_term_debt": 1363651000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1542930000, "total_liabilities": 1659034000, "total_debt": 1303866000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 264012000, "total_equity": 1806787000, "shares_outstanding": 151268289, "operating_cash_flow": 55329000, "stock_based_compensation": 4904000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18074000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23396000, "dividends_paid": 43233000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49991000, "free_cash_flow": 73403000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5133000", "ebitda": "41227000", "netIncome": "1903000", "grossProfit": "25339000", "depreciation": "None", "totalRevenue": "99639000", "costOfRevenue": "74300000", "interestIncome": "905000", "incomeBeforeTax": "-3896000", "interestExpense": "9811000", "operatingIncome": "4547000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-8906000", "nonInterestIncome": "None", "operatingExpenses": "20792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36094000", "sellingGeneralAndAdministrative": "20603000", "netIncomeFromContinuingOperations": "3035000" }, "balance": { "goodwill": "None", "inventory": "23887000", "commonStock": "1515026000", "currentDebt": "None", "investments": "None", "totalAssets": "3539146000", "longTermDebt": "1363651000", "shortTermDebt": "-59785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "264012000", "totalLiabilities": "1659034000", "otherCurrentAssets": "24587000", "totalCurrentAssets": "229979000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2029000", "currentNetReceivables": "39599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3309167000", "currentAccountsPayable": "25764000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1447791000", "totalShareholderEquity": "1806787000", "capitalLeaseObligations": "84140000", "otherCurrentLiabilities": "50372000", "totalCurrentLiabilities": "116104000", "otherNonCurrentLiabilities": "78448000", "totalNonCurrentLiabilities": "1542930000", "cashAndShortTermInvestments": "141906000", "commonStockSharesOutstanding": "151268289", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "141906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3035000", "profitLoss": "None", "dividendPayout": "43233000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-944000", "operatingCashflow": "55329000", "capitalExpenditures": "18074000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49991000", "cashflowFromInvestment": "-23396000", "stockBasedCompensation": "4904000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43233000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4132000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36094000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 113704000, "cost_of_revenue": 96097000, "gross_profit": 17607000, "ebit": 53283000, "ebitda": 90366000, "pretax_income": 1474000, "tax_provision": -832000, "net_income": 1357000, "net_income_to_common": 1357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159903000, "total_current_assets": 279944000, "total_assets": 3569757000, "short_term_debt": 55034000, "long_term_debt": 1361985000, "total_debt": 1417019000, "total_liabilities": 1654521000, "total_equity": 1831242000, "shares_outstanding": 151376049, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 52298000, "capital_expenditure": 18868000, "free_cash_flow": 71166000, "dividends_paid": 72258000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325146, "ticker_id": 3481, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53283000", "ebitda": "90366000", "netIncome": "1357000", "grossProfit": "17607000", "depreciation": "None", "totalRevenue": "113704000", "costOfRevenue": "96097000", "interestIncome": "1895000", "incomeBeforeTax": "1474000", "interestExpense": "14736000", "operatingIncome": "53283000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-832000", "reportedCurrency": "USD", "netInterestIncome": "-14736000", "nonInterestIncome": "None", "operatingExpenses": "18717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37083000", "sellingGeneralAndAdministrative": "18978000", "netIncomeFromContinuingOperations": "2306000" }, "balance": { "goodwill": "None", "inventory": "127274000", "commonStock": "1512339000", "currentDebt": "None", "investments": "None", "totalAssets": "3569757000", "longTermDebt": "1361985000", "shortTermDebt": "55034000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "296533000", "totalLiabilities": "1654521000", "otherCurrentAssets": "-331719000", "totalCurrentAssets": "279944000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4088000", "currentNetReceivables": "40454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3289813000", "currentAccountsPayable": "34134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1444917000", "totalShareholderEquity": "1831242000", "capitalLeaseObligations": "82932000", "otherCurrentLiabilities": "113756000", "totalCurrentLiabilities": "113756000", "otherNonCurrentLiabilities": "79051000", "totalNonCurrentLiabilities": "1540765000", "cashAndShortTermInvestments": "159903000", "commonStockSharesOutstanding": "151376049", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "159903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2306000", "profitLoss": "None", "dividendPayout": "72258000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "565000", "operatingCashflow": "52298000", "capitalExpenditures": "18868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75087000", "cashflowFromInvestment": "-24049000", "stockBasedCompensation": "3218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72258000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37083000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 113704000, "cost_of_revenue": 96097000, "gross_profit": 17607000, "research_and_development": null, "selling_general_admin": 18978000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53283000, "depreciation_amortisation": 37083000, "ebitda": 90366000, "interest_expense": 14736000, "interest_income": null, "other_non_operating": null, "pretax_income": 1474000, "tax_provision": -832000, "effective_tax_rate": null, "net_income": 1357000, "net_income_continuing_ops": 2306000, "net_income_to_common": 1357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159903000, "short_term_investments": 4088000, "net_receivables": 40454000, "inventory": 127274000, "other_current_assets": null, "total_current_assets": 279944000, "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": 3289813000, "total_assets": 3569757000, "short_term_debt": 55034000, "accounts_payable": 34134000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113756000, "long_term_debt": 1361985000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1540765000, "total_liabilities": 1654521000, "total_debt": 1417019000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 296533000, "total_equity": 1831242000, "shares_outstanding": 151376049, "operating_cash_flow": 52298000, "stock_based_compensation": 3218000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18868000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24049000, "dividends_paid": 72258000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75087000, "free_cash_flow": 71166000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53283000", "ebitda": "90366000", "netIncome": "1357000", "grossProfit": "17607000", "depreciation": "None", "totalRevenue": "113704000", "costOfRevenue": "96097000", "interestIncome": "1895000", "incomeBeforeTax": "1474000", "interestExpense": "14736000", "operatingIncome": "53283000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-832000", "reportedCurrency": "USD", "netInterestIncome": "-14736000", "nonInterestIncome": "None", "operatingExpenses": "18717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37083000", "sellingGeneralAndAdministrative": "18978000", "netIncomeFromContinuingOperations": "2306000" }, "balance": { "goodwill": "None", "inventory": "127274000", "commonStock": "1512339000", "currentDebt": "None", "investments": "None", "totalAssets": "3569757000", "longTermDebt": "1361985000", "shortTermDebt": "55034000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "296533000", "totalLiabilities": "1654521000", "otherCurrentAssets": "-331719000", "totalCurrentAssets": "279944000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4088000", "currentNetReceivables": "40454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3289813000", "currentAccountsPayable": "34134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1444917000", "totalShareholderEquity": "1831242000", "capitalLeaseObligations": "82932000", "otherCurrentLiabilities": "113756000", "totalCurrentLiabilities": "113756000", "otherNonCurrentLiabilities": "79051000", "totalNonCurrentLiabilities": "1540765000", "cashAndShortTermInvestments": "159903000", "commonStockSharesOutstanding": "151376049", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "159903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2306000", "profitLoss": "None", "dividendPayout": "72258000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "565000", "operatingCashflow": "52298000", "capitalExpenditures": "18868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75087000", "cashflowFromInvestment": "-24049000", "stockBasedCompensation": "3218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72258000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37083000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 467407000, "cost_of_revenue": 299373000, "gross_profit": 168034000, "ebit": 144153000, "ebitda": 188103000, "pretax_income": 132566000, "tax_provision": 3345000, "net_income": 126932000, "net_income_to_common": 126932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207696000, "total_current_assets": 316958000, "total_assets": 3647585000, "short_term_debt": 64295000, "long_term_debt": 1365773000, "total_debt": 1430068000, "total_liabilities": 1688332000, "total_equity": 1860536000, "shares_outstanding": 151173000, "goodwill_and_intangibles": 13249000 }, "cash_flow": { "operating_cash_flow": 89439000, "capital_expenditure": 28393000, "free_cash_flow": 117832000, "dividends_paid": 42403000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325147, "ticker_id": 3481, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144153000", "ebitda": "188103000", "netIncome": "126932000", "grossProfit": "168034000", "depreciation": "None", "totalRevenue": "467407000", "costOfRevenue": "299373000", "interestIncome": "1050000", "incomeBeforeTax": "132566000", "interestExpense": "12637000", "operatingIncome": "145203000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3345000", "reportedCurrency": "USD", "netInterestIncome": "-12637000", "nonInterestIncome": "None", "operatingExpenses": "22831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299373000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43950000", "sellingGeneralAndAdministrative": "20096000", "netIncomeFromContinuingOperations": "129221000" }, "balance": { "goodwill": "7822000", "inventory": "31017000", "commonStock": "1497641000", "currentDebt": "None", "investments": "None", "totalAssets": "3647585000", "longTermDebt": "1365773000", "shortTermDebt": "64295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5427000", "reportedCurrency": "USD", "retainedEarnings": "338244000", "totalLiabilities": "1688332000", "otherCurrentAssets": "38076000", "totalCurrentAssets": "316958000", "currentLongTermDebt": "None", "longTermInvestments": "5947000", "shortTermInvestments": "7259000", "currentNetReceivables": "40169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3330627000", "currentAccountsPayable": "26561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1453457000", "totalShareholderEquity": "1860536000", "capitalLeaseObligations": "87684000", "otherCurrentLiabilities": "90310000", "totalCurrentLiabilities": "140277000", "otherNonCurrentLiabilities": "81863000", "totalNonCurrentLiabilities": "1548055000", "cashAndShortTermInvestments": "207696000", "commonStockSharesOutstanding": "151173000", "intangibleAssetsExcludingGoodwill": "5427000", "cashAndCashEquivalentsAtCarryingValue": "207696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129221000", "profitLoss": "None", "dividendPayout": "42403000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1703000", "operatingCashflow": "89439000", "capitalExpenditures": "28393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194723000", "cashflowFromInvestment": "203763000", "stockBasedCompensation": "3801000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42403000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43950000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 467407000, "cost_of_revenue": 299373000, "gross_profit": 168034000, "research_and_development": null, "selling_general_admin": 20096000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144153000, "depreciation_amortisation": 43950000, "ebitda": 188103000, "interest_expense": 12637000, "interest_income": null, "other_non_operating": null, "pretax_income": 132566000, "tax_provision": 3345000, "effective_tax_rate": null, "net_income": 126932000, "net_income_continuing_ops": 129221000, "net_income_to_common": 126932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 207696000, "short_term_investments": 7259000, "net_receivables": 40169000, "inventory": 31017000, "other_current_assets": null, "total_current_assets": 316958000, "net_ppe": null, "goodwill": 7822000, "intangible_assets": 5427000, "goodwill_and_intangibles": 13249000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3330627000, "total_assets": 3647585000, "short_term_debt": 64295000, "accounts_payable": 26561000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140277000, "long_term_debt": 1365773000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1548055000, "total_liabilities": 1688332000, "total_debt": 1430068000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 338244000, "total_equity": 1860536000, "shares_outstanding": 151173000, "operating_cash_flow": 89439000, "stock_based_compensation": 3801000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28393000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 203763000, "dividends_paid": 42403000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -194723000, "free_cash_flow": 117832000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "144153000", "ebitda": "188103000", "netIncome": "126932000", "grossProfit": "168034000", "depreciation": "None", "totalRevenue": "467407000", "costOfRevenue": "299373000", "interestIncome": "1050000", "incomeBeforeTax": "132566000", "interestExpense": "12637000", "operatingIncome": "145203000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3345000", "reportedCurrency": "USD", "netInterestIncome": "-12637000", "nonInterestIncome": "None", "operatingExpenses": "22831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299373000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43950000", "sellingGeneralAndAdministrative": "20096000", "netIncomeFromContinuingOperations": "129221000" }, "balance": { "goodwill": "7822000", "inventory": "31017000", "commonStock": "1497641000", "currentDebt": "None", "investments": "None", "totalAssets": "3647585000", "longTermDebt": "1365773000", "shortTermDebt": "64295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5427000", "reportedCurrency": "USD", "retainedEarnings": "338244000", "totalLiabilities": "1688332000", "otherCurrentAssets": "38076000", "totalCurrentAssets": "316958000", "currentLongTermDebt": "None", "longTermInvestments": "5947000", "shortTermInvestments": "7259000", "currentNetReceivables": "40169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3330627000", "currentAccountsPayable": "26561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1453457000", "totalShareholderEquity": "1860536000", "capitalLeaseObligations": "87684000", "otherCurrentLiabilities": "90310000", "totalCurrentLiabilities": "140277000", "otherNonCurrentLiabilities": "81863000", "totalNonCurrentLiabilities": "1548055000", "cashAndShortTermInvestments": "207696000", "commonStockSharesOutstanding": "151173000", "intangibleAssetsExcludingGoodwill": "5427000", "cashAndCashEquivalentsAtCarryingValue": "207696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129221000", "profitLoss": "None", "dividendPayout": "42403000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1703000", "operatingCashflow": "89439000", "capitalExpenditures": "28393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194723000", "cashflowFromInvestment": "203763000", "stockBasedCompensation": "3801000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42403000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43950000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 201579000, "cost_of_revenue": 145622000, "gross_profit": 55957000, "ebit": 35885000, "ebitda": 72852000, "pretax_income": 23287000, "tax_provision": 547000, "net_income": 19237000, "net_income_to_common": 19237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107800000, "total_current_assets": 222900000, "total_assets": 3707700000, "short_term_debt": 49795000, "long_term_debt": 1511470000, "total_debt": 1561265000, "total_liabilities": 1805600000, "total_equity": 1816100000, "shares_outstanding": 151036253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 82577000, "capital_expenditure": 21007000, "free_cash_flow": 103584000, "dividends_paid": 42411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325149, "ticker_id": 3481, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35885000", "ebitda": "72852000", "netIncome": "19237000", "grossProfit": "55957000", "depreciation": "None", "totalRevenue": "201579000", "costOfRevenue": "145622000", "interestIncome": "12598000", "incomeBeforeTax": "23287000", "interestExpense": "12600000", "operatingIncome": "35356000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "547000", "reportedCurrency": "USD", "netInterestIncome": "-12100000", "nonInterestIncome": "None", "operatingExpenses": "20601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36967000", "sellingGeneralAndAdministrative": "18947000", "netIncomeFromContinuingOperations": "22700000" }, "balance": { "goodwill": "None", "inventory": "33139000", "commonStock": "1493511000", "currentDebt": "None", "investments": "None", "totalAssets": "3707700000", "longTermDebt": "1511470000", "shortTermDebt": "49795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "295096000", "totalLiabilities": "1805600000", "otherCurrentAssets": "96800000", "totalCurrentAssets": "222900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "140000", "currentNetReceivables": "41341000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3484800000", "currentAccountsPayable": "25960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3256880000", "shortLongTermDebtTotal": "1596600000", "totalShareholderEquity": "1816100000", "capitalLeaseObligations": "85100000", "otherCurrentLiabilities": "110600000", "totalCurrentLiabilities": "110600000", "otherNonCurrentLiabilities": "98400000", "totalNonCurrentLiabilities": "1695000000", "cashAndShortTermInvestments": "107800000", "commonStockSharesOutstanding": "151036253", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22766000", "profitLoss": "None", "dividendPayout": "42411000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-107000", "operatingCashflow": "82577000", "capitalExpenditures": "21007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43175000", "cashflowFromInvestment": "-79676000", "stockBasedCompensation": "3364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 201579000, "cost_of_revenue": 145622000, "gross_profit": 55957000, "research_and_development": null, "selling_general_admin": 18947000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35885000, "depreciation_amortisation": 36967000, "ebitda": 72852000, "interest_expense": 12600000, "interest_income": null, "other_non_operating": null, "pretax_income": 23287000, "tax_provision": 547000, "effective_tax_rate": null, "net_income": 19237000, "net_income_continuing_ops": 22700000, "net_income_to_common": 19237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107800000, "short_term_investments": 140000, "net_receivables": 41341000, "inventory": 33139000, "other_current_assets": null, "total_current_assets": 222900000, "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": 3484800000, "total_assets": 3707700000, "short_term_debt": 49795000, "accounts_payable": 25960000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110600000, "long_term_debt": 1511470000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1695000000, "total_liabilities": 1805600000, "total_debt": 1561265000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 295096000, "total_equity": 1816100000, "shares_outstanding": 151036253, "operating_cash_flow": 82577000, "stock_based_compensation": 3364000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21007000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79676000, "dividends_paid": 42411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43175000, "free_cash_flow": 103584000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35885000", "ebitda": "72852000", "netIncome": "19237000", "grossProfit": "55957000", "depreciation": "None", "totalRevenue": "201579000", "costOfRevenue": "145622000", "interestIncome": "12598000", "incomeBeforeTax": "23287000", "interestExpense": "12600000", "operatingIncome": "35356000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "547000", "reportedCurrency": "USD", "netInterestIncome": "-12100000", "nonInterestIncome": "None", "operatingExpenses": "20601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36967000", "sellingGeneralAndAdministrative": "18947000", "netIncomeFromContinuingOperations": "22700000" }, "balance": { "goodwill": "None", "inventory": "33139000", "commonStock": "1493511000", "currentDebt": "None", "investments": "None", "totalAssets": "3707700000", "longTermDebt": "1511470000", "shortTermDebt": "49795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "295096000", "totalLiabilities": "1805600000", "otherCurrentAssets": "96800000", "totalCurrentAssets": "222900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "140000", "currentNetReceivables": "41341000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3484800000", "currentAccountsPayable": "25960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3256880000", "shortLongTermDebtTotal": "1596600000", "totalShareholderEquity": "1816100000", "capitalLeaseObligations": "85100000", "otherCurrentLiabilities": "110600000", "totalCurrentLiabilities": "110600000", "otherNonCurrentLiabilities": "98400000", "totalNonCurrentLiabilities": "1695000000", "cashAndShortTermInvestments": "107800000", "commonStockSharesOutstanding": "151036253", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22766000", "profitLoss": "None", "dividendPayout": "42411000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-107000", "operatingCashflow": "82577000", "capitalExpenditures": "21007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43175000", "cashflowFromInvestment": "-79676000", "stockBasedCompensation": "3364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "income_statement": { "revenue": 208865000, "cost_of_revenue": 168410000, "gross_profit": 40455000, "ebit": 31746000, "ebitda": 71461000, "pretax_income": 19289000, "tax_provision": 193000, "net_income": 19023000, "net_income_to_common": 19023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88400000, "total_current_assets": 197200000, "total_assets": 3722100000, "short_term_debt": 56208000, "long_term_debt": 1512200000, "total_debt": 1568408000, "total_liabilities": 1805900000, "total_equity": 1825400000, "shares_outstanding": 150965191, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62349000, "capital_expenditure": 18625000, "free_cash_flow": 80974000, "dividends_paid": 43051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325150, "ticker_id": 3481, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:55.132682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31746000", "ebitda": "71461000", "netIncome": "19023000", "grossProfit": "40455000", "depreciation": "None", "totalRevenue": "208865000", "costOfRevenue": "168410000", "interestIncome": "11600000", "incomeBeforeTax": "19289000", "interestExpense": "12457000", "operatingIncome": "20102000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "193000", "reportedCurrency": "USD", "netInterestIncome": "-800000", "nonInterestIncome": "None", "operatingExpenses": "20353000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39715000", "sellingGeneralAndAdministrative": "19000000", "netIncomeFromContinuingOperations": "19100000" }, "balance": { "goodwill": "None", "inventory": "32331000", "commonStock": "1489696000", "currentDebt": "None", "investments": "None", "totalAssets": "3722100000", "longTermDebt": "1512200000", "shortTermDebt": "56208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "311429000", "totalLiabilities": "1805900000", "otherCurrentAssets": "104600000", "totalCurrentAssets": "197200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "36000", "currentNetReceivables": "50411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3524900000", "currentAccountsPayable": "22718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3201493000", "shortLongTermDebtTotal": "1598700000", "totalShareholderEquity": "1825400000", "capitalLeaseObligations": "86500000", "otherCurrentLiabilities": "102800000", "totalCurrentLiabilities": "102800000", "otherNonCurrentLiabilities": "104400000", "totalNonCurrentLiabilities": "1703100000", "cashAndShortTermInvestments": "88400000", "commonStockSharesOutstanding": "150965191", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "88400000", "accumulatedDepreciationAmortizationPPE": "-18631000" }, "cashflow": { "netIncome": "19063000", "profitLoss": "None", "dividendPayout": "43051000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3015000", "operatingCashflow": "62349000", "capitalExpenditures": "18625000", "changeInReceivables": "-14130000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47939000", "cashflowFromInvestment": "-24273000", "stockBasedCompensation": "4301000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9865000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208865000, "cost_of_revenue": 168410000, "gross_profit": 40455000, "research_and_development": null, "selling_general_admin": 19000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31746000, "depreciation_amortisation": 39715000, "ebitda": 71461000, "interest_expense": 12457000, "interest_income": null, "other_non_operating": null, "pretax_income": 19289000, "tax_provision": 193000, "effective_tax_rate": null, "net_income": 19023000, "net_income_continuing_ops": 19100000, "net_income_to_common": 19023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88400000, "short_term_investments": 36000, "net_receivables": 50411000, "inventory": 32331000, "other_current_assets": null, "total_current_assets": 197200000, "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": 3524900000, "total_assets": 3722100000, "short_term_debt": 56208000, "accounts_payable": 22718000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102800000, "long_term_debt": 1512200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1703100000, "total_liabilities": 1805900000, "total_debt": 1568408000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 311429000, "total_equity": 1825400000, "shares_outstanding": 150965191, "operating_cash_flow": 62349000, "stock_based_compensation": 4301000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18625000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24273000, "dividends_paid": 43051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47939000, "free_cash_flow": 80974000, "net_change_in_cash": -9865000 }, "raw_data": { "income": { "ebit": "31746000", "ebitda": "71461000", "netIncome": "19023000", "grossProfit": "40455000", "depreciation": "None", "totalRevenue": "208865000", "costOfRevenue": "168410000", "interestIncome": "11600000", "incomeBeforeTax": "19289000", "interestExpense": "12457000", "operatingIncome": "20102000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "193000", "reportedCurrency": "USD", "netInterestIncome": "-800000", "nonInterestIncome": "None", "operatingExpenses": "20353000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39715000", "sellingGeneralAndAdministrative": "19000000", "netIncomeFromContinuingOperations": "19100000" }, "balance": { "goodwill": "None", "inventory": "32331000", "commonStock": "1489696000", "currentDebt": "None", "investments": "None", "totalAssets": "3722100000", "longTermDebt": "1512200000", "shortTermDebt": "56208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "311429000", "totalLiabilities": "1805900000", "otherCurrentAssets": "104600000", "totalCurrentAssets": "197200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "36000", "currentNetReceivables": "50411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3524900000", "currentAccountsPayable": "22718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3201493000", "shortLongTermDebtTotal": "1598700000", "totalShareholderEquity": "1825400000", "capitalLeaseObligations": "86500000", "otherCurrentLiabilities": "102800000", "totalCurrentLiabilities": "102800000", "otherNonCurrentLiabilities": "104400000", "totalNonCurrentLiabilities": "1703100000", "cashAndShortTermInvestments": "88400000", "commonStockSharesOutstanding": "150965191", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "88400000", "accumulatedDepreciationAmortizationPPE": "-18631000" }, "cashflow": { "netIncome": "19063000", "profitLoss": "None", "dividendPayout": "43051000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3015000", "operatingCashflow": "62349000", "capitalExpenditures": "18625000", "changeInReceivables": "-14130000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47939000", "cashflowFromInvestment": "-24273000", "stockBasedCompensation": "4301000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9865000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "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" ] } } }