{ "ticker": { "uuid": "84821d18-2080-4636-92ac-8f26997c1264", "symbol": "NFG", "name": "National Fuel Gas Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Integrated", "page_url": "https://sharemaestro.com/factors/ticker/84821d18-2080-4636-92ac-8f26997c1264/", "api_url": "https://sharemaestro.com/factors/api/tickers/84821d18-2080-4636-92ac-8f26997c1264/" }, "ticker_metadata": { "id": 2835, "uuid": "84821d18-2080-4636-92ac-8f26997c1264", "symbol": "NFG", "name": "National Fuel Gas Company", "asset_type": "equity", "market_cap": 7341481000, "stock_exchange_id": 3, "industry": "Oil & Gas Integrated", "sector": "Energy", "description": "National Fuel Gas Company is a diversified energy company. The company is headquartered in Williamsville, New York.", "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": "84821d18-2080-4636-92ac-8f26997c1264", "symbol": "NFG", "name": "National Fuel Gas Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Integrated", "page_url": "https://sharemaestro.com/factors/ticker/84821d18-2080-4636-92ac-8f26997c1264/", "api_url": "https://sharemaestro.com/factors/api/tickers/84821d18-2080-4636-92ac-8f26997c1264/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.89, "value": 0.88, "quality": 0.96, "momentum": 0.22, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 77.42, "market_cap": 7408470769, "pe_ratio": 10.7921, "earnings_yield": 0.0927, "ebitda_to_ev": 0.1562, "shareholder_yield": 0.0262, "roe": 0.1795, "piotroski_f_score": 8, "momentum_12_1": -0.0127, "volatility_252d": 0.2266 }, "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": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:54.681280+00:00", "batch_id": "" }, "size": { "price_close": 77.42, "market_cap": 7408470769, "market_cap_usd": 7408470769, "enterprise_value": 9808056769, "shares_outstanding": 95691950, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.7921, "pb_ratio": 1.9371, "ptbv_ratio": 1.9399, "ps_ratio": 2.9656, "pcf_ratio": 5.7724, "pfcf_ratio": 3.2777, "ev_ebitda": 6.4009, "ev_ebit": 9.2969, "ev_sales": 3.9262, "ev_fcf": 4.3393, "earnings_yield": 0.0927, "fcf_yield": 0.2304, "price_to_sales": 2.9656, "price_to_book": 1.9371, "price_to_cashflow": 5.7724, "ebitda_to_ev": 0.1562, "sales_yield": 0.2547 }, "yield": { "dividend_yield": 0.0262, "buyback_yield": 0, "shareholder_yield": 0.0262, "debt_paydown_yield": null, "total_yield": 0.0262 }, "quality": { "gross_margin": 0.5004, "operating_margin": 0.4223, "net_margin": 0.2748, "ebitda_margin": 0.6134, "fcf_margin": 0.9048, "roe": 0.1795, "roa": 0.0752, "roic": 0.1263, "roc_greenblatt": null, "asset_turnover": 0.2737, "cash_conversion": 3.2926, "accruals_ratio": -0.0654, "sbc_to_revenue": 0.0093, "piotroski_f_score": 8, "altman_z_score": 1.8112, "earnings_stability_5y": 1.5709, "revenue_stability_5y": 0.1466, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1369, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3866, "net_debt_to_ebitda": 1.566, "debt_to_assets": 0.2658, "interest_coverage": 7.0126, "current_ratio": 0.6189, "quick_ratio": 0.5317, "net_debt": 2399586000, "local_beta": -0.0005, "volatility_252d": 0.2266, "volatility_60d": 0.5288, "max_drawdown_12m": -0.1933, "risk_adjusted_momentum": -0.0559 }, "growth": { "revenue_growth_1y": 0.2074, "revenue_growth_3y_cagr": 0.0138, "revenue_growth_5y_cagr": 0.0805, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.0288, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2303, "book_value_growth_1y": 0.0998, "revenue_growth": 0.2074, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0264, "price_return_3m": -0.1622, "price_return_6m": -0.0417, "price_return_9m": -0.0892, "price_return_12m": -0.0387, "price_return_12m_ex1m": -0.0127, "momentum_6m": -0.0417, "momentum_12m": -0.0387, "momentum_12_1": -0.0127, "distance_from_52w_high": -0.1915, "distance_from_52w_low": 0.0022, "relative_strength": -0.1387 }, "raw_ttm": { "revenue_ttm": 2498116000, "gross_profit_ttm": 1249962000, "ebit_ttm": 1054983000, "ebitda_ttm": 1532284000, "net_income_ttm": 686473000, "eps_diluted_ttm": 7.1738, "operating_cash_flow_ttm": 1283436000, "capital_expenditure_ttm": 976828000, "fcf_ttm": 2260264000, "dividends_paid_ttm": 194082000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 150442000, "cash_and_equivalents": 26596000, "total_current_assets": 507596000, "total_current_liabilities": 820147000, "net_ppe": null, "total_assets": 9127604000, "total_debt": 2426182000, "total_equity": 3824499000, "net_working_capital": 2153000, "book_value_per_share": 39.9668, "retained_earnings": 2340168000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3819023000, "tangible_book_per_share": 39.9096 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 23, "rank_pb": 48, "rank_ptbv": 41, "rank_ps": 63, "rank_pcf": 21, "rank_ev_ebitda": 18, "rank_ev_ebit": 39, "rank_earnings_yield": 23, "rank_fcf_yield": 13, "rank_dividend_yield": 29, "rank_shareholder_yield": 30, "rank_total_yield": 30, "rank_roe": 22, "rank_roc": 50, "rank_roic": 30, "rank_gross_margin": 45, "rank_fcf_margin": 6, "rank_piotroski": 7, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 65 }, "composites": { "value_composite": 12, "quality_composite": 4, "momentum_composite": 78, "growth_composite": 21, "yield_composite": 20, "svqf_composite": 12, "vc1_composite": 16, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 11, "quality_value_composite": 0.9191, "os_score": 0.89, "value_percentile": 0.88, "quality_percentile": 0.96, "momentum_percentile": 0.22, "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": 24, "small_cap_core_rank": 18, "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": 4597, "ticker_id": 2835, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:54.681280+00:00", "batch_id": "", "os_score_delta": null, "price_close": 77.42, "market_cap": 7408470769, "market_cap_usd": 7408470769, "enterprise_value": 9808056769, "shares_outstanding": 95691950, "fx_rate_to_usd": null, "pe_ratio": 10.79207889, "pb_ratio": 1.93710883, "ptbv_ratio": 1.9398864, "ps_ratio": 2.9656232, "pcf_ratio": 5.77237258, "pfcf_ratio": 3.27770153, "ev_ebitda": 6.40093923, "ev_ebit": 9.29688608, "ev_sales": 3.92618148, "ev_fcf": 4.33934123, "earnings_yield": 0.09266055, "fcf_yield": 0.23044973, "dividend_yield": 0.02619731, "buyback_yield": 0, "shareholder_yield": 0.02619731, "debt_paydown_yield": null, "total_yield": 0.02619731, "gross_margin": 0.50036187, "operating_margin": 0.42231145, "net_margin": 0.27479629, "ebitda_margin": 0.61337584, "fcf_margin": 0.90478745, "roe": 0.17949358, "roa": 0.07520846, "roic": 0.12626349, "roc_greenblatt": null, "asset_turnover": 0.27368803, "cash_conversion": 3.29257524, "accruals_ratio": -0.06540194, "sbc_to_revenue": 0.00932783, "debt_to_equity": 1.3866143, "net_debt_to_ebitda": 1.56601909, "debt_to_assets": 0.26580711, "interest_coverage": 7.01255633, "current_ratio": 0.61890856, "quick_ratio": 0.53167298, "net_debt": 2399586000, "revenue_growth_1y": 0.20743646, "revenue_growth_3y_cagr": 0.01376113, "revenue_growth_5y_cagr": 0.08052544, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.02880481, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.23033812, "book_value_growth_1y": 0.09976663, "piotroski_f_score": 8, "altman_z_score": 1.8111572, "earnings_stability_5y": 1.570891, "revenue_stability_5y": 0.146555, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02640845, "price_return_3m": -0.16215658, "price_return_6m": -0.04167868, "price_return_9m": -0.0892429, "price_return_12m": -0.03873732, "price_return_12m_ex1m": -0.01266329, "distance_from_52w_high": -0.19147656, "distance_from_52w_low": 0.00220065, "relative_strength": -0.1387009, "local_beta": -0.0005, "volatility_252d": 0.226564, "volatility_60d": 0.528828, "max_drawdown_12m": -0.19325193, "revenue_ttm": 2498116000, "gross_profit_ttm": 1249962000, "ebit_ttm": 1054983000, "ebitda_ttm": 1532284000, "net_income_ttm": 686473000, "eps_diluted_ttm": 7.17378003, "operating_cash_flow_ttm": 1283436000, "capital_expenditure_ttm": 976828000, "fcf_ttm": 2260264000, "dividends_paid_ttm": 194082000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 150442000, "cash_and_equivalents": 26596000, "total_current_assets": 507596000, "total_current_liabilities": 820147000, "net_ppe": null, "total_assets": 9127604000, "total_debt": 2426182000, "total_equity": 3824499000, "net_working_capital": 2153000, "book_value_per_share": 39.96677881, "retained_earnings": 2340168000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3819023000, "tangible_book_per_share": 39.90955352, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 23, "rank_pb": 48, "rank_ptbv": 41, "rank_ps": 63, "rank_pcf": 21, "rank_ev_ebitda": 18, "rank_ev_ebit": 39, "rank_earnings_yield": 23, "rank_fcf_yield": 13, "rank_dividend_yield": 29, "rank_shareholder_yield": 30, "rank_total_yield": 30, "rank_roe": 22, "rank_roc": 50, "rank_roic": 30, "rank_gross_margin": 45, "rank_fcf_margin": 6, "rank_piotroski": 7, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 65, "value_composite": 12, "quality_composite": 4, "momentum_composite": 78, "growth_composite": 21, "yield_composite": 20, "svqf_composite": 12, "vc1_composite": 16, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 18, "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": 77.42, "os": 0.89, "value": 0.88, "quality": 0.96, "momentum": 0.22, "confidence": 1, "coverage": 1, "pe_ratio": 10.7921, "earnings_yield": 0.0927, "shareholder_yield": 0.0262, "roe": 0.1795, "momentum_12_1": -0.0127, "complete_fields": { "id": 4597, "ticker_id": 2835, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:54.681280+00:00", "batch_id": "", "os_score_delta": null, "price_close": 77.42, "market_cap": 7408470769, "market_cap_usd": 7408470769, "enterprise_value": 9808056769, "shares_outstanding": 95691950, "fx_rate_to_usd": null, "pe_ratio": 10.79207889, "pb_ratio": 1.93710883, "ptbv_ratio": 1.9398864, "ps_ratio": 2.9656232, "pcf_ratio": 5.77237258, "pfcf_ratio": 3.27770153, "ev_ebitda": 6.40093923, "ev_ebit": 9.29688608, "ev_sales": 3.92618148, "ev_fcf": 4.33934123, "earnings_yield": 0.09266055, "fcf_yield": 0.23044973, "dividend_yield": 0.02619731, "buyback_yield": 0, "shareholder_yield": 0.02619731, "debt_paydown_yield": null, "total_yield": 0.02619731, "gross_margin": 0.50036187, "operating_margin": 0.42231145, "net_margin": 0.27479629, "ebitda_margin": 0.61337584, "fcf_margin": 0.90478745, "roe": 0.17949358, "roa": 0.07520846, "roic": 0.12626349, "roc_greenblatt": null, "asset_turnover": 0.27368803, "cash_conversion": 3.29257524, "accruals_ratio": -0.06540194, "sbc_to_revenue": 0.00932783, "debt_to_equity": 1.3866143, "net_debt_to_ebitda": 1.56601909, "debt_to_assets": 0.26580711, "interest_coverage": 7.01255633, "current_ratio": 0.61890856, "quick_ratio": 0.53167298, "net_debt": 2399586000, "revenue_growth_1y": 0.20743646, "revenue_growth_3y_cagr": 0.01376113, "revenue_growth_5y_cagr": 0.08052544, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.02880481, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.23033812, "book_value_growth_1y": 0.09976663, "piotroski_f_score": 8, "altman_z_score": 1.8111572, "earnings_stability_5y": 1.570891, "revenue_stability_5y": 0.146555, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02640845, "price_return_3m": -0.16215658, "price_return_6m": -0.04167868, "price_return_9m": -0.0892429, "price_return_12m": -0.03873732, "price_return_12m_ex1m": -0.01266329, "distance_from_52w_high": -0.19147656, "distance_from_52w_low": 0.00220065, "relative_strength": -0.1387009, "local_beta": -0.0005, "volatility_252d": 0.226564, "volatility_60d": 0.528828, "max_drawdown_12m": -0.19325193, "revenue_ttm": 2498116000, "gross_profit_ttm": 1249962000, "ebit_ttm": 1054983000, "ebitda_ttm": 1532284000, "net_income_ttm": 686473000, "eps_diluted_ttm": 7.17378003, "operating_cash_flow_ttm": 1283436000, "capital_expenditure_ttm": 976828000, "fcf_ttm": 2260264000, "dividends_paid_ttm": 194082000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 150442000, "cash_and_equivalents": 26596000, "total_current_assets": 507596000, "total_current_liabilities": 820147000, "net_ppe": null, "total_assets": 9127604000, "total_debt": 2426182000, "total_equity": 3824499000, "net_working_capital": 2153000, "book_value_per_share": 39.96677881, "retained_earnings": 2340168000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3819023000, "tangible_book_per_share": 39.90955352, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 23, "rank_pb": 48, "rank_ptbv": 41, "rank_ps": 63, "rank_pcf": 21, "rank_ev_ebitda": 18, "rank_ev_ebit": 39, "rank_earnings_yield": 23, "rank_fcf_yield": 13, "rank_dividend_yield": 29, "rank_shareholder_yield": 30, "rank_total_yield": 30, "rank_roe": 22, "rank_roc": 50, "rank_roic": 30, "rank_gross_margin": 45, "rank_fcf_margin": 6, "rank_piotroski": 7, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 65, "value_composite": 12, "quality_composite": 4, "momentum_composite": 78, "growth_composite": 21, "yield_composite": 20, "svqf_composite": 12, "vc1_composite": 16, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 18, "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": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 2277541000, "cost_of_revenue": 771306000, "gross_profit": 1506235000, "ebit": 849887000, "ebitda": 1306481000, "pretax_income": 694053000, "tax_provision": 175549000, "net_income": 518504000, "net_income_to_common": 518504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43166000, "total_current_assets": 410727000, "total_assets": 8719104000, "short_term_debt": 450200000, "long_term_debt": 2382861000, "total_debt": 2833061000, "total_liabilities": 5624500000, "total_equity": 3094604000, "shares_outstanding": 91227473, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 1100027000, "capital_expenditure": 912821000, "free_cash_flow": 2012848000, "dividends_paid": 188438000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302424, "ticker_id": 2835, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "849887000", "ebitda": "1306481000", "netIncome": "518504000", "grossProfit": "1506235000", "depreciation": "None", "totalRevenue": "2277541000", "costOfRevenue": "771306000", "interestIncome": "155334000", "incomeBeforeTax": "694053000", "interestExpense": "155834000", "operatingIncome": "813459000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "175549000", "reportedCurrency": "USD", "netInterestIncome": "-155834000", "nonInterestIncome": "None", "operatingExpenses": "692776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "771306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "456594000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "518504000" }, "balance": { "goodwill": "5476000", "inventory": "89782000", "commonStock": "90379000", "currentDebt": "None", "investments": "None", "totalAssets": "8719104000", "longTermDebt": "2382861000", "shortTermDebt": "450200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2012529000", "totalLiabilities": "5624500000", "otherCurrentAssets": "51839000", "totalCurrentAssets": "410727000", "currentLongTermDebt": "450200000", "longTermInvestments": "68346000", "shortTermInvestments": "None", "currentNetReceivables": "225940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8308376999", "currentAccountsPayable": "184046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7712642000", "shortLongTermDebtTotal": "2833061000", "totalShareholderEquity": "3094604000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "244477000", "totalCurrentLiabilities": "925764000", "otherNonCurrentLiabilities": "542239000", "totalNonCurrentLiabilities": "4698736000", "cashAndShortTermInvestments": "43166000", "commonStockSharesOutstanding": "91227473", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "518504000", "profitLoss": "None", "dividendPayout": "188438000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7147000", "operatingCashflow": "1100027000", "capitalExpenditures": "912821000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203383000", "cashflowFromInvestment": "-891700000", "stockBasedCompensation": "19754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "188438000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59088000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "456594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2277541000, "cost_of_revenue": 771306000, "gross_profit": 1506235000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 849887000, "depreciation_amortisation": 456594000, "ebitda": 1306481000, "interest_expense": 155834000, "interest_income": null, "other_non_operating": null, "pretax_income": 694053000, "tax_provision": 175549000, "effective_tax_rate": null, "net_income": 518504000, "net_income_continuing_ops": 518504000, "net_income_to_common": 518504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43166000, "short_term_investments": null, "net_receivables": 225940000, "inventory": 89782000, "other_current_assets": null, "total_current_assets": 410727000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8308376999, "total_assets": 8719104000, "short_term_debt": 450200000, "accounts_payable": 184046000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 925764000, "long_term_debt": 2382861000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4698736000, "total_liabilities": 5624500000, "total_debt": 2833061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2012529000, "total_equity": 3094604000, "shares_outstanding": 91227473, "operating_cash_flow": 1100027000, "stock_based_compensation": 19754000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 912821000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -891700000, "dividends_paid": 188438000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -203383000, "free_cash_flow": 2012848000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "849887000", "ebitda": "1306481000", "netIncome": "518504000", "grossProfit": "1506235000", "depreciation": "None", "totalRevenue": "2277541000", "costOfRevenue": "771306000", "interestIncome": "155334000", "incomeBeforeTax": "694053000", "interestExpense": "155834000", "operatingIncome": "813459000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "175549000", "reportedCurrency": "USD", "netInterestIncome": "-155834000", "nonInterestIncome": "None", "operatingExpenses": "692776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "771306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "456594000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "518504000" }, "balance": { "goodwill": "5476000", "inventory": "89782000", "commonStock": "90379000", "currentDebt": "None", "investments": "None", "totalAssets": "8719104000", "longTermDebt": "2382861000", "shortTermDebt": "450200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2012529000", "totalLiabilities": "5624500000", "otherCurrentAssets": "51839000", "totalCurrentAssets": "410727000", "currentLongTermDebt": "450200000", "longTermInvestments": "68346000", "shortTermInvestments": "None", "currentNetReceivables": "225940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8308376999", "currentAccountsPayable": "184046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7712642000", "shortLongTermDebtTotal": "2833061000", "totalShareholderEquity": "3094604000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "244477000", "totalCurrentLiabilities": "925764000", "otherNonCurrentLiabilities": "542239000", "totalNonCurrentLiabilities": "4698736000", "cashAndShortTermInvestments": "43166000", "commonStockSharesOutstanding": "91227473", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "518504000", "profitLoss": "None", "dividendPayout": "188438000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7147000", "operatingCashflow": "1100027000", "capitalExpenditures": "912821000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203383000", "cashflowFromInvestment": "-891700000", "stockBasedCompensation": "19754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "188438000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59088000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "456594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 1944810000, "cost_of_revenue": 1127106000, "gross_profit": 817704000, "ebit": 225950000, "ebitda": 682976000, "pretax_income": 87255000, "tax_provision": 9742000, "net_income": 77513000, "net_income_to_common": 77513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38222000, "total_current_assets": 355919000, "total_assets": 8319770000, "short_term_debt": 590700000, "long_term_debt": 2188243000, "total_debt": 2778943000, "total_liabilities": 5471427000, "total_equity": 2848343000, "shares_outstanding": 92345000, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 1065961000, "capital_expenditure": 931236000, "free_cash_flow": 1997197000, "dividends_paid": 183798000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302429, "ticker_id": 2835, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225950000", "ebitda": "682976000", "netIncome": "77513000", "grossProfit": "817704000", "depreciation": "None", "totalRevenue": "1944810000", "costOfRevenue": "1127106000", "interestIncome": "133395000", "incomeBeforeTax": "87255000", "interestExpense": "138695000", "operatingIncome": "209724000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9742000", "reportedCurrency": "USD", "netInterestIncome": "-138695000", "nonInterestIncome": "None", "operatingExpenses": "607980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1127106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "457026000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "77513000" }, "balance": { "goodwill": "5476000", "inventory": "82725000", "commonStock": "91006000", "currentDebt": "None", "investments": "None", "totalAssets": "8319770000", "longTermDebt": "2188243000", "shortTermDebt": "590700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1727326000", "totalLiabilities": "5471427000", "otherCurrentAssets": "56727000", "totalCurrentAssets": "355919000", "currentLongTermDebt": "590700000", "longTermInvestments": "81705000", "shortTermInvestments": "-87905000", "currentNetReceivables": "178245000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7963851000", "currentAccountsPayable": "165068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7339205000", "shortLongTermDebtTotal": "2778943000", "totalShareholderEquity": "2848343000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "284486000", "totalCurrentLiabilities": "1095892000", "otherNonCurrentLiabilities": "563965000", "totalNonCurrentLiabilities": "4375535000", "cashAndShortTermInvestments": "38222000", "commonStockSharesOutstanding": "92345000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77513000", "profitLoss": "None", "dividendPayout": "183798000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1738000", "operatingCashflow": "1065961000", "capitalExpenditures": "931236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149281000", "cashflowFromInvestment": "-933905000", "stockBasedCompensation": "22080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "183798000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457026000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1944810000, "cost_of_revenue": 1127106000, "gross_profit": 817704000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225950000, "depreciation_amortisation": 457026000, "ebitda": 682976000, "interest_expense": 138695000, "interest_income": null, "other_non_operating": null, "pretax_income": 87255000, "tax_provision": 9742000, "effective_tax_rate": null, "net_income": 77513000, "net_income_continuing_ops": 77513000, "net_income_to_common": 77513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38222000, "short_term_investments": -87905000, "net_receivables": 178245000, "inventory": 82725000, "other_current_assets": null, "total_current_assets": 355919000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7963851000, "total_assets": 8319770000, "short_term_debt": 590700000, "accounts_payable": 165068000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1095892000, "long_term_debt": 2188243000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4375535000, "total_liabilities": 5471427000, "total_debt": 2778943000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1727326000, "total_equity": 2848343000, "shares_outstanding": 92345000, "operating_cash_flow": 1065961000, "stock_based_compensation": 22080000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 931236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -933905000, "dividends_paid": 183798000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149281000, "free_cash_flow": 1997197000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "225950000", "ebitda": "682976000", "netIncome": "77513000", "grossProfit": "817704000", "depreciation": "None", "totalRevenue": "1944810000", "costOfRevenue": "1127106000", "interestIncome": "133395000", "incomeBeforeTax": "87255000", "interestExpense": "138695000", "operatingIncome": "209724000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9742000", "reportedCurrency": "USD", "netInterestIncome": "-138695000", "nonInterestIncome": "None", "operatingExpenses": "607980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1127106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "457026000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "77513000" }, "balance": { "goodwill": "5476000", "inventory": "82725000", "commonStock": "91006000", "currentDebt": "None", "investments": "None", "totalAssets": "8319770000", "longTermDebt": "2188243000", "shortTermDebt": "590700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1727326000", "totalLiabilities": "5471427000", "otherCurrentAssets": "56727000", "totalCurrentAssets": "355919000", "currentLongTermDebt": "590700000", "longTermInvestments": "81705000", "shortTermInvestments": "-87905000", "currentNetReceivables": "178245000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7963851000", "currentAccountsPayable": "165068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7339205000", "shortLongTermDebtTotal": "2778943000", "totalShareholderEquity": "2848343000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "284486000", "totalCurrentLiabilities": "1095892000", "otherNonCurrentLiabilities": "563965000", "totalNonCurrentLiabilities": "4375535000", "cashAndShortTermInvestments": "38222000", "commonStockSharesOutstanding": "92345000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77513000", "profitLoss": "None", "dividendPayout": "183798000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1738000", "operatingCashflow": "1065961000", "capitalExpenditures": "931236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149281000", "cashflowFromInvestment": "-933905000", "stockBasedCompensation": "22080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "183798000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457026000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 2173771000, "cost_of_revenue": 1325924000, "gross_profit": 847847000, "ebit": 773285000, "ebitda": 1182858000, "pretax_income": 641399000, "tax_provision": 164533000, "net_income": 476866000, "net_income_to_common": 476866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55447000, "total_current_assets": 414428000, "total_assets": 8280260000, "short_term_debt": 287500000, "long_term_debt": 2384485000, "total_debt": 2671985000, "total_liabilities": 5316884000, "total_equity": 2963376000, "shares_outstanding": 92285918, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 1237075000, "capital_expenditure": 1009868000, "free_cash_flow": 2246943000, "dividends_paid": 176096000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302434, "ticker_id": 2835, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "773285000", "ebitda": "1182858000", "netIncome": "476866000", "grossProfit": "847847000", "depreciation": "None", "totalRevenue": "2173771000", "costOfRevenue": "1325924000", "interestIncome": "131886000", "incomeBeforeTax": "641399000", "interestExpense": "131886000", "operatingIncome": "755147000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "164533000", "reportedCurrency": "USD", "netInterestIncome": "-131886000", "nonInterestIncome": "None", "operatingExpenses": "92700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1325924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "409573000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "476866000" }, "balance": { "goodwill": "5476000", "inventory": "81498000", "commonStock": "91819000", "currentDebt": "None", "investments": "None", "totalAssets": "8280260000", "longTermDebt": "2384485000", "shortTermDebt": "287500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1885856000", "totalLiabilities": "5316884000", "otherCurrentAssets": "55339000", "totalCurrentAssets": "414428000", "currentLongTermDebt": "287500000", "longTermInvestments": "73976000", "shortTermInvestments": "42242000", "currentNetReceivables": "222144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7865832000", "currentAccountsPayable": "152193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7299862000", "shortLongTermDebtTotal": "2671985000", "totalShareholderEquity": "2963376000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "316852000", "totalCurrentLiabilities": "806312000", "otherNonCurrentLiabilities": "564948000", "totalNonCurrentLiabilities": "4510572000", "cashAndShortTermInvestments": "55447000", "commonStockSharesOutstanding": "92285918", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "476866000", "profitLoss": "None", "dividendPayout": "176096000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-8406000", "operatingCashflow": "1237075000", "capitalExpenditures": "1009868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206999000", "cashflowFromInvestment": "-1112347000", "stockBasedCompensation": "20630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176096000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6709000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "409573000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2173771000, "cost_of_revenue": 1325924000, "gross_profit": 847847000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 773285000, "depreciation_amortisation": 409573000, "ebitda": 1182858000, "interest_expense": 131886000, "interest_income": null, "other_non_operating": null, "pretax_income": 641399000, "tax_provision": 164533000, "effective_tax_rate": null, "net_income": 476866000, "net_income_continuing_ops": 476866000, "net_income_to_common": 476866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55447000, "short_term_investments": 42242000, "net_receivables": 222144000, "inventory": 81498000, "other_current_assets": null, "total_current_assets": 414428000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7865832000, "total_assets": 8280260000, "short_term_debt": 287500000, "accounts_payable": 152193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 806312000, "long_term_debt": 2384485000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4510572000, "total_liabilities": 5316884000, "total_debt": 2671985000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1885856000, "total_equity": 2963376000, "shares_outstanding": 92285918, "operating_cash_flow": 1237075000, "stock_based_compensation": 20630000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1009868000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1112347000, "dividends_paid": 176096000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -206999000, "free_cash_flow": 2246943000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "773285000", "ebitda": "1182858000", "netIncome": "476866000", "grossProfit": "847847000", "depreciation": "None", "totalRevenue": "2173771000", "costOfRevenue": "1325924000", "interestIncome": "131886000", "incomeBeforeTax": "641399000", "interestExpense": "131886000", "operatingIncome": "755147000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "164533000", "reportedCurrency": "USD", "netInterestIncome": "-131886000", "nonInterestIncome": "None", "operatingExpenses": "92700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1325924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "409573000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "476866000" }, "balance": { "goodwill": "5476000", "inventory": "81498000", "commonStock": "91819000", "currentDebt": "None", "investments": "None", "totalAssets": "8280260000", "longTermDebt": "2384485000", "shortTermDebt": "287500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1885856000", "totalLiabilities": "5316884000", "otherCurrentAssets": "55339000", "totalCurrentAssets": "414428000", "currentLongTermDebt": "287500000", "longTermInvestments": "73976000", "shortTermInvestments": "42242000", "currentNetReceivables": "222144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7865832000", "currentAccountsPayable": "152193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7299862000", "shortLongTermDebtTotal": "2671985000", "totalShareholderEquity": "2963376000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "316852000", "totalCurrentLiabilities": "806312000", "otherNonCurrentLiabilities": "564948000", "totalNonCurrentLiabilities": "4510572000", "cashAndShortTermInvestments": "55447000", "commonStockSharesOutstanding": "92285918", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "476866000", "profitLoss": "None", "dividendPayout": "176096000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-8406000", "operatingCashflow": "1237075000", "capitalExpenditures": "1009868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206999000", "cashflowFromInvestment": "-1112347000", "stockBasedCompensation": "20630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176096000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6709000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "409573000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 2186046000, "cost_of_revenue": 1283084000, "gross_profit": 902962000, "ebit": 813007000, "ebitda": 1182797000, "pretax_income": 682650000, "tax_provision": 116629000, "net_income": 566021000, "net_income_to_common": 566021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46048000, "total_current_assets": 761131000, "total_assets": 7896262000, "short_term_debt": 609000000, "long_term_debt": 2083409000, "total_debt": 2692409000, "total_liabilities": 5816366000, "total_equity": 2079896000, "shares_outstanding": 92107066, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 812521000, "capital_expenditure": 811826000, "free_cash_flow": 1624347000, "dividends_paid": 168147000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302439, "ticker_id": 2835, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "813007000", "ebitda": "1182797000", "netIncome": "566021000", "grossProfit": "902962000", "depreciation": "None", "totalRevenue": "2186046000", "costOfRevenue": "1283084000", "interestIncome": "130357000", "incomeBeforeTax": "682650000", "interestExpense": "130357000", "operatingIncome": "814516000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "116629000", "reportedCurrency": "USD", "netInterestIncome": "-130357000", "nonInterestIncome": "None", "operatingExpenses": "88446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1509000", "costofGoodsAndServicesSold": "1283084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369790000", "sellingGeneralAndAdministrative": "101182000", "netIncomeFromContinuingOperations": "566021000" }, "balance": { "goodwill": "5476000", "inventory": "172343000", "commonStock": "91478000", "currentDebt": "None", "investments": "None", "totalAssets": "7896262000", "longTermDebt": "2083409000", "shortTermDebt": "609000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1587085000", "totalLiabilities": "5816366000", "otherCurrentAssets": "130785000", "totalCurrentAssets": "761131000", "currentLongTermDebt": "609000000", "longTermInvestments": "95025000", "shortTermInvestments": "46048000", "currentNetReceivables": "411955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7135131000", "currentAccountsPayable": "178945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6566477000", "shortLongTermDebtTotal": "2692409000", "totalShareholderEquity": "2079896000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1104233000", "totalCurrentLiabilities": "1942569000", "otherNonCurrentLiabilities": "565451000", "totalNonCurrentLiabilities": "3873797000", "cashAndShortTermInvestments": "46048000", "commonStockSharesOutstanding": "92107066", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "46048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "566021000", "profitLoss": "None", "dividendPayout": "168147000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "3109000", "operatingCashflow": "812521000", "capitalExpenditures": "811826000", "changeInReceivables": "-168769000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276237000", "cashflowFromInvestment": "-518704000", "stockBasedCompensation": "19506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "168147000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17580000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9590000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2186046000, "cost_of_revenue": 1283084000, "gross_profit": 902962000, "research_and_development": null, "selling_general_admin": 101182000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 813007000, "depreciation_amortisation": 369790000, "ebitda": 1182797000, "interest_expense": 130357000, "interest_income": null, "other_non_operating": null, "pretax_income": 682650000, "tax_provision": 116629000, "effective_tax_rate": null, "net_income": 566021000, "net_income_continuing_ops": 566021000, "net_income_to_common": 566021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46048000, "short_term_investments": 46048000, "net_receivables": 411955000, "inventory": 172343000, "other_current_assets": null, "total_current_assets": 761131000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7135131000, "total_assets": 7896262000, "short_term_debt": 609000000, "accounts_payable": 178945000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1942569000, "long_term_debt": 2083409000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3873797000, "total_liabilities": 5816366000, "total_debt": 2692409000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1587085000, "total_equity": 2079896000, "shares_outstanding": 92107066, "operating_cash_flow": 812521000, "stock_based_compensation": 19506000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 811826000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -518704000, "dividends_paid": 168147000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -276237000, "free_cash_flow": 1624347000, "net_change_in_cash": 17580000 }, "raw_data": { "income": { "ebit": "813007000", "ebitda": "1182797000", "netIncome": "566021000", "grossProfit": "902962000", "depreciation": "None", "totalRevenue": "2186046000", "costOfRevenue": "1283084000", "interestIncome": "130357000", "incomeBeforeTax": "682650000", "interestExpense": "130357000", "operatingIncome": "814516000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "116629000", "reportedCurrency": "USD", "netInterestIncome": "-130357000", "nonInterestIncome": "None", "operatingExpenses": "88446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1509000", "costofGoodsAndServicesSold": "1283084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369790000", "sellingGeneralAndAdministrative": "101182000", "netIncomeFromContinuingOperations": "566021000" }, "balance": { "goodwill": "5476000", "inventory": "172343000", "commonStock": "91478000", "currentDebt": "None", "investments": "None", "totalAssets": "7896262000", "longTermDebt": "2083409000", "shortTermDebt": "609000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1587085000", "totalLiabilities": "5816366000", "otherCurrentAssets": "130785000", "totalCurrentAssets": "761131000", "currentLongTermDebt": "609000000", "longTermInvestments": "95025000", "shortTermInvestments": "46048000", "currentNetReceivables": "411955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7135131000", "currentAccountsPayable": "178945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6566477000", "shortLongTermDebtTotal": "2692409000", "totalShareholderEquity": "2079896000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1104233000", "totalCurrentLiabilities": "1942569000", "otherNonCurrentLiabilities": "565451000", "totalNonCurrentLiabilities": "3873797000", "cashAndShortTermInvestments": "46048000", "commonStockSharesOutstanding": "92107066", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "46048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "566021000", "profitLoss": "None", "dividendPayout": "168147000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "3109000", "operatingCashflow": "812521000", "capitalExpenditures": "811826000", "changeInReceivables": "-168769000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276237000", "cashflowFromInvestment": "-518704000", "stockBasedCompensation": "19506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "168147000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17580000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9590000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 1742659000, "cost_of_revenue": 982936000, "gross_profit": 759723000, "ebit": 624686000, "ebitda": 959989000, "pretax_income": 478329000, "tax_provision": 114682000, "net_income": 363647000, "net_income_to_common": 363647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31528000, "total_current_assets": 522449000, "total_assets": 7464825000, "short_term_debt": 158500000, "long_term_debt": 2628687000, "total_debt": 2787187000, "total_liabilities": 5678619000, "total_equity": 1786206000, "shares_outstanding": 91684583, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 791553000, "capital_expenditure": 751734000, "free_cash_flow": 1543287000, "dividends_paid": 163089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302444, "ticker_id": 2835, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "624686000", "ebitda": "959989000", "netIncome": "363647000", "grossProfit": "759723000", "depreciation": "None", "totalRevenue": "1742659000", "costOfRevenue": "982936000", "interestIncome": "146357000", "incomeBeforeTax": "478329000", "interestExpense": "146357000", "operatingIncome": "639924000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "114682000", "reportedCurrency": "USD", "netInterestIncome": "-146357000", "nonInterestIncome": "None", "operatingExpenses": "119799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15238000", "costofGoodsAndServicesSold": "982936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "335303000", "sellingGeneralAndAdministrative": "43647000", "netIncomeFromContinuingOperations": "363647000" }, "balance": { "goodwill": "5476000", "inventory": "120357000", "commonStock": "91182000", "currentDebt": "None", "investments": "None", "totalAssets": "7464825000", "longTermDebt": "2628687000", "shortTermDebt": "158500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1191175000", "totalLiabilities": "5678619000", "otherCurrentAssets": "131980000", "totalCurrentAssets": "522449000", "currentLongTermDebt": "158500000", "longTermInvestments": "149632000", "shortTermInvestments": "31528000", "currentNetReceivables": "238584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6942376000", "currentAccountsPayable": "171655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6384283000", "shortLongTermDebtTotal": "2787187000", "totalShareholderEquity": "1786206000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "869309000", "totalCurrentLiabilities": "1236133000", "otherNonCurrentLiabilities": "446279000", "totalNonCurrentLiabilities": "4442486000", "cashAndShortTermInvestments": "31528000", "commonStockSharesOutstanding": "91684583", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "363647000", "profitLoss": "None", "dividendPayout": "163089000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-2014000", "operatingCashflow": "791553000", "capitalExpenditures": "751734000", "changeInReceivables": "-61413000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58739000", "cashflowFromInvestment": "-633217000", "stockBasedCompensation": "17065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "99597000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3702000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "360389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1742659000, "cost_of_revenue": 982936000, "gross_profit": 759723000, "research_and_development": null, "selling_general_admin": 43647000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 624686000, "depreciation_amortisation": 335303000, "ebitda": 959989000, "interest_expense": 146357000, "interest_income": null, "other_non_operating": null, "pretax_income": 478329000, "tax_provision": 114682000, "effective_tax_rate": null, "net_income": 363647000, "net_income_continuing_ops": 363647000, "net_income_to_common": 363647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31528000, "short_term_investments": 31528000, "net_receivables": 238584000, "inventory": 120357000, "other_current_assets": null, "total_current_assets": 522449000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6942376000, "total_assets": 7464825000, "short_term_debt": 158500000, "accounts_payable": 171655000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1236133000, "long_term_debt": 2628687000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4442486000, "total_liabilities": 5678619000, "total_debt": 2787187000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1191175000, "total_equity": 1786206000, "shares_outstanding": 91684583, "operating_cash_flow": 791553000, "stock_based_compensation": 17065000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 751734000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -633217000, "dividends_paid": 163089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58739000, "free_cash_flow": 1543287000, "net_change_in_cash": 99597000 }, "raw_data": { "income": { "ebit": "624686000", "ebitda": "959989000", "netIncome": "363647000", "grossProfit": "759723000", "depreciation": "None", "totalRevenue": "1742659000", "costOfRevenue": "982936000", "interestIncome": "146357000", "incomeBeforeTax": "478329000", "interestExpense": "146357000", "operatingIncome": "639924000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "114682000", "reportedCurrency": "USD", "netInterestIncome": "-146357000", "nonInterestIncome": "None", "operatingExpenses": "119799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15238000", "costofGoodsAndServicesSold": "982936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "335303000", "sellingGeneralAndAdministrative": "43647000", "netIncomeFromContinuingOperations": "363647000" }, "balance": { "goodwill": "5476000", "inventory": "120357000", "commonStock": "91182000", "currentDebt": "None", "investments": "None", "totalAssets": "7464825000", "longTermDebt": "2628687000", "shortTermDebt": "158500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1191175000", "totalLiabilities": "5678619000", "otherCurrentAssets": "131980000", "totalCurrentAssets": "522449000", "currentLongTermDebt": "158500000", "longTermInvestments": "149632000", "shortTermInvestments": "31528000", "currentNetReceivables": "238584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6942376000", "currentAccountsPayable": "171655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6384283000", "shortLongTermDebtTotal": "2787187000", "totalShareholderEquity": "1786206000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "869309000", "totalCurrentLiabilities": "1236133000", "otherNonCurrentLiabilities": "446279000", "totalNonCurrentLiabilities": "4442486000", "cashAndShortTermInvestments": "31528000", "commonStockSharesOutstanding": "91684583", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "363647000", "profitLoss": "None", "dividendPayout": "163089000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-2014000", "operatingCashflow": "791553000", "capitalExpenditures": "751734000", "changeInReceivables": "-61413000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58739000", "cashflowFromInvestment": "-633217000", "stockBasedCompensation": "17065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "99597000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3702000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "360389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 1546291000, "cost_of_revenue": 978595000, "gross_profit": 567696000, "ebit": 12044000, "ebitda": 318202000, "pretax_income": -105033000, "tax_provision": 18739000, "net_income": -123772000, "net_income_to_common": -123772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20541000, "total_current_assets": 314198000, "total_assets": 7220931000, "short_term_debt": 50608000, "long_term_debt": 2629576000, "total_debt": 2680184000, "total_liabilities": 5248945000, "total_equity": 1971986000, "shares_outstanding": 87968895, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 740809000, "capital_expenditure": 1222411000, "free_cash_flow": 1963220000, "dividends_paid": 153322000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302449, "ticker_id": 2835, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12044000", "ebitda": "318202000", "netIncome": "-123772000", "grossProfit": "567696000", "depreciation": "None", "totalRevenue": "1546291000", "costOfRevenue": "978595000", "interestIncome": "117077000", "incomeBeforeTax": "-105033000", "interestExpense": "117077000", "operatingIncome": "29858000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "18739000", "reportedCurrency": "USD", "netInterestIncome": "-117077000", "nonInterestIncome": "None", "operatingExpenses": "537838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-17814000", "costofGoodsAndServicesSold": "978595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306158000", "sellingGeneralAndAdministrative": "88400000", "netIncomeFromContinuingOperations": "-123772000" }, "balance": { "goodwill": "5476000", "inventory": "85215000", "commonStock": "90955000", "currentDebt": "None", "investments": "None", "totalAssets": "7220931000", "longTermDebt": "2629576000", "shortTermDebt": "50608000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "991630000", "totalLiabilities": "5248945000", "otherCurrentAssets": "43729000", "totalCurrentAssets": "314198000", "currentLongTermDebt": "30000000", "longTermInvestments": "282120000", "shortTermInvestments": "None", "currentNetReceivables": "164713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6906732999", "currentAccountsPayable": "144914000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "53424000", "shortLongTermDebtTotal": "2694961000", "totalShareholderEquity": "1971986000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "248569000", "totalCurrentLiabilities": "459573000", "otherNonCurrentLiabilities": "1068569000", "totalNonCurrentLiabilities": "4789371999", "cashAndShortTermInvestments": "20541000", "commonStockSharesOutstanding": "87968895", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123772000", "profitLoss": "None", "dividendPayout": "153322000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-6625000", "operatingCashflow": "740809000", "capitalExpenditures": "1222411000", "changeInReceivables": "-2578000", "changeInExchangeRate": "None", "cashflowFromFinancing": "476088000", "cashflowFromInvestment": "-1223616000", "stockBasedCompensation": "14931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153322000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6719000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "161603000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "755596000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1546291000, "cost_of_revenue": 978595000, "gross_profit": 567696000, "research_and_development": null, "selling_general_admin": 88400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12044000, "depreciation_amortisation": 306158000, "ebitda": 318202000, "interest_expense": 117077000, "interest_income": null, "other_non_operating": null, "pretax_income": -105033000, "tax_provision": 18739000, "effective_tax_rate": null, "net_income": -123772000, "net_income_continuing_ops": -123772000, "net_income_to_common": -123772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20541000, "short_term_investments": null, "net_receivables": 164713000, "inventory": 85215000, "other_current_assets": null, "total_current_assets": 314198000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6906732999, "total_assets": 7220931000, "short_term_debt": 50608000, "accounts_payable": 144914000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 459573000, "long_term_debt": 2629576000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4789371999, "total_liabilities": 5248945000, "total_debt": 2680184000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 991630000, "total_equity": 1971986000, "shares_outstanding": 87968895, "operating_cash_flow": 740809000, "stock_based_compensation": 14931000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1222411000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1223616000, "dividends_paid": 153322000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 476088000, "free_cash_flow": 1963220000, "net_change_in_cash": -6719000 }, "raw_data": { "income": { "ebit": "12044000", "ebitda": "318202000", "netIncome": "-123772000", "grossProfit": "567696000", "depreciation": "None", "totalRevenue": "1546291000", "costOfRevenue": "978595000", "interestIncome": "117077000", "incomeBeforeTax": "-105033000", "interestExpense": "117077000", "operatingIncome": "29858000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "18739000", "reportedCurrency": "USD", "netInterestIncome": "-117077000", "nonInterestIncome": "None", "operatingExpenses": "537838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-17814000", "costofGoodsAndServicesSold": "978595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306158000", "sellingGeneralAndAdministrative": "88400000", "netIncomeFromContinuingOperations": "-123772000" }, "balance": { "goodwill": "5476000", "inventory": "85215000", "commonStock": "90955000", "currentDebt": "None", "investments": "None", "totalAssets": "7220931000", "longTermDebt": "2629576000", "shortTermDebt": "50608000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "991630000", "totalLiabilities": "5248945000", "otherCurrentAssets": "43729000", "totalCurrentAssets": "314198000", "currentLongTermDebt": "30000000", "longTermInvestments": "282120000", "shortTermInvestments": "None", "currentNetReceivables": "164713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6906732999", "currentAccountsPayable": "144914000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "53424000", "shortLongTermDebtTotal": "2694961000", "totalShareholderEquity": "1971986000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "248569000", "totalCurrentLiabilities": "459573000", "otherNonCurrentLiabilities": "1068569000", "totalNonCurrentLiabilities": "4789371999", "cashAndShortTermInvestments": "20541000", "commonStockSharesOutstanding": "87968895", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123772000", "profitLoss": "None", "dividendPayout": "153322000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-6625000", "operatingCashflow": "740809000", "capitalExpenditures": "1222411000", "changeInReceivables": "-2578000", "changeInExchangeRate": "None", "cashflowFromFinancing": "476088000", "cashflowFromInvestment": "-1223616000", "stockBasedCompensation": "14931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153322000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6719000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "161603000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "755596000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 1693332000, "cost_of_revenue": 1092637000, "gross_profit": 600695000, "ebit": 496267000, "ebitda": 771927000, "pretax_income": 389511000, "tax_provision": 85221000, "net_income": 304290000, "net_income_to_common": 304290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20428000, "total_current_assets": 362623000, "total_assets": 6462157000, "short_term_debt": 55200000, "long_term_debt": 2133718000, "total_debt": 2188918000, "total_liabilities": 4323132000, "total_equity": 2139025000, "shares_outstanding": 86773259, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 694483000, "capital_expenditure": 788938000, "free_cash_flow": 1483421000, "dividends_paid": 147418000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302454, "ticker_id": 2835, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "496267000", "ebitda": "771927000", "netIncome": "304290000", "grossProfit": "600695000", "depreciation": "None", "totalRevenue": "1693332000", "costOfRevenue": "1092637000", "interestIncome": "106756000", "incomeBeforeTax": "389511000", "interestExpense": "106756000", "operatingIncome": "511809000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "85221000", "reportedCurrency": "USD", "netInterestIncome": "-106756000", "nonInterestIncome": "None", "operatingExpenses": "88886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15542000", "costofGoodsAndServicesSold": "1092637000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275660000", "sellingGeneralAndAdministrative": "519598000", "netIncomeFromContinuingOperations": "304290000" }, "balance": { "goodwill": "5476000", "inventory": "79595000", "commonStock": "86315000", "currentDebt": "None", "investments": "None", "totalAssets": "6462157000", "longTermDebt": "2133718000", "shortTermDebt": "55200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1272601000", "totalLiabilities": "4323132000", "otherCurrentAssets": "38558000", "totalCurrentAssets": "362623000", "currentLongTermDebt": "55200000", "longTermInvestments": "308783000", "shortTermInvestments": "None", "currentNetReceivables": "209681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6099534000", "currentAccountsPayable": "132208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5509510000", "shortLongTermDebtTotal": "2188918000", "totalShareholderEquity": "2139025000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234500000", "totalCurrentLiabilities": "421908000", "otherNonCurrentLiabilities": "991756000", "totalNonCurrentLiabilities": "3901224000", "cashAndShortTermInvestments": "20428000", "commonStockSharesOutstanding": "86773259", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "304290000", "profitLoss": "None", "dividendPayout": "147418000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-3713000", "operatingCashflow": "694483000", "capitalExpenditures": "788938000", "changeInReceivables": "6379000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101095000", "cashflowFromInvestment": "-799175000", "stockBasedCompensation": "21186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147418000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-205787000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8877000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275660000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1693332000, "cost_of_revenue": 1092637000, "gross_profit": 600695000, "research_and_development": null, "selling_general_admin": 519598000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 496267000, "depreciation_amortisation": 275660000, "ebitda": 771927000, "interest_expense": 106756000, "interest_income": null, "other_non_operating": null, "pretax_income": 389511000, "tax_provision": 85221000, "effective_tax_rate": null, "net_income": 304290000, "net_income_continuing_ops": 304290000, "net_income_to_common": 304290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20428000, "short_term_investments": null, "net_receivables": 209681000, "inventory": 79595000, "other_current_assets": null, "total_current_assets": 362623000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6099534000, "total_assets": 6462157000, "short_term_debt": 55200000, "accounts_payable": 132208000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 421908000, "long_term_debt": 2133718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3901224000, "total_liabilities": 4323132000, "total_debt": 2188918000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1272601000, "total_equity": 2139025000, "shares_outstanding": 86773259, "operating_cash_flow": 694483000, "stock_based_compensation": 21186000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 788938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -799175000, "dividends_paid": 147418000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101095000, "free_cash_flow": 1483421000, "net_change_in_cash": -205787000 }, "raw_data": { "income": { "ebit": "496267000", "ebitda": "771927000", "netIncome": "304290000", "grossProfit": "600695000", "depreciation": "None", "totalRevenue": "1693332000", "costOfRevenue": "1092637000", "interestIncome": "106756000", "incomeBeforeTax": "389511000", "interestExpense": "106756000", "operatingIncome": "511809000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "85221000", "reportedCurrency": "USD", "netInterestIncome": "-106756000", "nonInterestIncome": "None", "operatingExpenses": "88886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15542000", "costofGoodsAndServicesSold": "1092637000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275660000", "sellingGeneralAndAdministrative": "519598000", "netIncomeFromContinuingOperations": "304290000" }, "balance": { "goodwill": "5476000", "inventory": "79595000", "commonStock": "86315000", "currentDebt": "None", "investments": "None", "totalAssets": "6462157000", "longTermDebt": "2133718000", "shortTermDebt": "55200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1272601000", "totalLiabilities": "4323132000", "otherCurrentAssets": "38558000", "totalCurrentAssets": "362623000", "currentLongTermDebt": "55200000", "longTermInvestments": "308783000", "shortTermInvestments": "None", "currentNetReceivables": "209681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6099534000", "currentAccountsPayable": "132208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5509510000", "shortLongTermDebtTotal": "2188918000", "totalShareholderEquity": "2139025000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234500000", "totalCurrentLiabilities": "421908000", "otherNonCurrentLiabilities": "991756000", "totalNonCurrentLiabilities": "3901224000", "cashAndShortTermInvestments": "20428000", "commonStockSharesOutstanding": "86773259", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "304290000", "profitLoss": "None", "dividendPayout": "147418000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-3713000", "operatingCashflow": "694483000", "capitalExpenditures": "788938000", "changeInReceivables": "6379000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101095000", "cashflowFromInvestment": "-799175000", "stockBasedCompensation": "21186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147418000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-205787000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8877000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275660000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 1592668000, "cost_of_revenue": 988552000, "gross_profit": 604116000, "ebit": 498549000, "ebitda": 739510000, "pretax_income": 384027000, "tax_provision": -7494000, "net_income": 391521000, "net_income_to_common": 391521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229606000, "total_current_assets": 544591000, "total_assets": 6036486000, "short_term_debt": 191681000, "long_term_debt": 2131365000, "total_debt": 2323046000, "total_liabilities": 4099156000, "total_equity": 1937330000, "shares_outstanding": 86439698, "goodwill_and_intangibles": 10952000 }, "cash_flow": { "operating_cash_flow": 615303000, "capital_expenditure": 584004000, "free_cash_flow": 1199307000, "dividends_paid": 143258000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302459, "ticker_id": 2835, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "498549000", "ebitda": "739510000", "netIncome": "391521000", "grossProfit": "604116000", "depreciation": "None", "totalRevenue": "1592668000", "costOfRevenue": "988552000", "interestIncome": "6766000", "incomeBeforeTax": "384027000", "interestExpense": "114522000", "operatingIncome": "519723000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-7494000", "reportedCurrency": "USD", "netInterestIncome": "-107756000", "nonInterestIncome": "None", "operatingExpenses": "84393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "11463000", "costofGoodsAndServicesSold": "988552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240961000", "sellingGeneralAndAdministrative": "526799000", "netIncomeFromContinuingOperations": "391521000" }, "balance": { "goodwill": "5476000", "inventory": "77840000", "commonStock": "85957000", "currentDebt": "None", "investments": "None", "totalAssets": "6036486000", "longTermDebt": "2131365000", "shortTermDebt": "191681000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "5476000", "reportedCurrency": "USD", "retainedEarnings": "1098900000", "totalLiabilities": "4099156000", "otherCurrentAssets": "68024000", "totalCurrentAssets": "544591000", "currentLongTermDebt": "None", "longTermInvestments": "257523000", "shortTermInvestments": "0", "currentNetReceivables": "165680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5491895000", "currentAccountsPayable": "160031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4977143000", "shortLongTermDebtTotal": "2323046000", "totalShareholderEquity": "1937330000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "49036000", "totalCurrentLiabilities": "440060000", "otherNonCurrentLiabilities": "904020000", "totalNonCurrentLiabilities": "3659096000", "cashAndShortTermInvestments": "229606000", "commonStockSharesOutstanding": "86439698", "intangibleAssetsExcludingGoodwill": "5476000", "cashAndCashEquivalentsAtCarryingValue": "229606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "391521000", "profitLoss": "None", "dividendPayout": "143258000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-4021000", "operatingCashflow": "615303000", "capitalExpenditures": "584004000", "changeInReceivables": "-30882000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-410640000", "cashflowFromInvestment": "-528887000", "stockBasedCompensation": "15762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143258000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-325924000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4110000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1592668000, "cost_of_revenue": 988552000, "gross_profit": 604116000, "research_and_development": 0, "selling_general_admin": 526799000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 498549000, "depreciation_amortisation": 240961000, "ebitda": 739510000, "interest_expense": 114522000, "interest_income": null, "other_non_operating": null, "pretax_income": 384027000, "tax_provision": -7494000, "effective_tax_rate": null, "net_income": 391521000, "net_income_continuing_ops": 391521000, "net_income_to_common": 391521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 229606000, "short_term_investments": 0, "net_receivables": 165680000, "inventory": 77840000, "other_current_assets": null, "total_current_assets": 544591000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": 5476000, "goodwill_and_intangibles": 10952000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5491895000, "total_assets": 6036486000, "short_term_debt": 191681000, "accounts_payable": 160031000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 440060000, "long_term_debt": 2131365000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3659096000, "total_liabilities": 4099156000, "total_debt": 2323046000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1098900000, "total_equity": 1937330000, "shares_outstanding": 86439698, "operating_cash_flow": 615303000, "stock_based_compensation": 15762000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 584004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -528887000, "dividends_paid": 143258000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -410640000, "free_cash_flow": 1199307000, "net_change_in_cash": -325924000 }, "raw_data": { "income": { "ebit": "498549000", "ebitda": "739510000", "netIncome": "391521000", "grossProfit": "604116000", "depreciation": "None", "totalRevenue": "1592668000", "costOfRevenue": "988552000", "interestIncome": "6766000", "incomeBeforeTax": "384027000", "interestExpense": "114522000", "operatingIncome": "519723000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-7494000", "reportedCurrency": "USD", "netInterestIncome": "-107756000", "nonInterestIncome": "None", "operatingExpenses": "84393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "11463000", "costofGoodsAndServicesSold": "988552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240961000", "sellingGeneralAndAdministrative": "526799000", "netIncomeFromContinuingOperations": "391521000" }, "balance": { "goodwill": "5476000", "inventory": "77840000", "commonStock": "85957000", "currentDebt": "None", "investments": "None", "totalAssets": "6036486000", "longTermDebt": "2131365000", "shortTermDebt": "191681000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "5476000", "reportedCurrency": "USD", "retainedEarnings": "1098900000", "totalLiabilities": "4099156000", "otherCurrentAssets": "68024000", "totalCurrentAssets": "544591000", "currentLongTermDebt": "None", "longTermInvestments": "257523000", "shortTermInvestments": "0", "currentNetReceivables": "165680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5491895000", "currentAccountsPayable": "160031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4977143000", "shortLongTermDebtTotal": "2323046000", "totalShareholderEquity": "1937330000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "49036000", "totalCurrentLiabilities": "440060000", "otherNonCurrentLiabilities": "904020000", "totalNonCurrentLiabilities": "3659096000", "cashAndShortTermInvestments": "229606000", "commonStockSharesOutstanding": "86439698", "intangibleAssetsExcludingGoodwill": "5476000", "cashAndCashEquivalentsAtCarryingValue": "229606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "391521000", "profitLoss": "None", "dividendPayout": "143258000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-4021000", "operatingCashflow": "615303000", "capitalExpenditures": "584004000", "changeInReceivables": "-30882000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-410640000", "cashflowFromInvestment": "-528887000", "stockBasedCompensation": "15762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143258000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-325924000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4110000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 858373000, "cost_of_revenue": 485964000, "gross_profit": 372409000, "ebit": 347135000, "ebitda": 466464000, "pretax_income": 330403000, "tax_provision": 82735000, "net_income": 247668000, "net_income_to_common": 247668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26596000, "total_current_assets": 507596000, "total_assets": 9127604000, "short_term_debt": 341300000, "long_term_debt": 2084882000, "total_debt": 2426182000, "total_liabilities": 5303105000, "total_equity": 3824499000, "shares_outstanding": 95691950, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 382358000, "capital_expenditure": 220636000, "free_cash_flow": 602994000, "dividends_paid": 50834000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302421, "ticker_id": 2835, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "347135000", "ebitda": "466464000", "netIncome": "247668000", "grossProfit": "372409000", "depreciation": "None", "totalRevenue": "858373000", "costOfRevenue": "485964000", "interestIncome": "None", "incomeBeforeTax": "330403000", "interestExpense": "33734000", "operatingIncome": "347135000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "82735000", "reportedCurrency": "USD", "netInterestIncome": "-33734000", "nonInterestIncome": "None", "operatingExpenses": "25274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "485964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119329000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "247668000" }, "balance": { "goodwill": "5476000", "inventory": "71546000", "commonStock": "95027000", "currentDebt": "None", "investments": "None", "totalAssets": "9127604000", "longTermDebt": "2084882000", "shortTermDebt": "341300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2340168000", "totalLiabilities": "5303105000", "otherCurrentAssets": "188452000", "totalCurrentAssets": "507596000", "currentLongTermDebt": "341300000", "longTermInvestments": "65870000", "shortTermInvestments": "None", "currentNetReceivables": "292548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8620008000", "currentAccountsPayable": "143180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2426182000", "totalShareholderEquity": "3824499000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "335667000", "totalCurrentLiabilities": "820147000", "otherNonCurrentLiabilities": "537298000", "totalNonCurrentLiabilities": "4482958000", "cashAndShortTermInvestments": "26596000", "commonStockSharesOutstanding": "95691950", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26596000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247668000", "profitLoss": "None", "dividendPayout": "50834000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "18017000", "operatingCashflow": "382358000", "capitalExpenditures": "220636000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-408302000", "cashflowFromInvestment": "-218858000", "stockBasedCompensation": "9941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50834000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 858373000, "cost_of_revenue": 485964000, "gross_profit": 372409000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 347135000, "depreciation_amortisation": 119329000, "ebitda": 466464000, "interest_expense": 33734000, "interest_income": null, "other_non_operating": null, "pretax_income": 330403000, "tax_provision": 82735000, "effective_tax_rate": null, "net_income": 247668000, "net_income_continuing_ops": 247668000, "net_income_to_common": 247668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26596000, "short_term_investments": null, "net_receivables": 292548000, "inventory": 71546000, "other_current_assets": null, "total_current_assets": 507596000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8620008000, "total_assets": 9127604000, "short_term_debt": 341300000, "accounts_payable": 143180000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 820147000, "long_term_debt": 2084882000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4482958000, "total_liabilities": 5303105000, "total_debt": 2426182000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2340168000, "total_equity": 3824499000, "shares_outstanding": 95691950, "operating_cash_flow": 382358000, "stock_based_compensation": 9941000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 220636000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -218858000, "dividends_paid": 50834000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -408302000, "free_cash_flow": 602994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "347135000", "ebitda": "466464000", "netIncome": "247668000", "grossProfit": "372409000", "depreciation": "None", "totalRevenue": "858373000", "costOfRevenue": "485964000", "interestIncome": "None", "incomeBeforeTax": "330403000", "interestExpense": "33734000", "operatingIncome": "347135000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "82735000", "reportedCurrency": "USD", "netInterestIncome": "-33734000", "nonInterestIncome": "None", "operatingExpenses": "25274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "485964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119329000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "247668000" }, "balance": { "goodwill": "5476000", "inventory": "71546000", "commonStock": "95027000", "currentDebt": "None", "investments": "None", "totalAssets": "9127604000", "longTermDebt": "2084882000", "shortTermDebt": "341300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2340168000", "totalLiabilities": "5303105000", "otherCurrentAssets": "188452000", "totalCurrentAssets": "507596000", "currentLongTermDebt": "341300000", "longTermInvestments": "65870000", "shortTermInvestments": "None", "currentNetReceivables": "292548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8620008000", "currentAccountsPayable": "143180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2426182000", "totalShareholderEquity": "3824499000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "335667000", "totalCurrentLiabilities": "820147000", "otherNonCurrentLiabilities": "537298000", "totalNonCurrentLiabilities": "4482958000", "cashAndShortTermInvestments": "26596000", "commonStockSharesOutstanding": "95691950", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26596000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247668000", "profitLoss": "None", "dividendPayout": "50834000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "18017000", "operatingCashflow": "382358000", "capitalExpenditures": "220636000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-408302000", "cashflowFromInvestment": "-218858000", "stockBasedCompensation": "9941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50834000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 651507000, "cost_of_revenue": 350620000, "gross_profit": 300887000, "ebit": 284356000, "ebitda": 406381000, "pretax_income": 240982000, "tax_provision": 59337000, "net_income": 181645000, "net_income_to_common": 181645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271398000, "total_current_assets": 758600000, "total_assets": 9205872000, "short_term_debt": 690000000, "long_term_debt": 2083892000, "total_debt": 2773892000, "total_liabilities": 5617912000, "total_equity": 3587960000, "shares_outstanding": 91962479, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 274921000, "capital_expenditure": 277631000, "free_cash_flow": 552552000, "dividends_paid": 48353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302422, "ticker_id": 2835, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "284356000", "ebitda": "406381000", "netIncome": "181645000", "grossProfit": "300887000", "depreciation": "None", "totalRevenue": "651507000", "costOfRevenue": "350620000", "interestIncome": "43374000", "incomeBeforeTax": "240982000", "interestExpense": "43374000", "operatingIncome": "276123000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59337000", "reportedCurrency": "USD", "netInterestIncome": "-43374000", "nonInterestIncome": "None", "operatingExpenses": "24764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122025000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "181645000" }, "balance": { "goodwill": "5476000", "inventory": "89563000", "commonStock": "95017000", "currentDebt": "None", "investments": "None", "totalAssets": "9205872000", "longTermDebt": "2083892000", "shortTermDebt": "690000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2143340000", "totalLiabilities": "5617912000", "otherCurrentAssets": "62097000", "totalCurrentAssets": "758600000", "currentLongTermDebt": "690000000", "longTermInvestments": "68962000", "shortTermInvestments": "None", "currentNetReceivables": "335542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8447271999", "currentAccountsPayable": "141674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7816075000", "shortLongTermDebtTotal": "2773892000", "totalShareholderEquity": "3587960000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "325186000", "totalCurrentLiabilities": "1173968000", "otherNonCurrentLiabilities": "543292000", "totalNonCurrentLiabilities": "4443944000", "cashAndShortTermInvestments": "271398000", "commonStockSharesOutstanding": "91962479", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "271398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181645000", "profitLoss": "None", "dividendPayout": "48353000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "219000", "operatingCashflow": "274921000", "capitalExpenditures": "277631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "232197000", "cashflowFromInvestment": "-278886000", "stockBasedCompensation": "4094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122025000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 651507000, "cost_of_revenue": 350620000, "gross_profit": 300887000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 284356000, "depreciation_amortisation": 122025000, "ebitda": 406381000, "interest_expense": 43374000, "interest_income": null, "other_non_operating": null, "pretax_income": 240982000, "tax_provision": 59337000, "effective_tax_rate": null, "net_income": 181645000, "net_income_continuing_ops": 181645000, "net_income_to_common": 181645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271398000, "short_term_investments": null, "net_receivables": 335542000, "inventory": 89563000, "other_current_assets": null, "total_current_assets": 758600000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8447271999, "total_assets": 9205872000, "short_term_debt": 690000000, "accounts_payable": 141674000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1173968000, "long_term_debt": 2083892000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4443944000, "total_liabilities": 5617912000, "total_debt": 2773892000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2143340000, "total_equity": 3587960000, "shares_outstanding": 91962479, "operating_cash_flow": 274921000, "stock_based_compensation": 4094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 277631000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -278886000, "dividends_paid": 48353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 232197000, "free_cash_flow": 552552000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "284356000", "ebitda": "406381000", "netIncome": "181645000", "grossProfit": "300887000", "depreciation": "None", "totalRevenue": "651507000", "costOfRevenue": "350620000", "interestIncome": "43374000", "incomeBeforeTax": "240982000", "interestExpense": "43374000", "operatingIncome": "276123000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59337000", "reportedCurrency": "USD", "netInterestIncome": "-43374000", "nonInterestIncome": "None", "operatingExpenses": "24764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122025000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "181645000" }, "balance": { "goodwill": "5476000", "inventory": "89563000", "commonStock": "95017000", "currentDebt": "None", "investments": "None", "totalAssets": "9205872000", "longTermDebt": "2083892000", "shortTermDebt": "690000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2143340000", "totalLiabilities": "5617912000", "otherCurrentAssets": "62097000", "totalCurrentAssets": "758600000", "currentLongTermDebt": "690000000", "longTermInvestments": "68962000", "shortTermInvestments": "None", "currentNetReceivables": "335542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8447271999", "currentAccountsPayable": "141674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7816075000", "shortLongTermDebtTotal": "2773892000", "totalShareholderEquity": "3587960000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "325186000", "totalCurrentLiabilities": "1173968000", "otherNonCurrentLiabilities": "543292000", "totalNonCurrentLiabilities": "4443944000", "cashAndShortTermInvestments": "271398000", "commonStockSharesOutstanding": "91962479", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "271398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181645000", "profitLoss": "None", "dividendPayout": "48353000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "219000", "operatingCashflow": "274921000", "capitalExpenditures": "277631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "232197000", "cashflowFromInvestment": "-278886000", "stockBasedCompensation": "4094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122025000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 456406000, "cost_of_revenue": 134172000, "gross_profit": 322234000, "ebit": 184706000, "ebitda": 304245000, "pretax_income": 149261000, "tax_provision": 41919000, "net_income": 107342000, "net_income_to_common": 107342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43166000, "total_current_assets": 410727000, "total_assets": 8719104000, "short_term_debt": 450200000, "long_term_debt": 2382861000, "total_debt": 2833061000, "total_liabilities": 5624500000, "total_equity": 3094604000, "shares_outstanding": 91189155, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 237751000, "capital_expenditure": 285505000, "free_cash_flow": 523256000, "dividends_paid": 48340000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302423, "ticker_id": 2835, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184706000", "ebitda": "304245000", "netIncome": "107342000", "grossProfit": "322234000", "depreciation": "None", "totalRevenue": "456406000", "costOfRevenue": "134172000", "interestIncome": "35445000", "incomeBeforeTax": "149261000", "interestExpense": "35445000", "operatingIncome": "179765000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "41919000", "reportedCurrency": "USD", "netInterestIncome": "-35445000", "nonInterestIncome": "None", "operatingExpenses": "142469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119539000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "107342000" }, "balance": { "goodwill": "5476000", "inventory": "89782000", "commonStock": "90379000", "currentDebt": "None", "investments": "None", "totalAssets": "8719104000", "longTermDebt": "2382861000", "shortTermDebt": "450200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2012529000", "totalLiabilities": "5624500000", "otherCurrentAssets": "80759000", "totalCurrentAssets": "410727000", "currentLongTermDebt": "450200000", "longTermInvestments": "68346000", "shortTermInvestments": "None", "currentNetReceivables": "197020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8308376999", "currentAccountsPayable": "184046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7712642000", "shortLongTermDebtTotal": "2833061000", "totalShareholderEquity": "3094604000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "274330000", "totalCurrentLiabilities": "925764000", "otherNonCurrentLiabilities": "542239000", "totalNonCurrentLiabilities": "4698736000", "cashAndShortTermInvestments": "43166000", "commonStockSharesOutstanding": "91189155", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107342000", "profitLoss": "None", "dividendPayout": "48340000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-23047000", "operatingCashflow": "237751000", "capitalExpenditures": "285505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39834000", "cashflowFromInvestment": "-273736000", "stockBasedCompensation": "4033000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48340000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-524000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119539000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 456406000, "cost_of_revenue": 134172000, "gross_profit": 322234000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184706000, "depreciation_amortisation": 119539000, "ebitda": 304245000, "interest_expense": 35445000, "interest_income": null, "other_non_operating": null, "pretax_income": 149261000, "tax_provision": 41919000, "effective_tax_rate": null, "net_income": 107342000, "net_income_continuing_ops": 107342000, "net_income_to_common": 107342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43166000, "short_term_investments": null, "net_receivables": 197020000, "inventory": 89782000, "other_current_assets": null, "total_current_assets": 410727000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8308376999, "total_assets": 8719104000, "short_term_debt": 450200000, "accounts_payable": 184046000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 925764000, "long_term_debt": 2382861000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4698736000, "total_liabilities": 5624500000, "total_debt": 2833061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2012529000, "total_equity": 3094604000, "shares_outstanding": 91189155, "operating_cash_flow": 237751000, "stock_based_compensation": 4033000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 285505000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -273736000, "dividends_paid": 48340000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39834000, "free_cash_flow": 523256000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184706000", "ebitda": "304245000", "netIncome": "107342000", "grossProfit": "322234000", "depreciation": "None", "totalRevenue": "456406000", "costOfRevenue": "134172000", "interestIncome": "35445000", "incomeBeforeTax": "149261000", "interestExpense": "35445000", "operatingIncome": "179765000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "41919000", "reportedCurrency": "USD", "netInterestIncome": "-35445000", "nonInterestIncome": "None", "operatingExpenses": "142469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119539000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "107342000" }, "balance": { "goodwill": "5476000", "inventory": "89782000", "commonStock": "90379000", "currentDebt": "None", "investments": "None", "totalAssets": "8719104000", "longTermDebt": "2382861000", "shortTermDebt": "450200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2012529000", "totalLiabilities": "5624500000", "otherCurrentAssets": "80759000", "totalCurrentAssets": "410727000", "currentLongTermDebt": "450200000", "longTermInvestments": "68346000", "shortTermInvestments": "None", "currentNetReceivables": "197020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8308376999", "currentAccountsPayable": "184046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7712642000", "shortLongTermDebtTotal": "2833061000", "totalShareholderEquity": "3094604000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "274330000", "totalCurrentLiabilities": "925764000", "otherNonCurrentLiabilities": "542239000", "totalNonCurrentLiabilities": "4698736000", "cashAndShortTermInvestments": "43166000", "commonStockSharesOutstanding": "91189155", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107342000", "profitLoss": "None", "dividendPayout": "48340000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-23047000", "operatingCashflow": "237751000", "capitalExpenditures": "285505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39834000", "cashflowFromInvestment": "-273736000", "stockBasedCompensation": "4033000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48340000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-524000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119539000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 531830000, "cost_of_revenue": 277398000, "gross_profit": 254432000, "ebit": 238786000, "ebitda": 355194000, "pretax_income": 200897000, "tax_provision": 51079000, "net_income": 149818000, "net_income_to_common": 149818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39317000, "total_current_assets": 408155000, "total_assets": 8446160000, "short_term_debt": 361500000, "long_term_debt": 2381852000, "total_debt": 2743352000, "total_liabilities": 5470672000, "total_equity": 2975488000, "shares_outstanding": 91139556, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 388406000, "capital_expenditure": 193056000, "free_cash_flow": 581462000, "dividends_paid": 46555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302425, "ticker_id": 2835, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238786000", "ebitda": "355194000", "netIncome": "149818000", "grossProfit": "254432000", "depreciation": "None", "totalRevenue": "531830000", "costOfRevenue": "277398000", "interestIncome": "37089000", "incomeBeforeTax": "200897000", "interestExpense": "37889000", "operatingIncome": "230252000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "51079000", "reportedCurrency": "USD", "netInterestIncome": "-37889000", "nonInterestIncome": "None", "operatingExpenses": "24180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116408000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "149818000" }, "balance": { "goodwill": "5476000", "inventory": "66735000", "commonStock": "90356000", "currentDebt": "None", "investments": "None", "totalAssets": "8446160000", "longTermDebt": "2381852000", "shortTermDebt": "361500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1953533000", "totalLiabilities": "5470672000", "otherCurrentAssets": "50466000", "totalCurrentAssets": "408155000", "currentLongTermDebt": "361500000", "longTermInvestments": "73764000", "shortTermInvestments": "None", "currentNetReceivables": "251637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8038005000", "currentAccountsPayable": "123131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7456007000", "shortLongTermDebtTotal": "2743352000", "totalShareholderEquity": "2975488000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "361191000", "totalCurrentLiabilities": "889897000", "otherNonCurrentLiabilities": "556196000", "totalNonCurrentLiabilities": "4580775000", "cashAndShortTermInvestments": "39317000", "commonStockSharesOutstanding": "91139556", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149818000", "profitLoss": "None", "dividendPayout": "46555000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-8399000", "operatingCashflow": "388406000", "capitalExpenditures": "193056000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247810000", "cashflowFromInvestment": "-192585000", "stockBasedCompensation": "5234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4067000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 531830000, "cost_of_revenue": 277398000, "gross_profit": 254432000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238786000, "depreciation_amortisation": 116408000, "ebitda": 355194000, "interest_expense": 37889000, "interest_income": null, "other_non_operating": null, "pretax_income": 200897000, "tax_provision": 51079000, "effective_tax_rate": null, "net_income": 149818000, "net_income_continuing_ops": 149818000, "net_income_to_common": 149818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39317000, "short_term_investments": null, "net_receivables": 251637000, "inventory": 66735000, "other_current_assets": null, "total_current_assets": 408155000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8038005000, "total_assets": 8446160000, "short_term_debt": 361500000, "accounts_payable": 123131000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 889897000, "long_term_debt": 2381852000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4580775000, "total_liabilities": 5470672000, "total_debt": 2743352000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1953533000, "total_equity": 2975488000, "shares_outstanding": 91139556, "operating_cash_flow": 388406000, "stock_based_compensation": 5234000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 193056000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -192585000, "dividends_paid": 46555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -247810000, "free_cash_flow": 581462000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238786000", "ebitda": "355194000", "netIncome": "149818000", "grossProfit": "254432000", "depreciation": "None", "totalRevenue": "531830000", "costOfRevenue": "277398000", "interestIncome": "37089000", "incomeBeforeTax": "200897000", "interestExpense": "37889000", "operatingIncome": "230252000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "51079000", "reportedCurrency": "USD", "netInterestIncome": "-37889000", "nonInterestIncome": "None", "operatingExpenses": "24180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116408000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "149818000" }, "balance": { "goodwill": "5476000", "inventory": "66735000", "commonStock": "90356000", "currentDebt": "None", "investments": "None", "totalAssets": "8446160000", "longTermDebt": "2381852000", "shortTermDebt": "361500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1953533000", "totalLiabilities": "5470672000", "otherCurrentAssets": "50466000", "totalCurrentAssets": "408155000", "currentLongTermDebt": "361500000", "longTermInvestments": "73764000", "shortTermInvestments": "None", "currentNetReceivables": "251637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8038005000", "currentAccountsPayable": "123131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7456007000", "shortLongTermDebtTotal": "2743352000", "totalShareholderEquity": "2975488000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "361191000", "totalCurrentLiabilities": "889897000", "otherNonCurrentLiabilities": "556196000", "totalNonCurrentLiabilities": "4580775000", "cashAndShortTermInvestments": "39317000", "commonStockSharesOutstanding": "91139556", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149818000", "profitLoss": "None", "dividendPayout": "46555000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-8399000", "operatingCashflow": "388406000", "capitalExpenditures": "193056000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247810000", "cashflowFromInvestment": "-192585000", "stockBasedCompensation": "5234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4067000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 729950000, "cost_of_revenue": 387484000, "gross_profit": 342466000, "ebit": 332484000, "ebitda": 443761000, "pretax_income": 287727000, "tax_provision": 71369000, "net_income": 216358000, "net_income_to_common": 216358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39954000, "total_current_assets": 568473000, "total_assets": 8479963000, "short_term_debt": 558400000, "long_term_debt": 2381126000, "total_debt": 2939526000, "total_liabilities": 5714352000, "total_equity": 2765611000, "shares_outstanding": 91176327, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 253782000, "capital_expenditure": 193833000, "free_cash_flow": 447615000, "dividends_paid": 46671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302426, "ticker_id": 2835, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "332484000", "ebitda": "443761000", "netIncome": "216358000", "grossProfit": "342466000", "depreciation": "None", "totalRevenue": "729950000", "costOfRevenue": "387484000", "interestIncome": "44657000", "incomeBeforeTax": "287727000", "interestExpense": "44757000", "operatingIncome": "317252000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "71369000", "reportedCurrency": "USD", "netInterestIncome": "-44757000", "nonInterestIncome": "None", "operatingExpenses": "25214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "387484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111277000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "216358000" }, "balance": { "goodwill": "5476000", "inventory": "58426000", "commonStock": "90398000", "currentDebt": "None", "investments": "None", "totalAssets": "8479963000", "longTermDebt": "2381126000", "shortTermDebt": "558400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1855366000", "totalLiabilities": "5714352000", "otherCurrentAssets": "100021000", "totalCurrentAssets": "568473000", "currentLongTermDebt": "558400000", "longTermInvestments": "71952000", "shortTermInvestments": "None", "currentNetReceivables": "370072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7911484000", "currentAccountsPayable": "127611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7347199000", "shortLongTermDebtTotal": "2939526000", "totalShareholderEquity": "2765611000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "478095000", "totalCurrentLiabilities": "1203160000", "otherNonCurrentLiabilities": "558131000", "totalNonCurrentLiabilities": "4511192000", "cashAndShortTermInvestments": "39954000", "commonStockSharesOutstanding": "91176327", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216358000", "profitLoss": "None", "dividendPayout": "46671000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "14119000", "operatingCashflow": "253782000", "capitalExpenditures": "193833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20340000", "cashflowFromInvestment": "-190830000", "stockBasedCompensation": "5782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46671000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17002000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 729950000, "cost_of_revenue": 387484000, "gross_profit": 342466000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 332484000, "depreciation_amortisation": 111277000, "ebitda": 443761000, "interest_expense": 44757000, "interest_income": null, "other_non_operating": null, "pretax_income": 287727000, "tax_provision": 71369000, "effective_tax_rate": null, "net_income": 216358000, "net_income_continuing_ops": 216358000, "net_income_to_common": 216358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39954000, "short_term_investments": null, "net_receivables": 370072000, "inventory": 58426000, "other_current_assets": null, "total_current_assets": 568473000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7911484000, "total_assets": 8479963000, "short_term_debt": 558400000, "accounts_payable": 127611000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1203160000, "long_term_debt": 2381126000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4511192000, "total_liabilities": 5714352000, "total_debt": 2939526000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1855366000, "total_equity": 2765611000, "shares_outstanding": 91176327, "operating_cash_flow": 253782000, "stock_based_compensation": 5782000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 193833000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -190830000, "dividends_paid": 46671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20340000, "free_cash_flow": 447615000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "332484000", "ebitda": "443761000", "netIncome": "216358000", "grossProfit": "342466000", "depreciation": "None", "totalRevenue": "729950000", "costOfRevenue": "387484000", "interestIncome": "44657000", "incomeBeforeTax": "287727000", "interestExpense": "44757000", "operatingIncome": "317252000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "71369000", "reportedCurrency": "USD", "netInterestIncome": "-44757000", "nonInterestIncome": "None", "operatingExpenses": "25214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "387484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111277000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "216358000" }, "balance": { "goodwill": "5476000", "inventory": "58426000", "commonStock": "90398000", "currentDebt": "None", "investments": "None", "totalAssets": "8479963000", "longTermDebt": "2381126000", "shortTermDebt": "558400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1855366000", "totalLiabilities": "5714352000", "otherCurrentAssets": "100021000", "totalCurrentAssets": "568473000", "currentLongTermDebt": "558400000", "longTermInvestments": "71952000", "shortTermInvestments": "None", "currentNetReceivables": "370072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7911484000", "currentAccountsPayable": "127611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7347199000", "shortLongTermDebtTotal": "2939526000", "totalShareholderEquity": "2765611000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "478095000", "totalCurrentLiabilities": "1203160000", "otherNonCurrentLiabilities": "558131000", "totalNonCurrentLiabilities": "4511192000", "cashAndShortTermInvestments": "39954000", "commonStockSharesOutstanding": "91176327", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216358000", "profitLoss": "None", "dividendPayout": "46671000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "14119000", "operatingCashflow": "253782000", "capitalExpenditures": "193833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20340000", "cashflowFromInvestment": "-190830000", "stockBasedCompensation": "5782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46671000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17002000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 549482000, "cost_of_revenue": 299433000, "gross_profit": 250049000, "ebit": 93911000, "ebitda": 203281000, "pretax_income": 56168000, "tax_provision": 11182000, "net_income": 44986000, "net_income_to_common": 44986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48694000, "total_current_assets": 464612000, "total_assets": 8301448000, "short_term_debt": 700000000, "long_term_debt": 2189421000, "total_debt": 2889421000, "total_liabilities": 5548635000, "total_equity": 2752813000, "shares_outstanding": 91435000, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 220088000, "capital_expenditure": 240427000, "free_cash_flow": 460515000, "dividends_paid": 46872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302427, "ticker_id": 2835, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93911000", "ebitda": "203281000", "netIncome": "44986000", "grossProfit": "250049000", "depreciation": "None", "totalRevenue": "549482000", "costOfRevenue": "299433000", "interestIncome": "38943000", "incomeBeforeTax": "56168000", "interestExpense": "37743000", "operatingIncome": "86191000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11182000", "reportedCurrency": "USD", "netInterestIncome": "-37743000", "nonInterestIncome": "None", "operatingExpenses": "163858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109370000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "44986000" }, "balance": { "goodwill": "5476000", "inventory": "72545000", "commonStock": "90613000", "currentDebt": "None", "investments": "None", "totalAssets": "8301448000", "longTermDebt": "2189421000", "shortTermDebt": "700000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1698648000", "totalLiabilities": "5548635000", "otherCurrentAssets": "62223000", "totalCurrentAssets": "464612000", "currentLongTermDebt": "700000000", "longTermInvestments": "71493000", "shortTermInvestments": "None", "currentNetReceivables": "281150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7836836000", "currentAccountsPayable": "120991000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7281804000", "shortLongTermDebtTotal": "2889421000", "totalShareholderEquity": "2752813000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "321687000", "totalCurrentLiabilities": "1199313000", "otherNonCurrentLiabilities": "564377000", "totalNonCurrentLiabilities": "4349322000", "cashAndShortTermInvestments": "48694000", "commonStockSharesOutstanding": "91435000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "48694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44986000", "profitLoss": "None", "dividendPayout": "46872000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10180000", "operatingCashflow": "220088000", "capitalExpenditures": "240427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24933000", "cashflowFromInvestment": "-234549000", "stockBasedCompensation": "4705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109370000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 549482000, "cost_of_revenue": 299433000, "gross_profit": 250049000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93911000, "depreciation_amortisation": 109370000, "ebitda": 203281000, "interest_expense": 37743000, "interest_income": null, "other_non_operating": null, "pretax_income": 56168000, "tax_provision": 11182000, "effective_tax_rate": null, "net_income": 44986000, "net_income_continuing_ops": 44986000, "net_income_to_common": 44986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48694000, "short_term_investments": null, "net_receivables": 281150000, "inventory": 72545000, "other_current_assets": null, "total_current_assets": 464612000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7836836000, "total_assets": 8301448000, "short_term_debt": 700000000, "accounts_payable": 120991000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1199313000, "long_term_debt": 2189421000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4349322000, "total_liabilities": 5548635000, "total_debt": 2889421000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1698648000, "total_equity": 2752813000, "shares_outstanding": 91435000, "operating_cash_flow": 220088000, "stock_based_compensation": 4705000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 240427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234549000, "dividends_paid": 46872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24933000, "free_cash_flow": 460515000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93911000", "ebitda": "203281000", "netIncome": "44986000", "grossProfit": "250049000", "depreciation": "None", "totalRevenue": "549482000", "costOfRevenue": "299433000", "interestIncome": "38943000", "incomeBeforeTax": "56168000", "interestExpense": "37743000", "operatingIncome": "86191000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11182000", "reportedCurrency": "USD", "netInterestIncome": "-37743000", "nonInterestIncome": "None", "operatingExpenses": "163858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109370000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "44986000" }, "balance": { "goodwill": "5476000", "inventory": "72545000", "commonStock": "90613000", "currentDebt": "None", "investments": "None", "totalAssets": "8301448000", "longTermDebt": "2189421000", "shortTermDebt": "700000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1698648000", "totalLiabilities": "5548635000", "otherCurrentAssets": "62223000", "totalCurrentAssets": "464612000", "currentLongTermDebt": "700000000", "longTermInvestments": "71493000", "shortTermInvestments": "None", "currentNetReceivables": "281150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7836836000", "currentAccountsPayable": "120991000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7281804000", "shortLongTermDebtTotal": "2889421000", "totalShareholderEquity": "2752813000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "321687000", "totalCurrentLiabilities": "1199313000", "otherNonCurrentLiabilities": "564377000", "totalNonCurrentLiabilities": "4349322000", "cashAndShortTermInvestments": "48694000", "commonStockSharesOutstanding": "91435000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "48694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44986000", "profitLoss": "None", "dividendPayout": "46872000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10180000", "operatingCashflow": "220088000", "capitalExpenditures": "240427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24933000", "cashflowFromInvestment": "-234549000", "stockBasedCompensation": "4705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109370000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 372068000, "cost_of_revenue": 227989000, "gross_profit": 144079000, "ebit": -193333000, "ebitda": -84486000, "pretax_income": -227987000, "tax_provision": -60366000, "net_income": -167621000, "net_income_to_common": -167621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38222000, "total_current_assets": 355919000, "total_assets": 8319770000, "short_term_debt": 590700000, "long_term_debt": 2188243000, "total_debt": 2778943000, "total_liabilities": 5471427000, "total_equity": 2848343000, "shares_outstanding": 91270000, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 197946000, "capital_expenditure": 247036000, "free_cash_flow": 444982000, "dividends_paid": 47188000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302428, "ticker_id": 2835, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-193333000", "ebitda": "-84486000", "netIncome": "-167621000", "grossProfit": "144079000", "depreciation": "None", "totalRevenue": "372068000", "costOfRevenue": "227989000", "interestIncome": "34654000", "incomeBeforeTax": "-227987000", "interestExpense": "34654000", "operatingIncome": "-196570000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-60366000", "reportedCurrency": "USD", "netInterestIncome": "-34654000", "nonInterestIncome": "None", "operatingExpenses": "340649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227989000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108847000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-167621000" }, "balance": { "goodwill": "5476000", "inventory": "82725000", "commonStock": "91006000", "currentDebt": "None", "investments": "None", "totalAssets": "8319770000", "longTermDebt": "2188243000", "shortTermDebt": "590700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1727326000", "totalLiabilities": "5471427000", "otherCurrentAssets": "92229000", "totalCurrentAssets": "355919000", "currentLongTermDebt": "590700000", "longTermInvestments": "81705000", "shortTermInvestments": "None", "currentNetReceivables": "142743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7963851000", "currentAccountsPayable": "165068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7339205000", "shortLongTermDebtTotal": "2778943000", "totalShareholderEquity": "2848343000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "340124000", "totalCurrentLiabilities": "1095892000", "otherNonCurrentLiabilities": "563965000", "totalNonCurrentLiabilities": "4375535000", "cashAndShortTermInvestments": "38222000", "commonStockSharesOutstanding": "91270000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-167621000", "profitLoss": "None", "dividendPayout": "47188000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-17243000", "operatingCashflow": "197946000", "capitalExpenditures": "247036000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7196000", "cashflowFromInvestment": "-248334000", "stockBasedCompensation": "6096000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47188000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36279000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108847000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 372068000, "cost_of_revenue": 227989000, "gross_profit": 144079000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -193333000, "depreciation_amortisation": 108847000, "ebitda": -84486000, "interest_expense": 34654000, "interest_income": null, "other_non_operating": null, "pretax_income": -227987000, "tax_provision": -60366000, "effective_tax_rate": null, "net_income": -167621000, "net_income_continuing_ops": -167621000, "net_income_to_common": -167621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38222000, "short_term_investments": null, "net_receivables": 142743000, "inventory": 82725000, "other_current_assets": null, "total_current_assets": 355919000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7963851000, "total_assets": 8319770000, "short_term_debt": 590700000, "accounts_payable": 165068000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1095892000, "long_term_debt": 2188243000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4375535000, "total_liabilities": 5471427000, "total_debt": 2778943000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1727326000, "total_equity": 2848343000, "shares_outstanding": 91270000, "operating_cash_flow": 197946000, "stock_based_compensation": 6096000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 247036000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -248334000, "dividends_paid": 47188000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7196000, "free_cash_flow": 444982000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-193333000", "ebitda": "-84486000", "netIncome": "-167621000", "grossProfit": "144079000", "depreciation": "None", "totalRevenue": "372068000", "costOfRevenue": "227989000", "interestIncome": "34654000", "incomeBeforeTax": "-227987000", "interestExpense": "34654000", "operatingIncome": "-196570000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-60366000", "reportedCurrency": "USD", "netInterestIncome": "-34654000", "nonInterestIncome": "None", "operatingExpenses": "340649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227989000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108847000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-167621000" }, "balance": { "goodwill": "5476000", "inventory": "82725000", "commonStock": "91006000", "currentDebt": "None", "investments": "None", "totalAssets": "8319770000", "longTermDebt": "2188243000", "shortTermDebt": "590700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1727326000", "totalLiabilities": "5471427000", "otherCurrentAssets": "92229000", "totalCurrentAssets": "355919000", "currentLongTermDebt": "590700000", "longTermInvestments": "81705000", "shortTermInvestments": "None", "currentNetReceivables": "142743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7963851000", "currentAccountsPayable": "165068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7339205000", "shortLongTermDebtTotal": "2778943000", "totalShareholderEquity": "2848343000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "340124000", "totalCurrentLiabilities": "1095892000", "otherNonCurrentLiabilities": "563965000", "totalNonCurrentLiabilities": "4375535000", "cashAndShortTermInvestments": "38222000", "commonStockSharesOutstanding": "91270000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-167621000", "profitLoss": "None", "dividendPayout": "47188000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-17243000", "operatingCashflow": "197946000", "capitalExpenditures": "247036000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7196000", "cashflowFromInvestment": "-248334000", "stockBasedCompensation": "6096000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47188000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36279000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108847000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 417442000, "cost_of_revenue": 246985000, "gross_profit": 170457000, "ebit": -48252000, "ebitda": 65202000, "pretax_income": -82469000, "tax_provision": -28311000, "net_income": -54158000, "net_income_to_common": -54158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81414000, "total_current_assets": 398732000, "total_assets": 8481037000, "short_term_debt": 50000000, "long_term_debt": 2637115000, "total_debt": 2687115000, "total_liabilities": 5367512000, "total_equity": 3113525000, "shares_outstanding": 91874049, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 281754000, "capital_expenditure": 202242000, "free_cash_flow": 483996000, "dividends_paid": 45562000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302430, "ticker_id": 2835, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48252000", "ebitda": "65202000", "netIncome": "-54158000", "grossProfit": "170457000", "depreciation": "None", "totalRevenue": "417442000", "costOfRevenue": "246985000", "interestIncome": "None", "incomeBeforeTax": "-82469000", "interestExpense": "34217000", "operatingIncome": "-51440000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-28311000", "reportedCurrency": "USD", "netInterestIncome": "-34217000", "nonInterestIncome": "None", "operatingExpenses": "221897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113454000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-54158000" }, "balance": { "goodwill": "5476000", "inventory": "62517000", "commonStock": "91612000", "currentDebt": "None", "investments": "None", "totalAssets": "8481037000", "longTermDebt": "2637115000", "shortTermDebt": "50000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1970384000", "totalLiabilities": "5367512000", "otherCurrentAssets": "59163000", "totalCurrentAssets": "398732000", "currentLongTermDebt": "50000000", "longTermInvestments": "79547000", "shortTermInvestments": "None", "currentNetReceivables": "195638000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8082305000", "currentAccountsPayable": "101200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2687115000", "totalShareholderEquity": "3113525000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "327737000", "totalCurrentLiabilities": "516638000", "otherNonCurrentLiabilities": "578564000", "totalNonCurrentLiabilities": "4850874000", "cashAndShortTermInvestments": "81414000", "commonStockSharesOutstanding": "91874049", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "81414000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54158000", "profitLoss": "None", "dividendPayout": "45562000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6694000", "operatingCashflow": "281754000", "capitalExpenditures": "202242000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48685000", "cashflowFromInvestment": "-202424000", "stockBasedCompensation": "5507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45562000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23619000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113454000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 417442000, "cost_of_revenue": 246985000, "gross_profit": 170457000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48252000, "depreciation_amortisation": 113454000, "ebitda": 65202000, "interest_expense": 34217000, "interest_income": null, "other_non_operating": null, "pretax_income": -82469000, "tax_provision": -28311000, "effective_tax_rate": null, "net_income": -54158000, "net_income_continuing_ops": -54158000, "net_income_to_common": -54158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81414000, "short_term_investments": null, "net_receivables": 195638000, "inventory": 62517000, "other_current_assets": null, "total_current_assets": 398732000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8082305000, "total_assets": 8481037000, "short_term_debt": 50000000, "accounts_payable": 101200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 516638000, "long_term_debt": 2637115000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4850874000, "total_liabilities": 5367512000, "total_debt": 2687115000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1970384000, "total_equity": 3113525000, "shares_outstanding": 91874049, "operating_cash_flow": 281754000, "stock_based_compensation": 5507000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 202242000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202424000, "dividends_paid": 45562000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48685000, "free_cash_flow": 483996000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-48252000", "ebitda": "65202000", "netIncome": "-54158000", "grossProfit": "170457000", "depreciation": "None", "totalRevenue": "417442000", "costOfRevenue": "246985000", "interestIncome": "None", "incomeBeforeTax": "-82469000", "interestExpense": "34217000", "operatingIncome": "-51440000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-28311000", "reportedCurrency": "USD", "netInterestIncome": "-34217000", "nonInterestIncome": "None", "operatingExpenses": "221897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113454000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-54158000" }, "balance": { "goodwill": "5476000", "inventory": "62517000", "commonStock": "91612000", "currentDebt": "None", "investments": "None", "totalAssets": "8481037000", "longTermDebt": "2637115000", "shortTermDebt": "50000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1970384000", "totalLiabilities": "5367512000", "otherCurrentAssets": "59163000", "totalCurrentAssets": "398732000", "currentLongTermDebt": "50000000", "longTermInvestments": "79547000", "shortTermInvestments": "None", "currentNetReceivables": "195638000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8082305000", "currentAccountsPayable": "101200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2687115000", "totalShareholderEquity": "3113525000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "327737000", "totalCurrentLiabilities": "516638000", "otherNonCurrentLiabilities": "578564000", "totalNonCurrentLiabilities": "4850874000", "cashAndShortTermInvestments": "81414000", "commonStockSharesOutstanding": "91874049", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "81414000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54158000", "profitLoss": "None", "dividendPayout": "45562000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6694000", "operatingCashflow": "281754000", "capitalExpenditures": "202242000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48685000", "cashflowFromInvestment": "-202424000", "stockBasedCompensation": "5507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45562000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23619000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113454000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 629939000, "cost_of_revenue": 356297000, "gross_profit": 273642000, "ebit": 256693000, "ebitda": 375628000, "pretax_income": 221604000, "tax_provision": 55332000, "net_income": 166272000, "net_income_to_common": 166272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50769000, "total_current_assets": 419003000, "total_assets": 8677025000, "short_term_debt": 278900000, "long_term_debt": 2386574000, "total_debt": 2665474000, "total_liabilities": 5373552000, "total_equity": 3303473000, "shares_outstanding": 92512447, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 315317000, "capital_expenditure": 235020000, "free_cash_flow": 550337000, "dividends_paid": 45597000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302431, "ticker_id": 2835, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "256693000", "ebitda": "375628000", "netIncome": "166272000", "grossProfit": "273642000", "depreciation": "None", "totalRevenue": "629939000", "costOfRevenue": "356297000", "interestIncome": "None", "incomeBeforeTax": "221604000", "interestExpense": "35089000", "operatingIncome": "250623000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "55332000", "reportedCurrency": "USD", "netInterestIncome": "-35089000", "nonInterestIncome": "None", "operatingExpenses": "23019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118935000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "166272000" }, "balance": { "goodwill": "5476000", "inventory": "55823000", "commonStock": "92032000", "currentDebt": "None", "investments": "None", "totalAssets": "8677025000", "longTermDebt": "2386574000", "shortTermDebt": "278900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2090172000", "totalLiabilities": "5373552000", "otherCurrentAssets": "49538000", "totalCurrentAssets": "419003000", "currentLongTermDebt": "278900000", "longTermInvestments": "78744000", "shortTermInvestments": "196291000", "currentNetReceivables": "262873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8258022000", "currentAccountsPayable": "93996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2665474000", "totalShareholderEquity": "3303473000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "312681000", "totalCurrentLiabilities": "727924000", "otherNonCurrentLiabilities": "578860000", "totalNonCurrentLiabilities": "4645628000", "cashAndShortTermInvestments": "50769000", "commonStockSharesOutstanding": "92512447", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166272000", "profitLoss": "None", "dividendPayout": "45597000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "18760000", "operatingCashflow": "315317000", "capitalExpenditures": "235020000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70944000", "cashflowFromInvestment": "-235289000", "stockBasedCompensation": "5817000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45597000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4247000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 629939000, "cost_of_revenue": 356297000, "gross_profit": 273642000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 256693000, "depreciation_amortisation": 118935000, "ebitda": 375628000, "interest_expense": 35089000, "interest_income": null, "other_non_operating": null, "pretax_income": 221604000, "tax_provision": 55332000, "effective_tax_rate": null, "net_income": 166272000, "net_income_continuing_ops": 166272000, "net_income_to_common": 166272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50769000, "short_term_investments": 196291000, "net_receivables": 262873000, "inventory": 55823000, "other_current_assets": null, "total_current_assets": 419003000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8258022000, "total_assets": 8677025000, "short_term_debt": 278900000, "accounts_payable": 93996000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 727924000, "long_term_debt": 2386574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4645628000, "total_liabilities": 5373552000, "total_debt": 2665474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2090172000, "total_equity": 3303473000, "shares_outstanding": 92512447, "operating_cash_flow": 315317000, "stock_based_compensation": 5817000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 235020000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -235289000, "dividends_paid": 45597000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70944000, "free_cash_flow": 550337000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "256693000", "ebitda": "375628000", "netIncome": "166272000", "grossProfit": "273642000", "depreciation": "None", "totalRevenue": "629939000", "costOfRevenue": "356297000", "interestIncome": "None", "incomeBeforeTax": "221604000", "interestExpense": "35089000", "operatingIncome": "250623000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "55332000", "reportedCurrency": "USD", "netInterestIncome": "-35089000", "nonInterestIncome": "None", "operatingExpenses": "23019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118935000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "166272000" }, "balance": { "goodwill": "5476000", "inventory": "55823000", "commonStock": "92032000", "currentDebt": "None", "investments": "None", "totalAssets": "8677025000", "longTermDebt": "2386574000", "shortTermDebt": "278900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2090172000", "totalLiabilities": "5373552000", "otherCurrentAssets": "49538000", "totalCurrentAssets": "419003000", "currentLongTermDebt": "278900000", "longTermInvestments": "78744000", "shortTermInvestments": "196291000", "currentNetReceivables": "262873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8258022000", "currentAccountsPayable": "93996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2665474000", "totalShareholderEquity": "3303473000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "312681000", "totalCurrentLiabilities": "727924000", "otherNonCurrentLiabilities": "578860000", "totalNonCurrentLiabilities": "4645628000", "cashAndShortTermInvestments": "50769000", "commonStockSharesOutstanding": "92512447", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166272000", "profitLoss": "None", "dividendPayout": "45597000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "18760000", "operatingCashflow": "315317000", "capitalExpenditures": "235020000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70944000", "cashflowFromInvestment": "-235289000", "stockBasedCompensation": "5817000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45597000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4247000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 525361000, "cost_of_revenue": 295835000, "gross_profit": 229526000, "ebit": 210842000, "ebitda": 326632000, "pretax_income": 176107000, "tax_provision": 43087000, "net_income": 133020000, "net_income_to_common": 133020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41685000, "total_current_assets": 453602000, "total_assets": 8587492000, "short_term_debt": 300000000, "long_term_debt": 2385523000, "total_debt": 2685523000, "total_liabilities": 5413490000, "total_equity": 3174002000, "shares_outstanding": 92442145, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 270944000, "capital_expenditure": 246938000, "free_cash_flow": 517882000, "dividends_paid": 45451000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302432, "ticker_id": 2835, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "210842000", "ebitda": "326632000", "netIncome": "133020000", "grossProfit": "229526000", "depreciation": "None", "totalRevenue": "525361000", "costOfRevenue": "295835000", "interestIncome": "None", "incomeBeforeTax": "176107000", "interestExpense": "34735000", "operatingIncome": "207110000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "43087000", "reportedCurrency": "USD", "netInterestIncome": "-34735000", "nonInterestIncome": "None", "operatingExpenses": "22416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115790000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "133020000" }, "balance": { "goodwill": "5476000", "inventory": "74583000", "commonStock": "92116000", "currentDebt": "None", "investments": "None", "totalAssets": "8587492000", "longTermDebt": "2385523000", "shortTermDebt": "300000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1973279000", "totalLiabilities": "5413490000", "otherCurrentAssets": "70393000", "totalCurrentAssets": "453602000", "currentLongTermDebt": "300000000", "longTermInvestments": "76633000", "shortTermInvestments": "None", "currentNetReceivables": "266941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8133890000", "currentAccountsPayable": "105390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2685523000", "totalShareholderEquity": "3174002000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "401855000", "totalCurrentLiabilities": "807245000", "otherNonCurrentLiabilities": "570736000", "totalNonCurrentLiabilities": "4606245000", "cashAndShortTermInvestments": "41685000", "commonStockSharesOutstanding": "92442145", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133020000", "profitLoss": "None", "dividendPayout": "45451000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6915000", "operatingCashflow": "270944000", "capitalExpenditures": "246938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36848000", "cashflowFromInvestment": "-247858000", "stockBasedCompensation": "4660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45451000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3897000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 525361000, "cost_of_revenue": 295835000, "gross_profit": 229526000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 210842000, "depreciation_amortisation": 115790000, "ebitda": 326632000, "interest_expense": 34735000, "interest_income": null, "other_non_operating": null, "pretax_income": 176107000, "tax_provision": 43087000, "effective_tax_rate": null, "net_income": 133020000, "net_income_continuing_ops": 133020000, "net_income_to_common": 133020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41685000, "short_term_investments": null, "net_receivables": 266941000, "inventory": 74583000, "other_current_assets": null, "total_current_assets": 453602000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8133890000, "total_assets": 8587492000, "short_term_debt": 300000000, "accounts_payable": 105390000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 807245000, "long_term_debt": 2385523000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4606245000, "total_liabilities": 5413490000, "total_debt": 2685523000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1973279000, "total_equity": 3174002000, "shares_outstanding": 92442145, "operating_cash_flow": 270944000, "stock_based_compensation": 4660000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 246938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -247858000, "dividends_paid": 45451000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36848000, "free_cash_flow": 517882000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "210842000", "ebitda": "326632000", "netIncome": "133020000", "grossProfit": "229526000", "depreciation": "None", "totalRevenue": "525361000", "costOfRevenue": "295835000", "interestIncome": "None", "incomeBeforeTax": "176107000", "interestExpense": "34735000", "operatingIncome": "207110000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "43087000", "reportedCurrency": "USD", "netInterestIncome": "-34735000", "nonInterestIncome": "None", "operatingExpenses": "22416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115790000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "133020000" }, "balance": { "goodwill": "5476000", "inventory": "74583000", "commonStock": "92116000", "currentDebt": "None", "investments": "None", "totalAssets": "8587492000", "longTermDebt": "2385523000", "shortTermDebt": "300000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1973279000", "totalLiabilities": "5413490000", "otherCurrentAssets": "70393000", "totalCurrentAssets": "453602000", "currentLongTermDebt": "300000000", "longTermInvestments": "76633000", "shortTermInvestments": "None", "currentNetReceivables": "266941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8133890000", "currentAccountsPayable": "105390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2685523000", "totalShareholderEquity": "3174002000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "401855000", "totalCurrentLiabilities": "807245000", "otherNonCurrentLiabilities": "570736000", "totalNonCurrentLiabilities": "4606245000", "cashAndShortTermInvestments": "41685000", "commonStockSharesOutstanding": "92442145", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133020000", "profitLoss": "None", "dividendPayout": "45451000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6915000", "operatingCashflow": "270944000", "capitalExpenditures": "246938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36848000", "cashflowFromInvestment": "-247858000", "stockBasedCompensation": "4660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45451000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3897000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 368947000, "cost_of_revenue": 222943000, "gross_profit": 146004000, "ebit": 130687000, "ebitda": 240287000, "pretax_income": 97785000, "tax_provision": 24108000, "net_income": 73677000, "net_income_to_common": 73677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55447000, "total_current_assets": 414428000, "total_assets": 8280260000, "short_term_debt": 287500000, "long_term_debt": 2384485000, "total_debt": 2671985000, "total_liabilities": 5316884000, "total_equity": 2963376000, "shares_outstanding": 92378675, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 181963000, "capital_expenditure": 282130000, "free_cash_flow": 464093000, "dividends_paid": 45443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302433, "ticker_id": 2835, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130687000", "ebitda": "240287000", "netIncome": "73677000", "grossProfit": "146004000", "depreciation": "None", "totalRevenue": "368947000", "costOfRevenue": "222943000", "interestIncome": "32902000", "incomeBeforeTax": "97785000", "interestExpense": "32902000", "operatingIncome": "125303000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "24108000", "reportedCurrency": "USD", "netInterestIncome": "-32902000", "nonInterestIncome": "None", "operatingExpenses": "20701000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "73677000" }, "balance": { "goodwill": "5476000", "inventory": "81498000", "commonStock": "91819000", "currentDebt": "None", "investments": "None", "totalAssets": "8280260000", "longTermDebt": "2384485000", "shortTermDebt": "287500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1885856000", "totalLiabilities": "5316884000", "otherCurrentAssets": "55339000", "totalCurrentAssets": "414428000", "currentLongTermDebt": "287500000", "longTermInvestments": "73976000", "shortTermInvestments": "None", "currentNetReceivables": "222144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7865832000", "currentAccountsPayable": "152193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7299862000", "shortLongTermDebtTotal": "2671985000", "totalShareholderEquity": "2963376000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "316852000", "totalCurrentLiabilities": "806312000", "otherNonCurrentLiabilities": "564948000", "totalNonCurrentLiabilities": "4510572000", "cashAndShortTermInvestments": "55447000", "commonStockSharesOutstanding": "92378675", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73677000", "profitLoss": "None", "dividendPayout": "45443000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-20163000", "operatingCashflow": "181963000", "capitalExpenditures": "282130000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103317000", "cashflowFromInvestment": "-1112347000", "stockBasedCompensation": "4823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 368947000, "cost_of_revenue": 222943000, "gross_profit": 146004000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130687000, "depreciation_amortisation": 109600000, "ebitda": 240287000, "interest_expense": 32902000, "interest_income": null, "other_non_operating": null, "pretax_income": 97785000, "tax_provision": 24108000, "effective_tax_rate": null, "net_income": 73677000, "net_income_continuing_ops": 73677000, "net_income_to_common": 73677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55447000, "short_term_investments": null, "net_receivables": 222144000, "inventory": 81498000, "other_current_assets": null, "total_current_assets": 414428000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7865832000, "total_assets": 8280260000, "short_term_debt": 287500000, "accounts_payable": 152193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 806312000, "long_term_debt": 2384485000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4510572000, "total_liabilities": 5316884000, "total_debt": 2671985000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1885856000, "total_equity": 2963376000, "shares_outstanding": 92378675, "operating_cash_flow": 181963000, "stock_based_compensation": 4823000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 282130000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1112347000, "dividends_paid": 45443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 103317000, "free_cash_flow": 464093000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130687000", "ebitda": "240287000", "netIncome": "73677000", "grossProfit": "146004000", "depreciation": "None", "totalRevenue": "368947000", "costOfRevenue": "222943000", "interestIncome": "32902000", "incomeBeforeTax": "97785000", "interestExpense": "32902000", "operatingIncome": "125303000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "24108000", "reportedCurrency": "USD", "netInterestIncome": "-32902000", "nonInterestIncome": "None", "operatingExpenses": "20701000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "73677000" }, "balance": { "goodwill": "5476000", "inventory": "81498000", "commonStock": "91819000", "currentDebt": "None", "investments": "None", "totalAssets": "8280260000", "longTermDebt": "2384485000", "shortTermDebt": "287500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1885856000", "totalLiabilities": "5316884000", "otherCurrentAssets": "55339000", "totalCurrentAssets": "414428000", "currentLongTermDebt": "287500000", "longTermInvestments": "73976000", "shortTermInvestments": "None", "currentNetReceivables": "222144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7865832000", "currentAccountsPayable": "152193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7299862000", "shortLongTermDebtTotal": "2671985000", "totalShareholderEquity": "2963376000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "316852000", "totalCurrentLiabilities": "806312000", "otherNonCurrentLiabilities": "564948000", "totalNonCurrentLiabilities": "4510572000", "cashAndShortTermInvestments": "55447000", "commonStockSharesOutstanding": "92378675", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73677000", "profitLoss": "None", "dividendPayout": "45443000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-20163000", "operatingCashflow": "181963000", "capitalExpenditures": "282130000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103317000", "cashflowFromInvestment": "-1112347000", "stockBasedCompensation": "4823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "income_statement": { "revenue": 428704000, "cost_of_revenue": 254181000, "gross_profit": 174523000, "ebit": 157647000, "ebitda": 260056000, "pretax_income": 125555000, "tax_provision": 32935000, "net_income": 92620000, "net_income_to_common": 92620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53415000, "total_current_assets": 407287000, "total_assets": 8106632000, "short_term_debt": 138500000, "long_term_debt": 2383685000, "total_debt": 2522185000, "total_liabilities": 5170730000, "total_equity": 2935902000, "shares_outstanding": 92294666, "goodwill_and_intangibles": 5476000 }, "cash_flow": { "operating_cash_flow": 343903000, "capital_expenditure": 218676000, "free_cash_flow": 562579000, "dividends_paid": 43602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302435, "ticker_id": 2835, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:54.059621+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157647000", "ebitda": "260056000", "netIncome": "92620000", "grossProfit": "174523000", "depreciation": "None", "totalRevenue": "428704000", "costOfRevenue": "254181000", "interestIncome": "32092000", "incomeBeforeTax": "125555000", "interestExpense": "32092000", "operatingIncome": "154096000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "32935000", "reportedCurrency": "USD", "netInterestIncome": "-32092000", "nonInterestIncome": "None", "operatingExpenses": "20427000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3551000", "costofGoodsAndServicesSold": "254181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102409000", "sellingGeneralAndAdministrative": "20427000", "netIncomeFromContinuingOperations": "92620000" }, "balance": { "goodwill": "5476000", "inventory": "85433000", "commonStock": "91804000", "currentDebt": "None", "investments": "None", "totalAssets": "8106632000", "longTermDebt": "2383685000", "shortTermDebt": "138500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1857630000", "totalLiabilities": "5170730000", "otherCurrentAssets": "65782000", "totalCurrentAssets": "407287000", "currentLongTermDebt": "138500000", "longTermInvestments": "225851000", "shortTermInvestments": "None", "currentNetReceivables": "202657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7699345000", "currentAccountsPayable": "91808000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7080913000", "shortLongTermDebtTotal": "2522185000", "totalShareholderEquity": "2935902000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "435392000", "totalCurrentLiabilities": "665700000", "otherNonCurrentLiabilities": "1090819000", "totalNonCurrentLiabilities": "4505030000", "cashAndShortTermInvestments": "53415000", "commonStockSharesOutstanding": "92294666", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92619000", "profitLoss": "None", "dividendPayout": "43602000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-9486000", "operatingCashflow": "343903000", "capitalExpenditures": "218676000", "changeInReceivables": "120564000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17571000", "cashflowFromInvestment": "-344450000", "stockBasedCompensation": "4521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18118000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102409000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 428704000, "cost_of_revenue": 254181000, "gross_profit": 174523000, "research_and_development": null, "selling_general_admin": 20427000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157647000, "depreciation_amortisation": 102409000, "ebitda": 260056000, "interest_expense": 32092000, "interest_income": null, "other_non_operating": null, "pretax_income": 125555000, "tax_provision": 32935000, "effective_tax_rate": null, "net_income": 92620000, "net_income_continuing_ops": 92620000, "net_income_to_common": 92620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53415000, "short_term_investments": null, "net_receivables": 202657000, "inventory": 85433000, "other_current_assets": null, "total_current_assets": 407287000, "net_ppe": null, "goodwill": 5476000, "intangible_assets": null, "goodwill_and_intangibles": 5476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7699345000, "total_assets": 8106632000, "short_term_debt": 138500000, "accounts_payable": 91808000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 665700000, "long_term_debt": 2383685000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4505030000, "total_liabilities": 5170730000, "total_debt": 2522185000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1857630000, "total_equity": 2935902000, "shares_outstanding": 92294666, "operating_cash_flow": 343903000, "stock_based_compensation": 4521000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 218676000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -344450000, "dividends_paid": 43602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17571000, "free_cash_flow": 562579000, "net_change_in_cash": -18118000 }, "raw_data": { "income": { "ebit": "157647000", "ebitda": "260056000", "netIncome": "92620000", "grossProfit": "174523000", "depreciation": "None", "totalRevenue": "428704000", "costOfRevenue": "254181000", "interestIncome": "32092000", "incomeBeforeTax": "125555000", "interestExpense": "32092000", "operatingIncome": "154096000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "32935000", "reportedCurrency": "USD", "netInterestIncome": "-32092000", "nonInterestIncome": "None", "operatingExpenses": "20427000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3551000", "costofGoodsAndServicesSold": "254181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102409000", "sellingGeneralAndAdministrative": "20427000", "netIncomeFromContinuingOperations": "92620000" }, "balance": { "goodwill": "5476000", "inventory": "85433000", "commonStock": "91804000", "currentDebt": "None", "investments": "None", "totalAssets": "8106632000", "longTermDebt": "2383685000", "shortTermDebt": "138500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1857630000", "totalLiabilities": "5170730000", "otherCurrentAssets": "65782000", "totalCurrentAssets": "407287000", "currentLongTermDebt": "138500000", "longTermInvestments": "225851000", "shortTermInvestments": "None", "currentNetReceivables": "202657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7699345000", "currentAccountsPayable": "91808000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7080913000", "shortLongTermDebtTotal": "2522185000", "totalShareholderEquity": "2935902000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "435392000", "totalCurrentLiabilities": "665700000", "otherNonCurrentLiabilities": "1090819000", "totalNonCurrentLiabilities": "4505030000", "cashAndShortTermInvestments": "53415000", "commonStockSharesOutstanding": "92294666", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92619000", "profitLoss": "None", "dividendPayout": "43602000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-9486000", "operatingCashflow": "343903000", "capitalExpenditures": "218676000", "changeInReceivables": "120564000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17571000", "cashflowFromInvestment": "-344450000", "stockBasedCompensation": "4521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18118000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102409000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }