{ "ticker": { "uuid": "8e8b87a4-cf1f-4c3b-b3fc-284d49466125", "symbol": "STAG", "name": "STAG Industrial Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/8e8b87a4-cf1f-4c3b-b3fc-284d49466125/", "api_url": "https://sharemaestro.com/factors/api/tickers/8e8b87a4-cf1f-4c3b-b3fc-284d49466125/" }, "ticker_metadata": { "id": 3797, "uuid": "8e8b87a4-cf1f-4c3b-b3fc-284d49466125", "symbol": "STAG", "name": "STAG Industrial Inc", "asset_type": "equity", "market_cap": 7392391000, "stock_exchange_id": 3, "industry": "Reit - Industrial", "sector": "Real Estate", "description": "STAG Industrial, Inc. (NYSE: STAG) is a real estate investment trust focused on the acquisition and operation of single-tenant industrial properties throughout the United States.", "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": "8e8b87a4-cf1f-4c3b-b3fc-284d49466125", "symbol": "STAG", "name": "STAG Industrial Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/8e8b87a4-cf1f-4c3b-b3fc-284d49466125/", "api_url": "https://sharemaestro.com/factors/api/tickers/8e8b87a4-cf1f-4c3b-b3fc-284d49466125/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.13, "value": 0.13, "quality": 0.69, "momentum": 0.28, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 37.26, "market_cap": 7125527880, "pe_ratio": 29.1937, "earnings_yield": 0.0343, "ebitda_to_ev": 0.0661, "shareholder_yield": 0.0333, "roe": 0.0681, "piotroski_f_score": 5, "momentum_12_1": 0.0948, "volatility_252d": 0.1836 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:29.260672+00:00", "batch_id": "" }, "size": { "price_close": 37.26, "market_cap": 7125527880, "market_cap_usd": 7125527880, "enterprise_value": 10309608880, "shares_outstanding": 191238000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 29.1937, "pb_ratio": 1.9872, "ptbv_ratio": 2.2251, "ps_ratio": 8.2489, "pcf_ratio": 14.9292, "pfcf_ratio": 12.4805, "ev_ebitda": 15.1378, "ev_ebit": 27.5247, "ev_sales": 11.9349, "ev_fcf": 18.0574, "earnings_yield": 0.0343, "fcf_yield": 0.0554, "price_to_sales": 8.2489, "price_to_book": 1.9872, "price_to_cashflow": 14.9292, "ebitda_to_ev": 0.0661, "sales_yield": 0.0838 }, "yield": { "dividend_yield": 0.0333, "buyback_yield": 0, "shareholder_yield": 0.0333, "debt_paydown_yield": null, "total_yield": 0.0333 }, "quality": { "gross_margin": 0.6175, "operating_margin": 0.4336, "net_margin": 0.2826, "ebitda_margin": 0.7884, "fcf_margin": 0.6609, "roe": 0.0681, "roa": 0.034, "roic": 0.0415, "roc_greenblatt": null, "asset_turnover": 0.1202, "cash_conversion": 2.3391, "accruals_ratio": -0.0325, "sbc_to_revenue": 0.0151, "piotroski_f_score": 5, "altman_z_score": 1.289, "earnings_stability_5y": 0.2889, "revenue_stability_5y": 0.2484, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0743, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9815, "net_debt_to_ebitda": 4.6753, "debt_to_assets": 0.4445, "interest_coverage": 2.6653, "current_ratio": 0.7915, "quick_ratio": 0.7915, "net_debt": 3184081000, "local_beta": 0.0011, "volatility_252d": 0.1836, "volatility_60d": 0.4288, "max_drawdown_12m": -0.087, "risk_adjusted_momentum": 0.5165 }, "growth": { "revenue_growth_1y": 0.0998, "revenue_growth_3y_cagr": 0.0874, "revenue_growth_5y_cagr": 0.1182, "eps_growth_1y": 0.0004, "eps_growth_3y_cagr": 0.1532, "eps_growth_5y_cagr": 0.0623, "fcf_growth_1y": 0.0167, "book_value_growth_1y": 0.008, "revenue_growth": 0.0998, "earnings_growth": 0.0004 }, "momentum": { "price_return_1m": -0.0434, "price_return_3m": -0.0115, "price_return_6m": -0.0258, "price_return_9m": 0.0326, "price_return_12m": 0.0473, "price_return_12m_ex1m": 0.0948, "momentum_6m": -0.0258, "momentum_12m": 0.0473, "momentum_12_1": 0.0948, "distance_from_52w_high": -0.0626, "distance_from_52w_low": 0.1135, "relative_strength": -0.0526 }, "raw_ttm": { "revenue_ttm": 863817000, "gross_profit_ttm": 533432000, "ebit_ttm": 374558000, "ebitda_ttm": 681049000, "net_income_ttm": 244078000, "eps_diluted_ttm": 1.2763, "operating_cash_flow_ttm": 477288000, "capital_expenditure_ttm": 93647000, "fcf_ttm": 570935000, "dividends_paid_ttm": 237286000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 140531000, "cash_and_equivalents": 8856000, "total_current_assets": 319162000, "total_current_liabilities": 403260000, "net_ppe": null, "total_assets": 7183566000, "total_debt": 3192937000, "total_equity": 3585667000, "net_working_capital": 107046000, "book_value_per_share": 18.7498, "retained_earnings": -1047089000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3202330000, "tangible_book_per_share": 16.7453 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 69, "rank_pb": 49, "rank_ptbv": 45, "rank_ps": 88, "rank_pcf": 64, "rank_ev_ebitda": 64, "rank_ev_ebit": 81, "rank_earnings_yield": 69, "rank_fcf_yield": 65, "rank_dividend_yield": 23, "rank_shareholder_yield": 23, "rank_total_yield": 23, "rank_roe": 55, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 31, "rank_fcf_margin": 10, "rank_piotroski": 67, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 62, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 57 }, "composites": { "value_composite": 87, "quality_composite": 31, "momentum_composite": 72, "growth_composite": 73, "yield_composite": 16, "svqf_composite": 85, "vc1_composite": 85, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 87, "quality_value_composite": 0.2995, "os_score": 0.13, "value_percentile": 0.13, "quality_percentile": 0.69, "momentum_percentile": 0.28, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 76, "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": true } } }, "latest_snapshot_fields": { "id": 4889, "ticker_id": 3797, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:29.260672+00:00", "batch_id": "", "os_score_delta": null, "price_close": 37.26, "market_cap": 7125527880, "market_cap_usd": 7125527880, "enterprise_value": 10309608880, "shares_outstanding": 191238000, "fx_rate_to_usd": null, "pe_ratio": 29.19365072, "pb_ratio": 1.98722522, "ptbv_ratio": 2.22510731, "ps_ratio": 8.24888591, "pcf_ratio": 14.92919973, "pfcf_ratio": 12.48045378, "ev_ebitda": 15.13783719, "ev_ebit": 27.52473283, "ev_sales": 11.93494557, "ev_fcf": 18.05741263, "earnings_yield": 0.03425402, "fcf_yield": 0.05537892, "dividend_yield": 0.03330083, "buyback_yield": 0, "shareholder_yield": 0.03330083, "debt_paydown_yield": null, "total_yield": 0.03330083, "gross_margin": 0.61752894, "operating_margin": 0.43360804, "net_margin": 0.28255753, "ebitda_margin": 0.78841815, "fcf_margin": 0.66094439, "roe": 0.06807046, "roa": 0.03397728, "roic": 0.04149615, "roc_greenblatt": null, "asset_turnover": 0.12024905, "cash_conversion": 2.33914978, "accruals_ratio": -0.03246438, "sbc_to_revenue": 0.01505064, "debt_to_equity": 0.98150274, "net_debt_to_ebitda": 4.67525978, "debt_to_assets": 0.44447799, "interest_coverage": 2.66530516, "current_ratio": 0.79145464, "quick_ratio": 0.79145464, "net_debt": 3184081000, "revenue_growth_1y": 0.09982239, "revenue_growth_3y_cagr": 0.08739158, "revenue_growth_5y_cagr": 0.11821921, "eps_growth_1y": 0.00035657, "eps_growth_3y_cagr": 0.15319313, "eps_growth_5y_cagr": 0.06230861, "fcf_growth_1y": 0.01669275, "book_value_growth_1y": 0.00803211, "piotroski_f_score": 5, "altman_z_score": 1.28900509, "earnings_stability_5y": 0.288867, "revenue_stability_5y": 0.248396, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04338896, "price_return_3m": -0.01153737, "price_return_6m": -0.0258416, "price_return_9m": 0.03257059, "price_return_12m": 0.04732351, "price_return_12m_ex1m": 0.09482691, "distance_from_52w_high": -0.06264151, "distance_from_52w_low": 0.11347526, "relative_strength": -0.05264007, "local_beta": 0.0011, "volatility_252d": 0.183607, "volatility_60d": 0.428781, "max_drawdown_12m": -0.08702189, "revenue_ttm": 863817000, "gross_profit_ttm": 533432000, "ebit_ttm": 374558000, "ebitda_ttm": 681049000, "net_income_ttm": 244078000, "eps_diluted_ttm": 1.27630492, "operating_cash_flow_ttm": 477288000, "capital_expenditure_ttm": 93647000, "fcf_ttm": 570935000, "dividends_paid_ttm": 237286000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 140531000, "cash_and_equivalents": 8856000, "total_current_assets": 319162000, "total_current_liabilities": 403260000, "net_ppe": null, "total_assets": 7183566000, "total_debt": 3192937000, "total_equity": 3585667000, "net_working_capital": 107046000, "book_value_per_share": 18.74976208, "retained_earnings": -1047089000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3202330000, "tangible_book_per_share": 16.74525983, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 69, "rank_pb": 49, "rank_ptbv": 45, "rank_ps": 88, "rank_pcf": 64, "rank_ev_ebitda": 64, "rank_ev_ebit": 81, "rank_earnings_yield": 69, "rank_fcf_yield": 65, "rank_dividend_yield": 23, "rank_shareholder_yield": 23, "rank_total_yield": 23, "rank_roe": 55, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 31, "rank_fcf_margin": 10, "rank_piotroski": 67, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 62, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 57, "value_composite": 87, "quality_composite": 31, "momentum_composite": 72, "growth_composite": 73, "yield_composite": 16, "svqf_composite": 85, "vc1_composite": 85, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 76, "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": 37.26, "os": 0.13, "value": 0.13, "quality": 0.69, "momentum": 0.28, "confidence": 1, "coverage": 1, "pe_ratio": 29.1937, "earnings_yield": 0.0343, "shareholder_yield": 0.0333, "roe": 0.0681, "momentum_12_1": 0.0948, "complete_fields": { "id": 4889, "ticker_id": 3797, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:29.260672+00:00", "batch_id": "", "os_score_delta": null, "price_close": 37.26, "market_cap": 7125527880, "market_cap_usd": 7125527880, "enterprise_value": 10309608880, "shares_outstanding": 191238000, "fx_rate_to_usd": null, "pe_ratio": 29.19365072, "pb_ratio": 1.98722522, "ptbv_ratio": 2.22510731, "ps_ratio": 8.24888591, "pcf_ratio": 14.92919973, "pfcf_ratio": 12.48045378, "ev_ebitda": 15.13783719, "ev_ebit": 27.52473283, "ev_sales": 11.93494557, "ev_fcf": 18.05741263, "earnings_yield": 0.03425402, "fcf_yield": 0.05537892, "dividend_yield": 0.03330083, "buyback_yield": 0, "shareholder_yield": 0.03330083, "debt_paydown_yield": null, "total_yield": 0.03330083, "gross_margin": 0.61752894, "operating_margin": 0.43360804, "net_margin": 0.28255753, "ebitda_margin": 0.78841815, "fcf_margin": 0.66094439, "roe": 0.06807046, "roa": 0.03397728, "roic": 0.04149615, "roc_greenblatt": null, "asset_turnover": 0.12024905, "cash_conversion": 2.33914978, "accruals_ratio": -0.03246438, "sbc_to_revenue": 0.01505064, "debt_to_equity": 0.98150274, "net_debt_to_ebitda": 4.67525978, "debt_to_assets": 0.44447799, "interest_coverage": 2.66530516, "current_ratio": 0.79145464, "quick_ratio": 0.79145464, "net_debt": 3184081000, "revenue_growth_1y": 0.09982239, "revenue_growth_3y_cagr": 0.08739158, "revenue_growth_5y_cagr": 0.11821921, "eps_growth_1y": 0.00035657, "eps_growth_3y_cagr": 0.15319313, "eps_growth_5y_cagr": 0.06230861, "fcf_growth_1y": 0.01669275, "book_value_growth_1y": 0.00803211, "piotroski_f_score": 5, "altman_z_score": 1.28900509, "earnings_stability_5y": 0.288867, "revenue_stability_5y": 0.248396, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04338896, "price_return_3m": -0.01153737, "price_return_6m": -0.0258416, "price_return_9m": 0.03257059, "price_return_12m": 0.04732351, "price_return_12m_ex1m": 0.09482691, "distance_from_52w_high": -0.06264151, "distance_from_52w_low": 0.11347526, "relative_strength": -0.05264007, "local_beta": 0.0011, "volatility_252d": 0.183607, "volatility_60d": 0.428781, "max_drawdown_12m": -0.08702189, "revenue_ttm": 863817000, "gross_profit_ttm": 533432000, "ebit_ttm": 374558000, "ebitda_ttm": 681049000, "net_income_ttm": 244078000, "eps_diluted_ttm": 1.27630492, "operating_cash_flow_ttm": 477288000, "capital_expenditure_ttm": 93647000, "fcf_ttm": 570935000, "dividends_paid_ttm": 237286000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 140531000, "cash_and_equivalents": 8856000, "total_current_assets": 319162000, "total_current_liabilities": 403260000, "net_ppe": null, "total_assets": 7183566000, "total_debt": 3192937000, "total_equity": 3585667000, "net_working_capital": 107046000, "book_value_per_share": 18.74976208, "retained_earnings": -1047089000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3202330000, "tangible_book_per_share": 16.74525983, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 69, "rank_pb": 49, "rank_ptbv": 45, "rank_ps": 88, "rank_pcf": 64, "rank_ev_ebitda": 64, "rank_ev_ebit": 81, "rank_earnings_yield": 69, "rank_fcf_yield": 65, "rank_dividend_yield": 23, "rank_shareholder_yield": 23, "rank_total_yield": 23, "rank_roe": 55, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 31, "rank_fcf_margin": 10, "rank_piotroski": 67, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 62, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 57, "value_composite": 87, "quality_composite": 31, "momentum_composite": 72, "growth_composite": 73, "yield_composite": 16, "svqf_composite": 85, "vc1_composite": 85, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 845184000, "cost_of_revenue": 326747000, "gross_profit": 518437000, "ebit": 416445000, "ebitda": 718242000, "pretax_income": 279270000, "tax_provision": null, "net_income": 273477000, "net_income_to_common": 273477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14910000, "total_current_assets": 171368000, "total_assets": 7208069000, "short_term_debt": 262000000, "long_term_debt": 2992315000, "total_debt": 3254315000, "total_liabilities": 3537040000, "total_equity": 3595697000, "shares_outstanding": 188175000, "goodwill_and_intangibles": 394967000 }, "cash_flow": { "operating_cash_flow": 463388000, "capital_expenditure": 61581000, "free_cash_flow": 524969000, "dividends_paid": 283971000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334237, "ticker_id": 3797, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "416445000", "ebitda": "718242000", "netIncome": "273477000", "grossProfit": "518437000", "depreciation": "None", "totalRevenue": "845184000", "costOfRevenue": "326747000", "interestIncome": "385000", "incomeBeforeTax": "279270000", "interestExpense": "137175000", "operatingIncome": "318345000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-131775000", "nonInterestIncome": "None", "operatingExpenses": "200092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301797000", "sellingGeneralAndAdministrative": "51933000", "netIncomeFromContinuingOperations": "279270000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1910000", "currentDebt": "None", "investments": "None", "totalAssets": "7208069000", "longTermDebt": "2992315000", "shortTermDebt": "262000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "394967000", "reportedCurrency": "USD", "retainedEarnings": "-1034954000", "totalLiabilities": "3537040000", "otherCurrentAssets": "104484000", "totalCurrentAssets": "171368000", "currentLongTermDebt": "262000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "427675000", "currentAccountsPayable": "135397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3291355000", "totalShareholderEquity": "3595697000", "capitalLeaseObligations": "37040000", "otherCurrentLiabilities": "24187000", "totalCurrentLiabilities": "421584000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3115456000", "cashAndShortTermInvestments": "14910000", "commonStockSharesOutstanding": "188175000", "intangibleAssetsExcludingGoodwill": "394967000", "cashAndCashEquivalentsAtCarryingValue": "14910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279270000", "profitLoss": "None", "dividendPayout": "283971000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "463388000", "capitalExpenditures": "61581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97404000", "cashflowFromInvestment": "-497302000", "stockBasedCompensation": "12719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "283971000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "299259000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 845184000, "cost_of_revenue": 326747000, "gross_profit": 518437000, "research_and_development": null, "selling_general_admin": 51933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 416445000, "depreciation_amortisation": 301797000, "ebitda": 718242000, "interest_expense": 137175000, "interest_income": null, "other_non_operating": null, "pretax_income": 279270000, "tax_provision": null, "effective_tax_rate": null, "net_income": 273477000, "net_income_continuing_ops": 279270000, "net_income_to_common": 273477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14910000, "short_term_investments": null, "net_receivables": 156458000, "inventory": null, "other_current_assets": null, "total_current_assets": 171368000, "net_ppe": null, "goodwill": null, "intangible_assets": 394967000, "goodwill_and_intangibles": 394967000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 427675000, "total_assets": 7208069000, "short_term_debt": 262000000, "accounts_payable": 135397000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 421584000, "long_term_debt": 2992315000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3115456000, "total_liabilities": 3537040000, "total_debt": 3254315000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1034954000, "total_equity": 3595697000, "shares_outstanding": 188175000, "operating_cash_flow": 463388000, "stock_based_compensation": 12719000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61581000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -497302000, "dividends_paid": 283971000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 97404000, "free_cash_flow": 524969000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "416445000", "ebitda": "718242000", "netIncome": "273477000", "grossProfit": "518437000", "depreciation": "None", "totalRevenue": "845184000", "costOfRevenue": "326747000", "interestIncome": "385000", "incomeBeforeTax": "279270000", "interestExpense": "137175000", "operatingIncome": "318345000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-131775000", "nonInterestIncome": "None", "operatingExpenses": "200092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301797000", "sellingGeneralAndAdministrative": "51933000", "netIncomeFromContinuingOperations": "279270000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1910000", "currentDebt": "None", "investments": "None", "totalAssets": "7208069000", "longTermDebt": "2992315000", "shortTermDebt": "262000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "394967000", "reportedCurrency": "USD", "retainedEarnings": "-1034954000", "totalLiabilities": "3537040000", "otherCurrentAssets": "104484000", "totalCurrentAssets": "171368000", "currentLongTermDebt": "262000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "427675000", "currentAccountsPayable": "135397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3291355000", "totalShareholderEquity": "3595697000", "capitalLeaseObligations": "37040000", "otherCurrentLiabilities": "24187000", "totalCurrentLiabilities": "421584000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3115456000", "cashAndShortTermInvestments": "14910000", "commonStockSharesOutstanding": "188175000", "intangibleAssetsExcludingGoodwill": "394967000", "cashAndCashEquivalentsAtCarryingValue": "14910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279270000", "profitLoss": "None", "dividendPayout": "283971000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "463388000", "capitalExpenditures": "61581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97404000", "cashflowFromInvestment": "-497302000", "stockBasedCompensation": "12719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "283971000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "299259000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 767384000, "cost_of_revenue": 154828000, "gross_profit": 612556000, "ebit": 306435000, "ebitda": 599512000, "pretax_income": 193266000, "tax_provision": -4228000, "net_income": 189220000, "net_income_to_common": 189220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36284000, "total_current_assets": 269939000, "total_assets": 6833335000, "short_term_debt": 409000000, "long_term_debt": 2620135000, "total_debt": 3029135000, "total_liabilities": 3304227000, "total_equity": 3457651000, "shares_outstanding": 182404000, "goodwill_and_intangibles": 428865000 }, "cash_flow": { "operating_cash_flow": 460292000, "capital_expenditure": 85231000, "free_cash_flow": 545523000, "dividends_paid": 274920000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334242, "ticker_id": 3797, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "306435000", "ebitda": "599512000", "netIncome": "189220000", "grossProfit": "612556000", "depreciation": "None", "totalRevenue": "767384000", "costOfRevenue": "154828000", "interestIncome": "44000", "incomeBeforeTax": "193266000", "interestExpense": "113169000", "operatingIncome": "270277000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4228000", "reportedCurrency": "USD", "netInterestIncome": "-113125000", "nonInterestIncome": "None", "operatingExpenses": "342279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293077000", "sellingGeneralAndAdministrative": "49202000", "netIncomeFromContinuingOperations": "193266000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1865000", "currentDebt": "None", "investments": "None", "totalAssets": "6833335000", "longTermDebt": "2620135000", "shortTermDebt": "409000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "428865000", "reportedCurrency": "USD", "retainedEarnings": "-1029757000", "totalLiabilities": "3304227000", "otherCurrentAssets": "97298000", "totalCurrentAssets": "269939000", "currentLongTermDebt": "409000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136357000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6563396000", "currentAccountsPayable": "126811000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3064439000", "totalShareholderEquity": "3457651000", "capitalLeaseObligations": "35304000", "otherCurrentLiabilities": "23469000", "totalCurrentLiabilities": "559280000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2744947000", "cashAndShortTermInvestments": "36284000", "commonStockSharesOutstanding": "182404000", "intangibleAssetsExcludingGoodwill": "428865000", "cashAndCashEquivalentsAtCarryingValue": "36284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189220000", "profitLoss": "None", "dividendPayout": "274920000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "460292000", "capitalExpenditures": "85231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "286291000", "cashflowFromInvestment": "-731058000", "stockBasedCompensation": "11740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "274920000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 767384000, "cost_of_revenue": 154828000, "gross_profit": 612556000, "research_and_development": null, "selling_general_admin": 49202000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 306435000, "depreciation_amortisation": 293077000, "ebitda": 599512000, "interest_expense": 113169000, "interest_income": null, "other_non_operating": null, "pretax_income": 193266000, "tax_provision": -4228000, "effective_tax_rate": null, "net_income": 189220000, "net_income_continuing_ops": 193266000, "net_income_to_common": 189220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36284000, "short_term_investments": null, "net_receivables": 136357000, "inventory": null, "other_current_assets": null, "total_current_assets": 269939000, "net_ppe": null, "goodwill": null, "intangible_assets": 428865000, "goodwill_and_intangibles": 428865000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6563396000, "total_assets": 6833335000, "short_term_debt": 409000000, "accounts_payable": 126811000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 559280000, "long_term_debt": 2620135000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2744947000, "total_liabilities": 3304227000, "total_debt": 3029135000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1029757000, "total_equity": 3457651000, "shares_outstanding": 182404000, "operating_cash_flow": 460292000, "stock_based_compensation": 11740000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85231000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -731058000, "dividends_paid": 274920000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 286291000, "free_cash_flow": 545523000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "306435000", "ebitda": "599512000", "netIncome": "189220000", "grossProfit": "612556000", "depreciation": "None", "totalRevenue": "767384000", "costOfRevenue": "154828000", "interestIncome": "44000", "incomeBeforeTax": "193266000", "interestExpense": "113169000", "operatingIncome": "270277000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4228000", "reportedCurrency": "USD", "netInterestIncome": "-113125000", "nonInterestIncome": "None", "operatingExpenses": "342279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293077000", "sellingGeneralAndAdministrative": "49202000", "netIncomeFromContinuingOperations": "193266000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1865000", "currentDebt": "None", "investments": "None", "totalAssets": "6833335000", "longTermDebt": "2620135000", "shortTermDebt": "409000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "428865000", "reportedCurrency": "USD", "retainedEarnings": "-1029757000", "totalLiabilities": "3304227000", "otherCurrentAssets": "97298000", "totalCurrentAssets": "269939000", "currentLongTermDebt": "409000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136357000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6563396000", "currentAccountsPayable": "126811000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3064439000", "totalShareholderEquity": "3457651000", "capitalLeaseObligations": "35304000", "otherCurrentLiabilities": "23469000", "totalCurrentLiabilities": "559280000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2744947000", "cashAndShortTermInvestments": "36284000", "commonStockSharesOutstanding": "182404000", "intangibleAssetsExcludingGoodwill": "428865000", "cashAndCashEquivalentsAtCarryingValue": "36284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189220000", "profitLoss": "None", "dividendPayout": "274920000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "460292000", "capitalExpenditures": "85231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "286291000", "cashflowFromInvestment": "-731058000", "stockBasedCompensation": "11740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "274920000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 707835000, "cost_of_revenue": 139596000, "gross_profit": 568239000, "ebit": 291776000, "ebitda": 570223000, "pretax_income": 197201000, "tax_provision": 4567999, "net_income": 192845000, "net_income_to_common": 192845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20741000, "total_current_assets": 230597000, "total_assets": 6283458000, "short_term_debt": 402000000, "long_term_debt": 2222046000, "total_debt": 2624046000, "total_liabilities": 2837647000, "total_equity": 3374680000, "shares_outstanding": 180555000, "goodwill_and_intangibles": 440622000 }, "cash_flow": { "operating_cash_flow": 391092000, "capital_expenditure": 18462000, "free_cash_flow": 409554000, "dividends_paid": 267567000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334247, "ticker_id": 3797, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "291776000", "ebitda": "570223000", "netIncome": "192845000", "grossProfit": "568239000", "depreciation": "None", "totalRevenue": "707835000", "costOfRevenue": "139596000", "interestIncome": "73000", "incomeBeforeTax": "197201000", "interestExpense": "94575000", "operatingIncome": "242301000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4567999", "reportedCurrency": "USD", "netInterestIncome": "-90860000", "nonInterestIncome": "None", "operatingExpenses": "325938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139596000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278447000", "sellingGeneralAndAdministrative": "47491000", "netIncomeFromContinuingOperations": "185017000" }, "balance": { "goodwill": "4900000", "inventory": "-50418000", "commonStock": "1817000", "currentDebt": "None", "investments": "None", "totalAssets": "6283458000", "longTermDebt": "2222046000", "shortTermDebt": "402000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "435722000", "reportedCurrency": "USD", "retainedEarnings": "-948720000", "totalLiabilities": "2837647000", "otherCurrentAssets": "81582000", "totalCurrentAssets": "230597000", "currentLongTermDebt": "402000000", "longTermInvestments": "None", "shortTermInvestments": "50418000", "currentNetReceivables": "128274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6052861000", "currentAccountsPayable": "83152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2657623000", "totalShareholderEquity": "3374680000", "capitalLeaseObligations": "33577000", "otherCurrentLiabilities": "22726000", "totalCurrentLiabilities": "507878000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2329769000", "cashAndShortTermInvestments": "20741000", "commonStockSharesOutstanding": "180555000", "intangibleAssetsExcludingGoodwill": "435722000", "cashAndCashEquivalentsAtCarryingValue": "20741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197201000", "profitLoss": "None", "dividendPayout": "267567000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-21124000", "operatingCashflow": "391092000", "capitalExpenditures": "18462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75667000", "cashflowFromInvestment": "-320346000", "stockBasedCompensation": "11486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "267567000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-812000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278447000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 707835000, "cost_of_revenue": 139596000, "gross_profit": 568239000, "research_and_development": 0.28, "selling_general_admin": 47491000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 291776000, "depreciation_amortisation": 278447000, "ebitda": 570223000, "interest_expense": 94575000, "interest_income": null, "other_non_operating": null, "pretax_income": 197201000, "tax_provision": 4567999, "effective_tax_rate": null, "net_income": 192845000, "net_income_continuing_ops": 185017000, "net_income_to_common": 192845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20741000, "short_term_investments": 50418000, "net_receivables": 128274000, "inventory": -50418000, "other_current_assets": null, "total_current_assets": 230597000, "net_ppe": null, "goodwill": 4900000, "intangible_assets": 435722000, "goodwill_and_intangibles": 440622000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6052861000, "total_assets": 6283458000, "short_term_debt": 402000000, "accounts_payable": 83152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 507878000, "long_term_debt": 2222046000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2329769000, "total_liabilities": 2837647000, "total_debt": 2624046000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -948720000, "total_equity": 3374680000, "shares_outstanding": 180555000, "operating_cash_flow": 391092000, "stock_based_compensation": 11486000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -320346000, "dividends_paid": 267567000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75667000, "free_cash_flow": 409554000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "291776000", "ebitda": "570223000", "netIncome": "192845000", "grossProfit": "568239000", "depreciation": "None", "totalRevenue": "707835000", "costOfRevenue": "139596000", "interestIncome": "73000", "incomeBeforeTax": "197201000", "interestExpense": "94575000", "operatingIncome": "242301000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4567999", "reportedCurrency": "USD", "netInterestIncome": "-90860000", "nonInterestIncome": "None", "operatingExpenses": "325938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139596000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278447000", "sellingGeneralAndAdministrative": "47491000", "netIncomeFromContinuingOperations": "185017000" }, "balance": { "goodwill": "4900000", "inventory": "-50418000", "commonStock": "1817000", "currentDebt": "None", "investments": "None", "totalAssets": "6283458000", "longTermDebt": "2222046000", "shortTermDebt": "402000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "435722000", "reportedCurrency": "USD", "retainedEarnings": "-948720000", "totalLiabilities": "2837647000", "otherCurrentAssets": "81582000", "totalCurrentAssets": "230597000", "currentLongTermDebt": "402000000", "longTermInvestments": "None", "shortTermInvestments": "50418000", "currentNetReceivables": "128274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6052861000", "currentAccountsPayable": "83152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2657623000", "totalShareholderEquity": "3374680000", "capitalLeaseObligations": "33577000", "otherCurrentLiabilities": "22726000", "totalCurrentLiabilities": "507878000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2329769000", "cashAndShortTermInvestments": "20741000", "commonStockSharesOutstanding": "180555000", "intangibleAssetsExcludingGoodwill": "435722000", "cashAndCashEquivalentsAtCarryingValue": "20741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197201000", "profitLoss": "None", "dividendPayout": "267567000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-21124000", "operatingCashflow": "391092000", "capitalExpenditures": "18462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75667000", "cashflowFromInvestment": "-320346000", "stockBasedCompensation": "11486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "267567000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-812000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278447000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 657345000, "cost_of_revenue": 125701000, "gross_profit": 531644000, "ebit": 260252000, "ebitda": 535292000, "pretax_income": 182234000, "tax_provision": 78018000, "net_income": 178326000, "net_income_to_common": 178326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25884000, "total_current_assets": 218674000, "total_assets": 6184988000, "short_term_debt": 175000000, "long_term_debt": 2323780000, "total_debt": 2498780000, "total_liabilities": 2726807000, "total_equity": 3384824000, "shares_outstanding": 178940000, "goodwill_and_intangibles": 513835000 }, "cash_flow": { "operating_cash_flow": 387931000, "capital_expenditure": 52715000, "free_cash_flow": 440646000, "dividends_paid": 266817000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334252, "ticker_id": 3797, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "260252000", "ebitda": "535292000", "netIncome": "178326000", "grossProfit": "531644000", "depreciation": "None", "totalRevenue": "657345000", "costOfRevenue": "125701000", "interestIncome": "103000", "incomeBeforeTax": "182234000", "interestExpense": "78018000", "operatingIncome": "209646000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "78018000", "reportedCurrency": "USD", "netInterestIncome": "-77915000", "nonInterestIncome": "None", "operatingExpenses": "321998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "56752000", "costofGoodsAndServicesSold": "125701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275040000", "sellingGeneralAndAdministrative": "46958000", "netIncomeFromContinuingOperations": "182234000" }, "balance": { "goodwill": "4900000", "inventory": "-66185000", "commonStock": "1792000", "currentDebt": "None", "investments": "None", "totalAssets": "6184988000", "longTermDebt": "2323780000", "shortTermDebt": "175000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "508935000", "reportedCurrency": "USD", "retainedEarnings": "-876145000", "totalLiabilities": "2726807000", "otherCurrentAssets": "77281000", "totalCurrentAssets": "218674000", "currentLongTermDebt": "175000000", "longTermInvestments": "76866000", "shortTermInvestments": "72223000", "currentNetReceivables": "115509000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5966314000", "currentAccountsPayable": "97371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5862778000", "shortLongTermDebtTotal": "2533880000", "totalShareholderEquity": "3384824000", "capitalLeaseObligations": "35100000", "otherCurrentLiabilities": "22282000", "totalCurrentLiabilities": "294653000", "otherNonCurrentLiabilities": "67527000", "totalNonCurrentLiabilities": "2432154000", "cashAndShortTermInvestments": "25884000", "commonStockSharesOutstanding": "178940000", "intangibleAssetsExcludingGoodwill": "508935000", "cashAndCashEquivalentsAtCarryingValue": "25884000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182234000", "profitLoss": "None", "dividendPayout": "266817000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "387931000", "capitalExpenditures": "52715000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63186000", "cashflowFromInvestment": "-447524000", "stockBasedCompensation": "12068000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "266817000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3593000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "54753000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274688000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 657345000, "cost_of_revenue": 125701000, "gross_profit": 531644000, "research_and_development": 0.28, "selling_general_admin": 46958000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 260252000, "depreciation_amortisation": 275040000, "ebitda": 535292000, "interest_expense": 78018000, "interest_income": null, "other_non_operating": null, "pretax_income": 182234000, "tax_provision": 78018000, "effective_tax_rate": null, "net_income": 178326000, "net_income_continuing_ops": 182234000, "net_income_to_common": 178326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25884000, "short_term_investments": 72223000, "net_receivables": 115509000, "inventory": -66185000, "other_current_assets": null, "total_current_assets": 218674000, "net_ppe": null, "goodwill": 4900000, "intangible_assets": 508935000, "goodwill_and_intangibles": 513835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5966314000, "total_assets": 6184988000, "short_term_debt": 175000000, "accounts_payable": 97371000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 294653000, "long_term_debt": 2323780000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2432154000, "total_liabilities": 2726807000, "total_debt": 2498780000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -876145000, "total_equity": 3384824000, "shares_outstanding": 178940000, "operating_cash_flow": 387931000, "stock_based_compensation": 12068000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52715000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -447524000, "dividends_paid": 266817000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 63186000, "free_cash_flow": 440646000, "net_change_in_cash": 3593000 }, "raw_data": { "income": { "ebit": "260252000", "ebitda": "535292000", "netIncome": "178326000", "grossProfit": "531644000", "depreciation": "None", "totalRevenue": "657345000", "costOfRevenue": "125701000", "interestIncome": "103000", "incomeBeforeTax": "182234000", "interestExpense": "78018000", "operatingIncome": "209646000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "78018000", "reportedCurrency": "USD", "netInterestIncome": "-77915000", "nonInterestIncome": "None", "operatingExpenses": "321998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "56752000", "costofGoodsAndServicesSold": "125701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275040000", "sellingGeneralAndAdministrative": "46958000", "netIncomeFromContinuingOperations": "182234000" }, "balance": { "goodwill": "4900000", "inventory": "-66185000", "commonStock": "1792000", "currentDebt": "None", "investments": "None", "totalAssets": "6184988000", "longTermDebt": "2323780000", "shortTermDebt": "175000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "508935000", "reportedCurrency": "USD", "retainedEarnings": "-876145000", "totalLiabilities": "2726807000", "otherCurrentAssets": "77281000", "totalCurrentAssets": "218674000", "currentLongTermDebt": "175000000", "longTermInvestments": "76866000", "shortTermInvestments": "72223000", "currentNetReceivables": "115509000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5966314000", "currentAccountsPayable": "97371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5862778000", "shortLongTermDebtTotal": "2533880000", "totalShareholderEquity": "3384824000", "capitalLeaseObligations": "35100000", "otherCurrentLiabilities": "22282000", "totalCurrentLiabilities": "294653000", "otherNonCurrentLiabilities": "67527000", "totalNonCurrentLiabilities": "2432154000", "cashAndShortTermInvestments": "25884000", "commonStockSharesOutstanding": "178940000", "intangibleAssetsExcludingGoodwill": "508935000", "cashAndCashEquivalentsAtCarryingValue": "25884000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182234000", "profitLoss": "None", "dividendPayout": "266817000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "387931000", "capitalExpenditures": "52715000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63186000", "cashflowFromInvestment": "-447524000", "stockBasedCompensation": "12068000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "266817000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3593000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "54753000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274688000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 562159000, "cost_of_revenue": 107986000, "gross_profit": 454173000, "ebit": 259916000, "ebitda": 500666000, "pretax_income": 196432000, "tax_provision": 64704000, "net_income": 192334000, "net_income_to_common": 192334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18981000, "total_current_assets": 177749000, "total_assets": 5833249000, "short_term_debt": 296000000, "long_term_debt": 1939314000, "total_debt": 2235314000, "total_liabilities": 2439662000, "total_equity": 3327700000, "shares_outstanding": 164090000, "goodwill_and_intangibles": 572558000 }, "cash_flow": { "operating_cash_flow": 336154000, "capital_expenditure": 160382000, "free_cash_flow": 496536000, "dividends_paid": 245722000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334257, "ticker_id": 3797, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "259916000", "ebitda": "500666000", "netIncome": "192334000", "grossProfit": "454173000", "depreciation": "None", "totalRevenue": "562159000", "costOfRevenue": "107986000", "interestIncome": "121000", "incomeBeforeTax": "196432000", "interestExpense": "63484000", "operatingIncome": "166845000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "64704000", "reportedCurrency": "USD", "netInterestIncome": "-63363000", "nonInterestIncome": "None", "operatingExpenses": "287328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.35", "otherNonOperatingIncome": "95949000", "costofGoodsAndServicesSold": "107986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240750000", "sellingGeneralAndAdministrative": "48629000", "netIncomeFromContinuingOperations": "196432000" }, "balance": { "goodwill": "4900000", "inventory": "4215000", "commonStock": "1777000", "currentDebt": "None", "investments": "None", "totalAssets": "5833249000", "longTermDebt": "1939314000", "shortTermDebt": "296000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "567658000", "reportedCurrency": "USD", "retainedEarnings": "-792332000", "totalLiabilities": "2439662000", "otherCurrentAssets": "65168000", "totalCurrentAssets": "177749000", "currentLongTermDebt": "296000000", "longTermInvestments": "5220000", "shortTermInvestments": "5220000", "currentNetReceivables": "93600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5655500000", "currentAccountsPayable": "76475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5620698000", "shortLongTermDebtTotal": "2251370000", "totalShareholderEquity": "3327700000", "capitalLeaseObligations": "33108000", "otherCurrentLiabilities": "21906000", "totalCurrentLiabilities": "394381000", "otherNonCurrentLiabilities": "68829000", "totalNonCurrentLiabilities": "2045281000", "cashAndShortTermInvestments": "18981000", "commonStockSharesOutstanding": "164090000", "intangibleAssetsExcludingGoodwill": "567658000", "cashAndCashEquivalentsAtCarryingValue": "18981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196432000", "profitLoss": "None", "dividendPayout": "245722000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-18664000", "operatingCashflow": "336154000", "capitalExpenditures": "160382000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "887123000", "cashflowFromInvestment": "-1220420000", "stockBasedCompensation": "14955000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "245722000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2857000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 562159000, "cost_of_revenue": 107986000, "gross_profit": 454173000, "research_and_development": 0.35, "selling_general_admin": 48629000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 259916000, "depreciation_amortisation": 240750000, "ebitda": 500666000, "interest_expense": 63484000, "interest_income": null, "other_non_operating": null, "pretax_income": 196432000, "tax_provision": 64704000, "effective_tax_rate": null, "net_income": 192334000, "net_income_continuing_ops": 196432000, "net_income_to_common": 192334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18981000, "short_term_investments": 5220000, "net_receivables": 93600000, "inventory": 4215000, "other_current_assets": null, "total_current_assets": 177749000, "net_ppe": null, "goodwill": 4900000, "intangible_assets": 567658000, "goodwill_and_intangibles": 572558000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5655500000, "total_assets": 5833249000, "short_term_debt": 296000000, "accounts_payable": 76475000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 394381000, "long_term_debt": 1939314000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2045281000, "total_liabilities": 2439662000, "total_debt": 2235314000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -792332000, "total_equity": 3327700000, "shares_outstanding": 164090000, "operating_cash_flow": 336154000, "stock_based_compensation": 14955000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160382000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1220420000, "dividends_paid": 245722000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 887123000, "free_cash_flow": 496536000, "net_change_in_cash": 2857000 }, "raw_data": { "income": { "ebit": "259916000", "ebitda": "500666000", "netIncome": "192334000", "grossProfit": "454173000", "depreciation": "None", "totalRevenue": "562159000", "costOfRevenue": "107986000", "interestIncome": "121000", "incomeBeforeTax": "196432000", "interestExpense": "63484000", "operatingIncome": "166845000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "64704000", "reportedCurrency": "USD", "netInterestIncome": "-63363000", "nonInterestIncome": "None", "operatingExpenses": "287328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.35", "otherNonOperatingIncome": "95949000", "costofGoodsAndServicesSold": "107986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240750000", "sellingGeneralAndAdministrative": "48629000", "netIncomeFromContinuingOperations": "196432000" }, "balance": { "goodwill": "4900000", "inventory": "4215000", "commonStock": "1777000", "currentDebt": "None", "investments": "None", "totalAssets": "5833249000", "longTermDebt": "1939314000", "shortTermDebt": "296000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "567658000", "reportedCurrency": "USD", "retainedEarnings": "-792332000", "totalLiabilities": "2439662000", "otherCurrentAssets": "65168000", "totalCurrentAssets": "177749000", "currentLongTermDebt": "296000000", "longTermInvestments": "5220000", "shortTermInvestments": "5220000", "currentNetReceivables": "93600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5655500000", "currentAccountsPayable": "76475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5620698000", "shortLongTermDebtTotal": "2251370000", "totalShareholderEquity": "3327700000", "capitalLeaseObligations": "33108000", "otherCurrentLiabilities": "21906000", "totalCurrentLiabilities": "394381000", "otherNonCurrentLiabilities": "68829000", "totalNonCurrentLiabilities": "2045281000", "cashAndShortTermInvestments": "18981000", "commonStockSharesOutstanding": "164090000", "intangibleAssetsExcludingGoodwill": "567658000", "cashAndCashEquivalentsAtCarryingValue": "18981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196432000", "profitLoss": "None", "dividendPayout": "245722000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-18664000", "operatingCashflow": "336154000", "capitalExpenditures": "160382000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "887123000", "cashflowFromInvestment": "-1220420000", "stockBasedCompensation": "14955000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "245722000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2857000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 483411000, "cost_of_revenue": 89359000, "gross_profit": 394052000, "ebit": 269138000, "ebitda": 488217000, "pretax_income": 206795000, "tax_provision": 64962000, "net_income": 202147000, "net_income_to_common": 202147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15666000, "total_current_assets": 142050000, "total_assets": 4692646000, "short_term_debt": 107000000, "long_term_debt": 1636946000, "total_debt": 1743946000, "total_liabilities": 1921594000, "total_equity": 2771052000, "shares_outstanding": 149215000, "goodwill_and_intangibles": 504702000 }, "cash_flow": { "operating_cash_flow": 293922000, "capital_expenditure": 114824000, "free_cash_flow": 408746000, "dividends_paid": 224283000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334262, "ticker_id": 3797, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "269138000", "ebitda": "488217000", "netIncome": "202147000", "grossProfit": "394052000", "depreciation": "None", "totalRevenue": "483411000", "costOfRevenue": "89359000", "interestIncome": "446000", "incomeBeforeTax": "206795000", "interestExpense": "62343000", "operatingIncome": "139242000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "64962000", "reportedCurrency": "USD", "netInterestIncome": "-61897000", "nonInterestIncome": "None", "operatingExpenses": "254810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "137502000", "costofGoodsAndServicesSold": "89359000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219079000", "sellingGeneralAndAdministrative": "40072000", "netIncomeFromContinuingOperations": "206795000" }, "balance": { "goodwill": "4900000", "inventory": "5117000", "commonStock": "1582000", "currentDebt": "None", "investments": "None", "totalAssets": "4692646000", "longTermDebt": "1636946000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "499802000", "reportedCurrency": "USD", "retainedEarnings": "-742071000", "totalLiabilities": "1921594000", "otherCurrentAssets": "43471000", "totalCurrentAssets": "142050000", "currentLongTermDebt": "107000000", "longTermInvestments": "444000", "shortTermInvestments": "None", "currentNetReceivables": "77796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4550596000", "currentAccountsPayable": "69765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4525193000", "shortLongTermDebtTotal": "1743946000", "totalShareholderEquity": "2771052000", "capitalLeaseObligations": "27898000", "otherCurrentLiabilities": "19379000", "totalCurrentLiabilities": "196144000", "otherNonCurrentLiabilities": "60660000", "totalNonCurrentLiabilities": "1725450000", "cashAndShortTermInvestments": "15666000", "commonStockSharesOutstanding": "149215000", "intangibleAssetsExcludingGoodwill": "499802000", "cashAndCashEquivalentsAtCarryingValue": "15666000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "206795000", "profitLoss": "None", "dividendPayout": "224283000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7157000", "operatingCashflow": "293922000", "capitalExpenditures": "114824000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "269176000", "cashflowFromInvestment": "-554623000", "stockBasedCompensation": "11681000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "224283000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8475000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1312497000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 483411000, "cost_of_revenue": 89359000, "gross_profit": 394052000, "research_and_development": 0.43, "selling_general_admin": 40072000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 269138000, "depreciation_amortisation": 219079000, "ebitda": 488217000, "interest_expense": 62343000, "interest_income": null, "other_non_operating": null, "pretax_income": 206795000, "tax_provision": 64962000, "effective_tax_rate": null, "net_income": 202147000, "net_income_continuing_ops": 206795000, "net_income_to_common": 202147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15666000, "short_term_investments": null, "net_receivables": 77796000, "inventory": 5117000, "other_current_assets": null, "total_current_assets": 142050000, "net_ppe": null, "goodwill": 4900000, "intangible_assets": 499802000, "goodwill_and_intangibles": 504702000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4550596000, "total_assets": 4692646000, "short_term_debt": 107000000, "accounts_payable": 69765000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 196144000, "long_term_debt": 1636946000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1725450000, "total_liabilities": 1921594000, "total_debt": 1743946000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -742071000, "total_equity": 2771052000, "shares_outstanding": 149215000, "operating_cash_flow": 293922000, "stock_based_compensation": 11681000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114824000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -554623000, "dividends_paid": 224283000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 269176000, "free_cash_flow": 408746000, "net_change_in_cash": 8475000 }, "raw_data": { "income": { "ebit": "269138000", "ebitda": "488217000", "netIncome": "202147000", "grossProfit": "394052000", "depreciation": "None", "totalRevenue": "483411000", "costOfRevenue": "89359000", "interestIncome": "446000", "incomeBeforeTax": "206795000", "interestExpense": "62343000", "operatingIncome": "139242000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "64962000", "reportedCurrency": "USD", "netInterestIncome": "-61897000", "nonInterestIncome": "None", "operatingExpenses": "254810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "137502000", "costofGoodsAndServicesSold": "89359000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219079000", "sellingGeneralAndAdministrative": "40072000", "netIncomeFromContinuingOperations": "206795000" }, "balance": { "goodwill": "4900000", "inventory": "5117000", "commonStock": "1582000", "currentDebt": "None", "investments": "None", "totalAssets": "4692646000", "longTermDebt": "1636946000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "499802000", "reportedCurrency": "USD", "retainedEarnings": "-742071000", "totalLiabilities": "1921594000", "otherCurrentAssets": "43471000", "totalCurrentAssets": "142050000", "currentLongTermDebt": "107000000", "longTermInvestments": "444000", "shortTermInvestments": "None", "currentNetReceivables": "77796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4550596000", "currentAccountsPayable": "69765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4525193000", "shortLongTermDebtTotal": "1743946000", "totalShareholderEquity": "2771052000", "capitalLeaseObligations": "27898000", "otherCurrentLiabilities": "19379000", "totalCurrentLiabilities": "196144000", "otherNonCurrentLiabilities": "60660000", "totalNonCurrentLiabilities": "1725450000", "cashAndShortTermInvestments": "15666000", "commonStockSharesOutstanding": "149215000", "intangibleAssetsExcludingGoodwill": "499802000", "cashAndCashEquivalentsAtCarryingValue": "15666000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "206795000", "profitLoss": "None", "dividendPayout": "224283000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7157000", "operatingCashflow": "293922000", "capitalExpenditures": "114824000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "269176000", "cashflowFromInvestment": "-554623000", "stockBasedCompensation": "11681000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "224283000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8475000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1312497000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 405950000, "cost_of_revenue": 75179000, "gross_profit": 330771000, "ebit": 105312000, "ebitda": 295624000, "pretax_income": 50665000, "tax_provision": 54246000, "net_income": 49281000, "net_income_to_common": 49281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9041000, "total_current_assets": 150706000, "total_assets": 4164645000, "short_term_debt": 146000000, "long_term_debt": 1517832000, "total_debt": 1663832000, "total_liabilities": 1800754000, "total_equity": 2363891000, "shares_outstanding": 125678000, "goodwill_and_intangibles": 480049000 }, "cash_flow": { "operating_cash_flow": 233357000, "capital_expenditure": 205621000, "free_cash_flow": 438978000, "dividends_paid": 189581000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334267, "ticker_id": 3797, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105312000", "ebitda": "295624000", "netIncome": "49281000", "grossProfit": "330771000", "depreciation": "None", "totalRevenue": "405950000", "costOfRevenue": "75179000", "interestIncome": "87000", "incomeBeforeTax": "50665000", "interestExpense": "54647000", "operatingIncome": "109375000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "54246000", "reportedCurrency": "USD", "netInterestIncome": "-54560000", "nonInterestIncome": "None", "operatingExpenses": "221396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "7479000", "costofGoodsAndServicesSold": "75179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190312000", "sellingGeneralAndAdministrative": "35946000", "netIncomeFromContinuingOperations": "50665000" }, "balance": { "goodwill": "4900000", "inventory": "45842000", "commonStock": "1428000", "currentDebt": "None", "investments": "None", "totalAssets": "4164645000", "longTermDebt": "1517832000", "shortTermDebt": "146000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "475149000", "reportedCurrency": "USD", "retainedEarnings": "-723027000", "totalLiabilities": "1800754000", "otherCurrentAssets": "38231000", "totalCurrentAssets": "150706000", "currentLongTermDebt": "7000", "longTermInvestments": "43322000", "shortTermInvestments": "303000", "currentNetReceivables": "57592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4013939000", "currentAccountsPayable": "53737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3998507000", "shortLongTermDebtTotal": "1663832000", "totalShareholderEquity": "2363891000", "capitalLeaseObligations": "16989000", "otherCurrentLiabilities": "17465000", "totalCurrentLiabilities": "217202000", "otherNonCurrentLiabilities": "43727000", "totalNonCurrentLiabilities": "1583552000", "cashAndShortTermInvestments": "9041000", "commonStockSharesOutstanding": "125678000", "intangibleAssetsExcludingGoodwill": "475149000", "cashAndCashEquivalentsAtCarryingValue": "9041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50665000", "profitLoss": "None", "dividendPayout": "189581000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-429000", "operatingCashflow": "233357000", "capitalExpenditures": "205621000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "978539000", "cashflowFromInvestment": "-1222574000", "stockBasedCompensation": "9888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189581000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10678000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1841398000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190312000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 405950000, "cost_of_revenue": 75179000, "gross_profit": 330771000, "research_and_development": 0.12, "selling_general_admin": 35946000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105312000, "depreciation_amortisation": 190312000, "ebitda": 295624000, "interest_expense": 54647000, "interest_income": null, "other_non_operating": null, "pretax_income": 50665000, "tax_provision": 54246000, "effective_tax_rate": null, "net_income": 49281000, "net_income_continuing_ops": 50665000, "net_income_to_common": 49281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9041000, "short_term_investments": 303000, "net_receivables": 57592000, "inventory": 45842000, "other_current_assets": null, "total_current_assets": 150706000, "net_ppe": null, "goodwill": 4900000, "intangible_assets": 475149000, "goodwill_and_intangibles": 480049000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4013939000, "total_assets": 4164645000, "short_term_debt": 146000000, "accounts_payable": 53737000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 217202000, "long_term_debt": 1517832000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1583552000, "total_liabilities": 1800754000, "total_debt": 1663832000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -723027000, "total_equity": 2363891000, "shares_outstanding": 125678000, "operating_cash_flow": 233357000, "stock_based_compensation": 9888000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 205621000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1222574000, "dividends_paid": 189581000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 978539000, "free_cash_flow": 438978000, "net_change_in_cash": -10678000 }, "raw_data": { "income": { "ebit": "105312000", "ebitda": "295624000", "netIncome": "49281000", "grossProfit": "330771000", "depreciation": "None", "totalRevenue": "405950000", "costOfRevenue": "75179000", "interestIncome": "87000", "incomeBeforeTax": "50665000", "interestExpense": "54647000", "operatingIncome": "109375000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "54246000", "reportedCurrency": "USD", "netInterestIncome": "-54560000", "nonInterestIncome": "None", "operatingExpenses": "221396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "7479000", "costofGoodsAndServicesSold": "75179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190312000", "sellingGeneralAndAdministrative": "35946000", "netIncomeFromContinuingOperations": "50665000" }, "balance": { "goodwill": "4900000", "inventory": "45842000", "commonStock": "1428000", "currentDebt": "None", "investments": "None", "totalAssets": "4164645000", "longTermDebt": "1517832000", "shortTermDebt": "146000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "475149000", "reportedCurrency": "USD", "retainedEarnings": "-723027000", "totalLiabilities": "1800754000", "otherCurrentAssets": "38231000", "totalCurrentAssets": "150706000", "currentLongTermDebt": "7000", "longTermInvestments": "43322000", "shortTermInvestments": "303000", "currentNetReceivables": "57592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4013939000", "currentAccountsPayable": "53737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3998507000", "shortLongTermDebtTotal": "1663832000", "totalShareholderEquity": "2363891000", "capitalLeaseObligations": "16989000", "otherCurrentLiabilities": "17465000", "totalCurrentLiabilities": "217202000", "otherNonCurrentLiabilities": "43727000", "totalNonCurrentLiabilities": "1583552000", "cashAndShortTermInvestments": "9041000", "commonStockSharesOutstanding": "125678000", "intangibleAssetsExcludingGoodwill": "475149000", "cashAndCashEquivalentsAtCarryingValue": "9041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50665000", "profitLoss": "None", "dividendPayout": "189581000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-429000", "operatingCashflow": "233357000", "capitalExpenditures": "205621000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "978539000", "cashflowFromInvestment": "-1222574000", "stockBasedCompensation": "9888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189581000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10678000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1841398000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190312000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 350993000, "cost_of_revenue": 69021000, "gross_profit": 281972000, "ebit": 145062000, "ebitda": 316843000, "pretax_income": 96245000, "tax_provision": 64759000, "net_income": 92926000, "net_income_to_common": 92926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7968000, "total_current_assets": 101680000, "total_assets": 3102532000, "short_term_debt": 100500000, "long_term_debt": 1229419000, "total_debt": 1329919000, "total_liabilities": 1432900000, "total_equity": 1669632000, "shares_outstanding": 103807000, "goodwill_and_intangibles": 684030000 }, "cash_flow": { "operating_cash_flow": 197769000, "capital_expenditure": 110287000, "free_cash_flow": 308056000, "dividends_paid": 158869000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334272, "ticker_id": 3797, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145062000", "ebitda": "316843000", "netIncome": "92926000", "grossProfit": "281972000", "depreciation": "None", "totalRevenue": "350993000", "costOfRevenue": "69021000", "interestIncome": "20000", "incomeBeforeTax": "96245000", "interestExpense": "48817000", "operatingIncome": "80303000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "64759000", "reportedCurrency": "USD", "netInterestIncome": "-48797000", "nonInterestIncome": "None", "operatingExpenses": "201669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "72218000", "costofGoodsAndServicesSold": "69021000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171781000", "sellingGeneralAndAdministrative": "34052000", "netIncomeFromContinuingOperations": "96245000" }, "balance": { "goodwill": "342015000", "inventory": "14574000", "commonStock": "1122000", "currentDebt": "None", "investments": "None", "totalAssets": "3102532000", "longTermDebt": "1229419000", "shortTermDebt": "100500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "342015000", "reportedCurrency": "USD", "retainedEarnings": "-584979000", "totalLiabilities": "1432900000", "otherCurrentAssets": "36902000", "totalCurrentAssets": "101680000", "currentLongTermDebt": "100500000", "longTermInvestments": "9151000", "shortTermInvestments": "9151000", "currentNetReceivables": "42236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3000852000", "currentAccountsPayable": "45507000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2991701000", "shortLongTermDebtTotal": "1329919000", "totalShareholderEquity": "1669632000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13754000", "totalCurrentLiabilities": "159761000", "otherNonCurrentLiabilities": "21567000", "totalNonCurrentLiabilities": "1273139000", "cashAndShortTermInvestments": "7968000", "commonStockSharesOutstanding": "103807000", "intangibleAssetsExcludingGoodwill": "342015000", "cashAndCashEquivalentsAtCarryingValue": "7968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96245000", "profitLoss": "None", "dividendPayout": "158869000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8921000", "operatingCashflow": "197769000", "capitalExpenditures": "110287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "303845000", "cashflowFromInvestment": "-507201000", "stockBasedCompensation": "8922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158869000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5587000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1524000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167617000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 350993000, "cost_of_revenue": 69021000, "gross_profit": 281972000, "research_and_development": 0.27, "selling_general_admin": 34052000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145062000, "depreciation_amortisation": 171781000, "ebitda": 316843000, "interest_expense": 48817000, "interest_income": null, "other_non_operating": null, "pretax_income": 96245000, "tax_provision": 64759000, "effective_tax_rate": null, "net_income": 92926000, "net_income_continuing_ops": 96245000, "net_income_to_common": 92926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7968000, "short_term_investments": 9151000, "net_receivables": 42236000, "inventory": 14574000, "other_current_assets": null, "total_current_assets": 101680000, "net_ppe": null, "goodwill": 342015000, "intangible_assets": 342015000, "goodwill_and_intangibles": 684030000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3000852000, "total_assets": 3102532000, "short_term_debt": 100500000, "accounts_payable": 45507000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159761000, "long_term_debt": 1229419000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1273139000, "total_liabilities": 1432900000, "total_debt": 1329919000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -584979000, "total_equity": 1669632000, "shares_outstanding": 103807000, "operating_cash_flow": 197769000, "stock_based_compensation": 8922000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110287000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -507201000, "dividends_paid": 158869000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 303845000, "free_cash_flow": 308056000, "net_change_in_cash": -5587000 }, "raw_data": { "income": { "ebit": "145062000", "ebitda": "316843000", "netIncome": "92926000", "grossProfit": "281972000", "depreciation": "None", "totalRevenue": "350993000", "costOfRevenue": "69021000", "interestIncome": "20000", "incomeBeforeTax": "96245000", "interestExpense": "48817000", "operatingIncome": "80303000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "64759000", "reportedCurrency": "USD", "netInterestIncome": "-48797000", "nonInterestIncome": "None", "operatingExpenses": "201669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "72218000", "costofGoodsAndServicesSold": "69021000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171781000", "sellingGeneralAndAdministrative": "34052000", "netIncomeFromContinuingOperations": "96245000" }, "balance": { "goodwill": "342015000", "inventory": "14574000", "commonStock": "1122000", "currentDebt": "None", "investments": "None", "totalAssets": "3102532000", "longTermDebt": "1229419000", "shortTermDebt": "100500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "342015000", "reportedCurrency": "USD", "retainedEarnings": "-584979000", "totalLiabilities": "1432900000", "otherCurrentAssets": "36902000", "totalCurrentAssets": "101680000", "currentLongTermDebt": "100500000", "longTermInvestments": "9151000", "shortTermInvestments": "9151000", "currentNetReceivables": "42236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3000852000", "currentAccountsPayable": "45507000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2991701000", "shortLongTermDebtTotal": "1329919000", "totalShareholderEquity": "1669632000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13754000", "totalCurrentLiabilities": "159761000", "otherNonCurrentLiabilities": "21567000", "totalNonCurrentLiabilities": "1273139000", "cashAndShortTermInvestments": "7968000", "commonStockSharesOutstanding": "103807000", "intangibleAssetsExcludingGoodwill": "342015000", "cashAndCashEquivalentsAtCarryingValue": "7968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96245000", "profitLoss": "None", "dividendPayout": "158869000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8921000", "operatingCashflow": "197769000", "capitalExpenditures": "110287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "303845000", "cashflowFromInvestment": "-507201000", "stockBasedCompensation": "8922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158869000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5587000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1524000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167617000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 224207000, "cost_of_revenue": 47316000, "gross_profit": 176891000, "ebit": 84004000, "ebitda": 162598000, "pretax_income": 63314000, "tax_provision": null, "net_income": 61999000, "net_income_to_common": 61999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8856000, "total_current_assets": 319162000, "total_assets": 7183566000, "short_term_debt": 200000000, "long_term_debt": 2992937000, "total_debt": 3192937000, "total_liabilities": 3519342000, "total_equity": 3585667000, "shares_outstanding": 191238000, "goodwill_and_intangibles": 383337000 }, "cash_flow": { "operating_cash_flow": 117440000, "capital_expenditure": 41326000, "free_cash_flow": 158766000, "dividends_paid": 24275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334235, "ticker_id": 3797, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84004000", "ebitda": "162598000", "netIncome": "61999000", "grossProfit": "176891000", "depreciation": "None", "totalRevenue": "224207000", "costOfRevenue": "47316000", "interestIncome": "96000", "incomeBeforeTax": "63314000", "interestExpense": "35885000", "operatingIncome": "84004000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-35789000", "nonInterestIncome": "None", "operatingExpenses": "92887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78594000", "sellingGeneralAndAdministrative": "13855000", "netIncomeFromContinuingOperations": "63314000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1912000", "currentDebt": "None", "investments": "None", "totalAssets": "7183566000", "longTermDebt": "2992937000", "shortTermDebt": "200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "383337000", "reportedCurrency": "USD", "retainedEarnings": "-1047089000", "totalLiabilities": "3519342000", "otherCurrentAssets": "148953000", "totalCurrentAssets": "319162000", "currentLongTermDebt": "200000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6864404000", "currentAccountsPayable": "127629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3229479000", "totalShareholderEquity": "3585667000", "capitalLeaseObligations": "36542000", "otherCurrentLiabilities": "75631000", "totalCurrentLiabilities": "403260000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3116082000", "cashAndShortTermInvestments": "8856000", "commonStockSharesOutstanding": "191238000", "intangibleAssetsExcludingGoodwill": "383337000", "cashAndCashEquivalentsAtCarryingValue": "8856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63314000", "profitLoss": "None", "dividendPayout": "24275000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117440000", "capitalExpenditures": "41326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87153000", "cashflowFromInvestment": "-92016000", "stockBasedCompensation": "3474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-644000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224207000, "cost_of_revenue": 47316000, "gross_profit": 176891000, "research_and_development": null, "selling_general_admin": 13855000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84004000, "depreciation_amortisation": 78594000, "ebitda": 162598000, "interest_expense": 35885000, "interest_income": null, "other_non_operating": null, "pretax_income": 63314000, "tax_provision": null, "effective_tax_rate": null, "net_income": 61999000, "net_income_continuing_ops": 63314000, "net_income_to_common": 61999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8856000, "short_term_investments": null, "net_receivables": 161353000, "inventory": null, "other_current_assets": null, "total_current_assets": 319162000, "net_ppe": null, "goodwill": null, "intangible_assets": 383337000, "goodwill_and_intangibles": 383337000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6864404000, "total_assets": 7183566000, "short_term_debt": 200000000, "accounts_payable": 127629000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 403260000, "long_term_debt": 2992937000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3116082000, "total_liabilities": 3519342000, "total_debt": 3192937000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1047089000, "total_equity": 3585667000, "shares_outstanding": 191238000, "operating_cash_flow": 117440000, "stock_based_compensation": 3474000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41326000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92016000, "dividends_paid": 24275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87153000, "free_cash_flow": 158766000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84004000", "ebitda": "162598000", "netIncome": "61999000", "grossProfit": "176891000", "depreciation": "None", "totalRevenue": "224207000", "costOfRevenue": "47316000", "interestIncome": "96000", "incomeBeforeTax": "63314000", "interestExpense": "35885000", "operatingIncome": "84004000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-35789000", "nonInterestIncome": "None", "operatingExpenses": "92887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78594000", "sellingGeneralAndAdministrative": "13855000", "netIncomeFromContinuingOperations": "63314000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1912000", "currentDebt": "None", "investments": "None", "totalAssets": "7183566000", "longTermDebt": "2992937000", "shortTermDebt": "200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "383337000", "reportedCurrency": "USD", "retainedEarnings": "-1047089000", "totalLiabilities": "3519342000", "otherCurrentAssets": "148953000", "totalCurrentAssets": "319162000", "currentLongTermDebt": "200000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6864404000", "currentAccountsPayable": "127629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3229479000", "totalShareholderEquity": "3585667000", "capitalLeaseObligations": "36542000", "otherCurrentLiabilities": "75631000", "totalCurrentLiabilities": "403260000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3116082000", "cashAndShortTermInvestments": "8856000", "commonStockSharesOutstanding": "191238000", "intangibleAssetsExcludingGoodwill": "383337000", "cashAndCashEquivalentsAtCarryingValue": "8856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63314000", "profitLoss": "None", "dividendPayout": "24275000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117440000", "capitalExpenditures": "41326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87153000", "cashflowFromInvestment": "-92016000", "stockBasedCompensation": "3474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-644000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 220896000, "cost_of_revenue": 200498000, "gross_profit": 20398000, "ebit": 124554000, "ebitda": 202015000, "pretax_income": 85196000, "tax_provision": null, "net_income": 83480000, "net_income_to_common": 83480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14910000, "total_current_assets": 171368000, "total_assets": 7208069000, "short_term_debt": 262000000, "long_term_debt": 2992315000, "total_debt": 3254315000, "total_liabilities": 3537040000, "total_equity": 3595697000, "shares_outstanding": 188175000, "goodwill_and_intangibles": 394967000 }, "cash_flow": { "operating_cash_flow": 104467000, "capital_expenditure": 40743000, "free_cash_flow": 145210000, "dividends_paid": 70972000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334236, "ticker_id": 3797, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124554000", "ebitda": "202015000", "netIncome": "83480000", "grossProfit": "20398000", "depreciation": "None", "totalRevenue": "220896000", "costOfRevenue": "200498000", "interestIncome": "5000", "incomeBeforeTax": "85196000", "interestExpense": "39358000", "operatingIncome": "83585000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-34338000", "nonInterestIncome": "None", "operatingExpenses": "-63187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77461000", "sellingGeneralAndAdministrative": "13553000", "netIncomeFromContinuingOperations": "85196000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1910000", "currentDebt": "None", "investments": "None", "totalAssets": "7208069000", "longTermDebt": "2992315000", "shortTermDebt": "262000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "394967000", "reportedCurrency": "USD", "retainedEarnings": "-1034954000", "totalLiabilities": "3537040000", "otherCurrentAssets": "104484000", "totalCurrentAssets": "171368000", "currentLongTermDebt": "262000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "427675000", "currentAccountsPayable": "135397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3291355000", "totalShareholderEquity": "3595697000", "capitalLeaseObligations": "37040000", "otherCurrentLiabilities": "24187000", "totalCurrentLiabilities": "421584000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3115456000", "cashAndShortTermInvestments": "14910000", "commonStockSharesOutstanding": "188175000", "intangibleAssetsExcludingGoodwill": "394967000", "cashAndCashEquivalentsAtCarryingValue": "14910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85196000", "profitLoss": "None", "dividendPayout": "70972000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "104467000", "capitalExpenditures": "40743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "238432000", "cashflowFromInvestment": "-260445000", "stockBasedCompensation": "3138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70972000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76817000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 220896000, "cost_of_revenue": 200498000, "gross_profit": 20398000, "research_and_development": null, "selling_general_admin": 13553000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124554000, "depreciation_amortisation": 77461000, "ebitda": 202015000, "interest_expense": 39358000, "interest_income": null, "other_non_operating": null, "pretax_income": 85196000, "tax_provision": null, "effective_tax_rate": null, "net_income": 83480000, "net_income_continuing_ops": 85196000, "net_income_to_common": 83480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14910000, "short_term_investments": null, "net_receivables": 156458000, "inventory": null, "other_current_assets": null, "total_current_assets": 171368000, "net_ppe": null, "goodwill": null, "intangible_assets": 394967000, "goodwill_and_intangibles": 394967000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 427675000, "total_assets": 7208069000, "short_term_debt": 262000000, "accounts_payable": 135397000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 421584000, "long_term_debt": 2992315000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3115456000, "total_liabilities": 3537040000, "total_debt": 3254315000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1034954000, "total_equity": 3595697000, "shares_outstanding": 188175000, "operating_cash_flow": 104467000, "stock_based_compensation": 3138000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40743000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -260445000, "dividends_paid": 70972000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 238432000, "free_cash_flow": 145210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "124554000", "ebitda": "202015000", "netIncome": "83480000", "grossProfit": "20398000", "depreciation": "None", "totalRevenue": "220896000", "costOfRevenue": "200498000", "interestIncome": "5000", "incomeBeforeTax": "85196000", "interestExpense": "39358000", "operatingIncome": "83585000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-34338000", "nonInterestIncome": "None", "operatingExpenses": "-63187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77461000", "sellingGeneralAndAdministrative": "13553000", "netIncomeFromContinuingOperations": "85196000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1910000", "currentDebt": "None", "investments": "None", "totalAssets": "7208069000", "longTermDebt": "2992315000", "shortTermDebt": "262000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "394967000", "reportedCurrency": "USD", "retainedEarnings": "-1034954000", "totalLiabilities": "3537040000", "otherCurrentAssets": "104484000", "totalCurrentAssets": "171368000", "currentLongTermDebt": "262000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "427675000", "currentAccountsPayable": "135397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3291355000", "totalShareholderEquity": "3595697000", "capitalLeaseObligations": "37040000", "otherCurrentLiabilities": "24187000", "totalCurrentLiabilities": "421584000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3115456000", "cashAndShortTermInvestments": "14910000", "commonStockSharesOutstanding": "188175000", "intangibleAssetsExcludingGoodwill": "394967000", "cashAndCashEquivalentsAtCarryingValue": "14910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85196000", "profitLoss": "None", "dividendPayout": "70972000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "104467000", "capitalExpenditures": "40743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "238432000", "cashflowFromInvestment": "-260445000", "stockBasedCompensation": "3138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70972000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76817000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 211121000, "cost_of_revenue": 42168000, "gross_profit": 168953000, "ebit": 81319000, "ebitda": 157282000, "pretax_income": 49649000, "tax_provision": null, "net_income": 48594000, "net_income_to_common": 48594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17319000, "total_current_assets": 279221000, "total_assets": 6897080000, "short_term_debt": 110000000, "long_term_debt": 2991686000, "total_debt": 3101686000, "total_liabilities": 3397124000, "total_equity": 3425225000, "shares_outstanding": 186840000, "goodwill_and_intangibles": 381714000 }, "cash_flow": { "operating_cash_flow": 143513000, "capital_expenditure": 8859000, "free_cash_flow": 152372000, "dividends_paid": 71006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334238, "ticker_id": 3797, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81319000", "ebitda": "157282000", "netIncome": "48594000", "grossProfit": "168953000", "depreciation": "None", "totalRevenue": "211121000", "costOfRevenue": "42168000", "interestIncome": "372000", "incomeBeforeTax": "49649000", "interestExpense": "31670000", "operatingIncome": "80254000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31298000", "nonInterestIncome": "None", "operatingExpenses": "88699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75963000", "sellingGeneralAndAdministrative": "12173000", "netIncomeFromContinuingOperations": "49649000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1867000", "currentDebt": "None", "investments": "None", "totalAssets": "6897080000", "longTermDebt": "2991686000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "381714000", "reportedCurrency": "USD", "retainedEarnings": "-1048331000", "totalLiabilities": "3397124000", "otherCurrentAssets": "116906000", "totalCurrentAssets": "279221000", "currentLongTermDebt": "110000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6617859000", "currentAccountsPayable": "154515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3135725000", "totalShareholderEquity": "3425225000", "capitalLeaseObligations": "34039000", "otherCurrentLiabilities": "23669000", "totalCurrentLiabilities": "288184000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3108940000", "cashAndShortTermInvestments": "17319000", "commonStockSharesOutstanding": "186840000", "intangibleAssetsExcludingGoodwill": "381714000", "cashAndCashEquivalentsAtCarryingValue": "17319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48594000", "profitLoss": "None", "dividendPayout": "71006000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "143513000", "capitalExpenditures": "8859000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13701000", "cashflowFromInvestment": "-147228000", "stockBasedCompensation": "3141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "467000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211121000, "cost_of_revenue": 42168000, "gross_profit": 168953000, "research_and_development": null, "selling_general_admin": 12173000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81319000, "depreciation_amortisation": 75963000, "ebitda": 157282000, "interest_expense": 31670000, "interest_income": null, "other_non_operating": null, "pretax_income": 49649000, "tax_provision": null, "effective_tax_rate": null, "net_income": 48594000, "net_income_continuing_ops": 49649000, "net_income_to_common": 48594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17319000, "short_term_investments": null, "net_receivables": 144996000, "inventory": null, "other_current_assets": null, "total_current_assets": 279221000, "net_ppe": null, "goodwill": null, "intangible_assets": 381714000, "goodwill_and_intangibles": 381714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6617859000, "total_assets": 6897080000, "short_term_debt": 110000000, "accounts_payable": 154515000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 288184000, "long_term_debt": 2991686000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3108940000, "total_liabilities": 3397124000, "total_debt": 3101686000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1048331000, "total_equity": 3425225000, "shares_outstanding": 186840000, "operating_cash_flow": 143513000, "stock_based_compensation": 3141000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8859000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147228000, "dividends_paid": 71006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13701000, "free_cash_flow": 152372000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81319000", "ebitda": "157282000", "netIncome": "48594000", "grossProfit": "168953000", "depreciation": "None", "totalRevenue": "211121000", "costOfRevenue": "42168000", "interestIncome": "372000", "incomeBeforeTax": "49649000", "interestExpense": "31670000", "operatingIncome": "80254000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31298000", "nonInterestIncome": "None", "operatingExpenses": "88699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75963000", "sellingGeneralAndAdministrative": "12173000", "netIncomeFromContinuingOperations": "49649000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1867000", "currentDebt": "None", "investments": "None", "totalAssets": "6897080000", "longTermDebt": "2991686000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "381714000", "reportedCurrency": "USD", "retainedEarnings": "-1048331000", "totalLiabilities": "3397124000", "otherCurrentAssets": "116906000", "totalCurrentAssets": "279221000", "currentLongTermDebt": "110000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6617859000", "currentAccountsPayable": "154515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3135725000", "totalShareholderEquity": "3425225000", "capitalLeaseObligations": "34039000", "otherCurrentLiabilities": "23669000", "totalCurrentLiabilities": "288184000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3108940000", "cashAndShortTermInvestments": "17319000", "commonStockSharesOutstanding": "186840000", "intangibleAssetsExcludingGoodwill": "381714000", "cashAndCashEquivalentsAtCarryingValue": "17319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48594000", "profitLoss": "None", "dividendPayout": "71006000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "143513000", "capitalExpenditures": "8859000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13701000", "cashflowFromInvestment": "-147228000", "stockBasedCompensation": "3141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "467000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 207593000, "cost_of_revenue": 40403000, "gross_profit": 167190000, "ebit": 84681000, "ebitda": 159154000, "pretax_income": 51063000, "tax_provision": null, "net_income": 50005000, "net_income_to_common": 50005000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15379000, "total_current_assets": 275245000, "total_assets": 6825148000, "short_term_debt": 51000000, "long_term_debt": 2992902000, "total_debt": 3043902000, "total_liabilities": 3304489000, "total_equity": 3444877000, "shares_outstanding": 186910000, "goodwill_and_intangibles": 392677000 }, "cash_flow": { "operating_cash_flow": 111868000, "capital_expenditure": 2719000, "free_cash_flow": 114587000, "dividends_paid": 71033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334239, "ticker_id": 3797, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84681000", "ebitda": "159154000", "netIncome": "50005000", "grossProfit": "167190000", "depreciation": "None", "totalRevenue": "207593000", "costOfRevenue": "40403000", "interestIncome": "3000", "incomeBeforeTax": "51063000", "interestExpense": "33618000", "operatingIncome": "79816000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-33615000", "nonInterestIncome": "None", "operatingExpenses": "87374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74473000", "sellingGeneralAndAdministrative": "12901000", "netIncomeFromContinuingOperations": "51063000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1867000", "currentDebt": "None", "investments": "None", "totalAssets": "6825148000", "longTermDebt": "2992902000", "shortTermDebt": "51000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "392677000", "reportedCurrency": "USD", "retainedEarnings": "-1027416000", "totalLiabilities": "3304489000", "otherCurrentAssets": "120930000", "totalCurrentAssets": "275245000", "currentLongTermDebt": "51000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138936000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6549903000", "currentAccountsPayable": "117823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3078259000", "totalShareholderEquity": "3444877000", "capitalLeaseObligations": "34357000", "otherCurrentLiabilities": "23668000", "totalCurrentLiabilities": "192491000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3111998000", "cashAndShortTermInvestments": "15379000", "commonStockSharesOutstanding": "186910000", "intangibleAssetsExcludingGoodwill": "392677000", "cashAndCashEquivalentsAtCarryingValue": "15379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51063000", "profitLoss": "None", "dividendPayout": "71033000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "111868000", "capitalExpenditures": "2719000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59373000", "cashflowFromInvestment": "-64703000", "stockBasedCompensation": "3248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75057000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207593000, "cost_of_revenue": 40403000, "gross_profit": 167190000, "research_and_development": null, "selling_general_admin": 12901000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84681000, "depreciation_amortisation": 74473000, "ebitda": 159154000, "interest_expense": 33618000, "interest_income": null, "other_non_operating": null, "pretax_income": 51063000, "tax_provision": null, "effective_tax_rate": null, "net_income": 50005000, "net_income_continuing_ops": 51063000, "net_income_to_common": 50005000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15379000, "short_term_investments": null, "net_receivables": 138936000, "inventory": null, "other_current_assets": null, "total_current_assets": 275245000, "net_ppe": null, "goodwill": null, "intangible_assets": 392677000, "goodwill_and_intangibles": 392677000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6549903000, "total_assets": 6825148000, "short_term_debt": 51000000, "accounts_payable": 117823000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 192491000, "long_term_debt": 2992902000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3111998000, "total_liabilities": 3304489000, "total_debt": 3043902000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1027416000, "total_equity": 3444877000, "shares_outstanding": 186910000, "operating_cash_flow": 111868000, "stock_based_compensation": 3248000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2719000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64703000, "dividends_paid": 71033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59373000, "free_cash_flow": 114587000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84681000", "ebitda": "159154000", "netIncome": "50005000", "grossProfit": "167190000", "depreciation": "None", "totalRevenue": "207593000", "costOfRevenue": "40403000", "interestIncome": "3000", "incomeBeforeTax": "51063000", "interestExpense": "33618000", "operatingIncome": "79816000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-33615000", "nonInterestIncome": "None", "operatingExpenses": "87374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74473000", "sellingGeneralAndAdministrative": "12901000", "netIncomeFromContinuingOperations": "51063000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1867000", "currentDebt": "None", "investments": "None", "totalAssets": "6825148000", "longTermDebt": "2992902000", "shortTermDebt": "51000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "392677000", "reportedCurrency": "USD", "retainedEarnings": "-1027416000", "totalLiabilities": "3304489000", "otherCurrentAssets": "120930000", "totalCurrentAssets": "275245000", "currentLongTermDebt": "51000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138936000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6549903000", "currentAccountsPayable": "117823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3078259000", "totalShareholderEquity": "3444877000", "capitalLeaseObligations": "34357000", "otherCurrentLiabilities": "23668000", "totalCurrentLiabilities": "192491000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3111998000", "cashAndShortTermInvestments": "15379000", "commonStockSharesOutstanding": "186910000", "intangibleAssetsExcludingGoodwill": "392677000", "cashAndCashEquivalentsAtCarryingValue": "15379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51063000", "profitLoss": "None", "dividendPayout": "71033000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "111868000", "capitalExpenditures": "2719000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59373000", "cashflowFromInvestment": "-64703000", "stockBasedCompensation": "3248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75057000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 205574000, "cost_of_revenue": 43678000, "gross_profit": 161896000, "ebit": 125891000, "ebitda": 199791000, "pretax_income": 93362000, "tax_provision": -2022000, "net_income": 91398000, "net_income_to_common": 91398000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9327000, "total_current_assets": 290359000, "total_assets": 6847859000, "short_term_debt": 512000000, "long_term_debt": 2520630000, "total_debt": 3032630000, "total_liabilities": 3304207000, "total_equity": 3466951000, "shares_outstanding": 186758000, "goodwill_and_intangibles": 412441000 }, "cash_flow": { "operating_cash_flow": 103540000, "capital_expenditure": 6140000, "free_cash_flow": 109680000, "dividends_paid": 70960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334240, "ticker_id": 3797, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125891000", "ebitda": "199791000", "netIncome": "91398000", "grossProfit": "161896000", "depreciation": "None", "totalRevenue": "205574000", "costOfRevenue": "43678000", "interestIncome": "5000", "incomeBeforeTax": "93362000", "interestExpense": "32529000", "operatingIncome": "74690000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2022000", "reportedCurrency": "USD", "netInterestIncome": "-32524000", "nonInterestIncome": "None", "operatingExpenses": "87206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43678000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73900000", "sellingGeneralAndAdministrative": "13306000", "netIncomeFromContinuingOperations": "93362000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1866000", "currentDebt": "None", "investments": "None", "totalAssets": "6847859000", "longTermDebt": "2520630000", "shortTermDebt": "512000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "412441000", "reportedCurrency": "USD", "retainedEarnings": "-1007891000", "totalLiabilities": "3304207000", "otherCurrentAssets": "139113000", "totalCurrentAssets": "290359000", "currentLongTermDebt": "512000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "141919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6557500000", "currentAccountsPayable": "120744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3067463000", "totalShareholderEquity": "3466951000", "capitalLeaseObligations": "34833000", "otherCurrentLiabilities": "23668000", "totalCurrentLiabilities": "656412000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2647795000", "cashAndShortTermInvestments": "9327000", "commonStockSharesOutstanding": "186758000", "intangibleAssetsExcludingGoodwill": "412441000", "cashAndCashEquivalentsAtCarryingValue": "9327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93362000", "profitLoss": "None", "dividendPayout": "70960000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103540000", "capitalExpenditures": "6140000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67954000", "cashflowFromInvestment": "-24926000", "stockBasedCompensation": "3192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205574000, "cost_of_revenue": 43678000, "gross_profit": 161896000, "research_and_development": null, "selling_general_admin": 13306000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125891000, "depreciation_amortisation": 73900000, "ebitda": 199791000, "interest_expense": 32529000, "interest_income": null, "other_non_operating": null, "pretax_income": 93362000, "tax_provision": -2022000, "effective_tax_rate": null, "net_income": 91398000, "net_income_continuing_ops": 93362000, "net_income_to_common": 91398000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9327000, "short_term_investments": null, "net_receivables": 141919000, "inventory": null, "other_current_assets": null, "total_current_assets": 290359000, "net_ppe": null, "goodwill": null, "intangible_assets": 412441000, "goodwill_and_intangibles": 412441000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6557500000, "total_assets": 6847859000, "short_term_debt": 512000000, "accounts_payable": 120744000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 656412000, "long_term_debt": 2520630000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2647795000, "total_liabilities": 3304207000, "total_debt": 3032630000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1007891000, "total_equity": 3466951000, "shares_outstanding": 186758000, "operating_cash_flow": 103540000, "stock_based_compensation": 3192000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6140000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24926000, "dividends_paid": 70960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67954000, "free_cash_flow": 109680000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125891000", "ebitda": "199791000", "netIncome": "91398000", "grossProfit": "161896000", "depreciation": "None", "totalRevenue": "205574000", "costOfRevenue": "43678000", "interestIncome": "5000", "incomeBeforeTax": "93362000", "interestExpense": "32529000", "operatingIncome": "74690000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2022000", "reportedCurrency": "USD", "netInterestIncome": "-32524000", "nonInterestIncome": "None", "operatingExpenses": "87206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43678000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73900000", "sellingGeneralAndAdministrative": "13306000", "netIncomeFromContinuingOperations": "93362000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1866000", "currentDebt": "None", "investments": "None", "totalAssets": "6847859000", "longTermDebt": "2520630000", "shortTermDebt": "512000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "412441000", "reportedCurrency": "USD", "retainedEarnings": "-1007891000", "totalLiabilities": "3304207000", "otherCurrentAssets": "139113000", "totalCurrentAssets": "290359000", "currentLongTermDebt": "512000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "141919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6557500000", "currentAccountsPayable": "120744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3067463000", "totalShareholderEquity": "3466951000", "capitalLeaseObligations": "34833000", "otherCurrentLiabilities": "23668000", "totalCurrentLiabilities": "656412000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2647795000", "cashAndShortTermInvestments": "9327000", "commonStockSharesOutstanding": "186758000", "intangibleAssetsExcludingGoodwill": "412441000", "cashAndCashEquivalentsAtCarryingValue": "9327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93362000", "profitLoss": "None", "dividendPayout": "70960000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103540000", "capitalExpenditures": "6140000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67954000", "cashflowFromInvestment": "-24926000", "stockBasedCompensation": "3192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 199325000, "cost_of_revenue": 40264000, "gross_profit": 159061000, "ebit": 83679000, "ebitda": 157543000, "pretax_income": 52008000, "tax_provision": null, "net_income": 50954000, "net_income_to_common": 50954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36284000, "total_current_assets": 269939000, "total_assets": 6833335000, "short_term_debt": 409000000, "long_term_debt": 2620135000, "total_debt": 3029135000, "total_liabilities": 3304227000, "total_equity": 3457651000, "shares_outstanding": 182404000, "goodwill_and_intangibles": 433765000 }, "cash_flow": { "operating_cash_flow": 104929000, "capital_expenditure": 38661000, "free_cash_flow": 143590000, "dividends_paid": 68815000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334241, "ticker_id": 3797, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83679000", "ebitda": "157543000", "netIncome": "50954000", "grossProfit": "159061000", "depreciation": "None", "totalRevenue": "199325000", "costOfRevenue": "40264000", "interestIncome": "5000", "incomeBeforeTax": "52008000", "interestExpense": "31671000", "operatingIncome": "72753000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31666000", "nonInterestIncome": "None", "operatingExpenses": "86308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73864000", "sellingGeneralAndAdministrative": "12444000", "netIncomeFromContinuingOperations": "52008000" }, "balance": { "goodwill": "4900000", "inventory": "None", "commonStock": "1865000", "currentDebt": "None", "investments": "None", "totalAssets": "6833335000", "longTermDebt": "2620135000", "shortTermDebt": "409000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "428865000", "reportedCurrency": "USD", "retainedEarnings": "-1029757000", "totalLiabilities": "3304227000", "otherCurrentAssets": "97298000", "totalCurrentAssets": "269939000", "currentLongTermDebt": "409000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136357000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6563396000", "currentAccountsPayable": "126811000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3064439000", "totalShareholderEquity": "3457651000", "capitalLeaseObligations": "35304000", "otherCurrentLiabilities": "23469000", "totalCurrentLiabilities": "559280000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2744947000", "cashAndShortTermInvestments": "36284000", "commonStockSharesOutstanding": "182404000", "intangibleAssetsExcludingGoodwill": "428865000", "cashAndCashEquivalentsAtCarryingValue": "36284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52008000", "profitLoss": "None", "dividendPayout": "68815000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "104929000", "capitalExpenditures": "38661000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "201857000", "cashflowFromInvestment": "-340537000", "stockBasedCompensation": "2916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68815000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "342000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73260000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 199325000, "cost_of_revenue": 40264000, "gross_profit": 159061000, "research_and_development": null, "selling_general_admin": 12444000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83679000, "depreciation_amortisation": 73864000, "ebitda": 157543000, "interest_expense": 31671000, "interest_income": null, "other_non_operating": null, "pretax_income": 52008000, "tax_provision": null, "effective_tax_rate": null, "net_income": 50954000, "net_income_continuing_ops": 52008000, "net_income_to_common": 50954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36284000, "short_term_investments": null, "net_receivables": 136357000, "inventory": null, "other_current_assets": null, "total_current_assets": 269939000, "net_ppe": null, "goodwill": 4900000, "intangible_assets": 428865000, "goodwill_and_intangibles": 433765000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6563396000, "total_assets": 6833335000, "short_term_debt": 409000000, "accounts_payable": 126811000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 559280000, "long_term_debt": 2620135000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2744947000, "total_liabilities": 3304227000, "total_debt": 3029135000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1029757000, "total_equity": 3457651000, "shares_outstanding": 182404000, "operating_cash_flow": 104929000, "stock_based_compensation": 2916000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38661000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -340537000, "dividends_paid": 68815000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 201857000, "free_cash_flow": 143590000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83679000", "ebitda": "157543000", "netIncome": "50954000", "grossProfit": "159061000", "depreciation": "None", "totalRevenue": "199325000", "costOfRevenue": "40264000", "interestIncome": "5000", "incomeBeforeTax": "52008000", "interestExpense": "31671000", "operatingIncome": "72753000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31666000", "nonInterestIncome": "None", "operatingExpenses": "86308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73864000", "sellingGeneralAndAdministrative": "12444000", "netIncomeFromContinuingOperations": "52008000" }, "balance": { "goodwill": "4900000", "inventory": "None", "commonStock": "1865000", "currentDebt": "None", "investments": "None", "totalAssets": "6833335000", "longTermDebt": "2620135000", "shortTermDebt": "409000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "428865000", "reportedCurrency": "USD", "retainedEarnings": "-1029757000", "totalLiabilities": "3304227000", "otherCurrentAssets": "97298000", "totalCurrentAssets": "269939000", "currentLongTermDebt": "409000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136357000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6563396000", "currentAccountsPayable": "126811000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3064439000", "totalShareholderEquity": "3457651000", "capitalLeaseObligations": "35304000", "otherCurrentLiabilities": "23469000", "totalCurrentLiabilities": "559280000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2744947000", "cashAndShortTermInvestments": "36284000", "commonStockSharesOutstanding": "182404000", "intangibleAssetsExcludingGoodwill": "428865000", "cashAndCashEquivalentsAtCarryingValue": "36284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52008000", "profitLoss": "None", "dividendPayout": "68815000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "104929000", "capitalExpenditures": "38661000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "201857000", "cashflowFromInvestment": "-340537000", "stockBasedCompensation": "2916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68815000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "342000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73260000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 190739000, "cost_of_revenue": 38015000, "gross_profit": 152724000, "ebit": 71436000, "ebitda": 143942000, "pretax_income": 42731000, "tax_provision": 4601000, "net_income": 41856000, "net_income_to_common": 41856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70036000, "total_current_assets": 301432000, "total_assets": 6566232000, "short_term_debt": 256000000, "long_term_debt": 2669581000, "total_debt": 2925581000, "total_liabilities": 3201892000, "total_equity": 3295672000, "shares_outstanding": 182297000, "goodwill_and_intangibles": 413509000 }, "cash_flow": { "operating_cash_flow": 127966000, "capital_expenditure": 15908000, "free_cash_flow": 143874000, "dividends_paid": 68533000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334243, "ticker_id": 3797, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71436000", "ebitda": "143942000", "netIncome": "41856000", "grossProfit": "152724000", "depreciation": "None", "totalRevenue": "190739000", "costOfRevenue": "38015000", "interestIncome": "14000", "incomeBeforeTax": "42731000", "interestExpense": "28705000", "operatingIncome": "68240000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4601000", "reportedCurrency": "USD", "netInterestIncome": "-28691000", "nonInterestIncome": "None", "operatingExpenses": "84484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38015000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72506000", "sellingGeneralAndAdministrative": "11978000", "netIncomeFromContinuingOperations": "42731000" }, "balance": { "goodwill": "None", "inventory": "199510000", "commonStock": "1822000", "currentDebt": "None", "investments": "None", "totalAssets": "6566232000", "longTermDebt": "2669581000", "shortTermDebt": "256000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "413509000", "reportedCurrency": "USD", "retainedEarnings": "-1012760000", "totalLiabilities": "3201892000", "otherCurrentAssets": "103030000", "totalCurrentAssets": "301432000", "currentLongTermDebt": "256000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128366000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6264800000", "currentAccountsPayable": "139879000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2957798000", "totalShareholderEquity": "3295672000", "capitalLeaseObligations": "32217000", "otherCurrentLiabilities": "22937000", "totalCurrentLiabilities": "418816000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2783076000", "cashAndShortTermInvestments": "70036000", "commonStockSharesOutstanding": "182297000", "intangibleAssetsExcludingGoodwill": "413509000", "cashAndCashEquivalentsAtCarryingValue": "70036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42731000", "profitLoss": "None", "dividendPayout": "68533000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127966000", "capitalExpenditures": "15908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51568000", "cashflowFromInvestment": "-142910000", "stockBasedCompensation": "2953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68533000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71976000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190739000, "cost_of_revenue": 38015000, "gross_profit": 152724000, "research_and_development": null, "selling_general_admin": 11978000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71436000, "depreciation_amortisation": 72506000, "ebitda": 143942000, "interest_expense": 28705000, "interest_income": null, "other_non_operating": null, "pretax_income": 42731000, "tax_provision": 4601000, "effective_tax_rate": null, "net_income": 41856000, "net_income_continuing_ops": 42731000, "net_income_to_common": 41856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70036000, "short_term_investments": null, "net_receivables": 128366000, "inventory": 199510000, "other_current_assets": null, "total_current_assets": 301432000, "net_ppe": null, "goodwill": null, "intangible_assets": 413509000, "goodwill_and_intangibles": 413509000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6264800000, "total_assets": 6566232000, "short_term_debt": 256000000, "accounts_payable": 139879000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 418816000, "long_term_debt": 2669581000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2783076000, "total_liabilities": 3201892000, "total_debt": 2925581000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1012760000, "total_equity": 3295672000, "shares_outstanding": 182297000, "operating_cash_flow": 127966000, "stock_based_compensation": 2953000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15908000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -142910000, "dividends_paid": 68533000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51568000, "free_cash_flow": 143874000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71436000", "ebitda": "143942000", "netIncome": "41856000", "grossProfit": "152724000", "depreciation": "None", "totalRevenue": "190739000", "costOfRevenue": "38015000", "interestIncome": "14000", "incomeBeforeTax": "42731000", "interestExpense": "28705000", "operatingIncome": "68240000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4601000", "reportedCurrency": "USD", "netInterestIncome": "-28691000", "nonInterestIncome": "None", "operatingExpenses": "84484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38015000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72506000", "sellingGeneralAndAdministrative": "11978000", "netIncomeFromContinuingOperations": "42731000" }, "balance": { "goodwill": "None", "inventory": "199510000", "commonStock": "1822000", "currentDebt": "None", "investments": "None", "totalAssets": "6566232000", "longTermDebt": "2669581000", "shortTermDebt": "256000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "413509000", "reportedCurrency": "USD", "retainedEarnings": "-1012760000", "totalLiabilities": "3201892000", "otherCurrentAssets": "103030000", "totalCurrentAssets": "301432000", "currentLongTermDebt": "256000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128366000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6264800000", "currentAccountsPayable": "139879000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2957798000", "totalShareholderEquity": "3295672000", "capitalLeaseObligations": "32217000", "otherCurrentLiabilities": "22937000", "totalCurrentLiabilities": "418816000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2783076000", "cashAndShortTermInvestments": "70036000", "commonStockSharesOutstanding": "182297000", "intangibleAssetsExcludingGoodwill": "413509000", "cashAndCashEquivalentsAtCarryingValue": "70036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42731000", "profitLoss": "None", "dividendPayout": "68533000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127966000", "capitalExpenditures": "15908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51568000", "cashflowFromInvestment": "-142910000", "stockBasedCompensation": "2953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68533000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71976000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 189777000, "cost_of_revenue": 37478000, "gross_profit": 152299000, "ebit": 88446000, "ebitda": 164561000, "pretax_income": 61074000, "tax_provision": 1337000, "net_income": 59783000, "net_income_to_common": 59783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33273000, "total_current_assets": 240547000, "total_assets": 6444119000, "short_term_debt": 127000000, "long_term_debt": 2669012000, "total_debt": 2796012000, "total_liabilities": 3028789000, "total_equity": 3344329000, "shares_outstanding": 182185000, "goodwill_and_intangibles": 421560000 }, "cash_flow": { "operating_cash_flow": 122235000, "capital_expenditure": 42182000, "free_cash_flow": 164417000, "dividends_paid": 68918000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334244, "ticker_id": 3797, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88446000", "ebitda": "164561000", "netIncome": "59783000", "grossProfit": "152299000", "depreciation": "None", "totalRevenue": "189777000", "costOfRevenue": "37478000", "interestIncome": "14000", "incomeBeforeTax": "61074000", "interestExpense": "27372000", "operatingIncome": "65191000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1337000", "reportedCurrency": "USD", "netInterestIncome": "-27358000", "nonInterestIncome": "None", "operatingExpenses": "87108000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76115000", "sellingGeneralAndAdministrative": "11397000", "netIncomeFromContinuingOperations": "61074000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1821000", "currentDebt": "None", "investments": "None", "totalAssets": "6444119000", "longTermDebt": "2669012000", "shortTermDebt": "127000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "421560000", "reportedCurrency": "USD", "retainedEarnings": "-987218000", "totalLiabilities": "3028789000", "otherCurrentAssets": "82102000", "totalCurrentAssets": "240547000", "currentLongTermDebt": "127000000", "longTermInvestments": "None", "shortTermInvestments": "54510000", "currentNetReceivables": "125172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6203572000", "currentAccountsPayable": "98828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2828695000", "totalShareholderEquity": "3344329000", "capitalLeaseObligations": "32683000", "otherCurrentLiabilities": "22936000", "totalCurrentLiabilities": "248764000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2780025000", "cashAndShortTermInvestments": "33273000", "commonStockSharesOutstanding": "182185000", "intangibleAssetsExcludingGoodwill": "421560000", "cashAndCashEquivalentsAtCarryingValue": "33273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59737000", "profitLoss": "None", "dividendPayout": "68918000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122235000", "capitalExpenditures": "42182000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70546000", "cashflowFromInvestment": "-171351000", "stockBasedCompensation": "2962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68918000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 189777000, "cost_of_revenue": 37478000, "gross_profit": 152299000, "research_and_development": null, "selling_general_admin": 11397000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88446000, "depreciation_amortisation": 76115000, "ebitda": 164561000, "interest_expense": 27372000, "interest_income": null, "other_non_operating": null, "pretax_income": 61074000, "tax_provision": 1337000, "effective_tax_rate": null, "net_income": 59783000, "net_income_continuing_ops": 61074000, "net_income_to_common": 59783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33273000, "short_term_investments": 54510000, "net_receivables": 125172000, "inventory": null, "other_current_assets": null, "total_current_assets": 240547000, "net_ppe": null, "goodwill": null, "intangible_assets": 421560000, "goodwill_and_intangibles": 421560000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6203572000, "total_assets": 6444119000, "short_term_debt": 127000000, "accounts_payable": 98828000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 248764000, "long_term_debt": 2669012000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2780025000, "total_liabilities": 3028789000, "total_debt": 2796012000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -987218000, "total_equity": 3344329000, "shares_outstanding": 182185000, "operating_cash_flow": 122235000, "stock_based_compensation": 2962000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42182000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -171351000, "dividends_paid": 68918000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 70546000, "free_cash_flow": 164417000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88446000", "ebitda": "164561000", "netIncome": "59783000", "grossProfit": "152299000", "depreciation": "None", "totalRevenue": "189777000", "costOfRevenue": "37478000", "interestIncome": "14000", "incomeBeforeTax": "61074000", "interestExpense": "27372000", "operatingIncome": "65191000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1337000", "reportedCurrency": "USD", "netInterestIncome": "-27358000", "nonInterestIncome": "None", "operatingExpenses": "87108000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76115000", "sellingGeneralAndAdministrative": "11397000", "netIncomeFromContinuingOperations": "61074000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1821000", "currentDebt": "None", "investments": "None", "totalAssets": "6444119000", "longTermDebt": "2669012000", "shortTermDebt": "127000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "421560000", "reportedCurrency": "USD", "retainedEarnings": "-987218000", "totalLiabilities": "3028789000", "otherCurrentAssets": "82102000", "totalCurrentAssets": "240547000", "currentLongTermDebt": "127000000", "longTermInvestments": "None", "shortTermInvestments": "54510000", "currentNetReceivables": "125172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6203572000", "currentAccountsPayable": "98828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2828695000", "totalShareholderEquity": "3344329000", "capitalLeaseObligations": "32683000", "otherCurrentLiabilities": "22936000", "totalCurrentLiabilities": "248764000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2780025000", "cashAndShortTermInvestments": "33273000", "commonStockSharesOutstanding": "182185000", "intangibleAssetsExcludingGoodwill": "421560000", "cashAndCashEquivalentsAtCarryingValue": "33273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59737000", "profitLoss": "None", "dividendPayout": "68918000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122235000", "capitalExpenditures": "42182000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70546000", "cashflowFromInvestment": "-171351000", "stockBasedCompensation": "2962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68918000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 187543000, "cost_of_revenue": 39071000, "gross_profit": 148472000, "ebit": 62874000, "ebitda": 134301000, "pretax_income": 37453000, "tax_provision": -36580000, "net_income": 36627000, "net_income_to_common": 36627000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12423000, "total_current_assets": 225974000, "total_assets": 6294060000, "short_term_debt": 435000000, "long_term_debt": 2656128000, "total_debt": 3091128000, "total_liabilities": 2870840000, "total_equity": 3351502000, "shares_outstanding": 181991000, "goodwill_and_intangibles": 422153000 }, "cash_flow": { "operating_cash_flow": 105162000, "capital_expenditure": 30337000, "free_cash_flow": 135499000, "dividends_paid": 68654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334245, "ticker_id": 3797, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62874000", "ebitda": "134301000", "netIncome": "36627000", "grossProfit": "148472000", "depreciation": "None", "totalRevenue": "187543000", "costOfRevenue": "39071000", "interestIncome": "11000", "incomeBeforeTax": "37453000", "interestExpense": "25421000", "operatingIncome": "64093000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-36580000", "reportedCurrency": "USD", "netInterestIncome": "-25410000", "nonInterestIncome": "None", "operatingExpenses": "84379000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39071000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71427000", "sellingGeneralAndAdministrative": "12952000", "netIncomeFromContinuingOperations": "37453000" }, "balance": { "goodwill": "None", "inventory": "-57532000", "commonStock": "1821000", "currentDebt": "None", "investments": "None", "totalAssets": "6294060000", "longTermDebt": "2656128000", "shortTermDebt": "435000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "422153000", "reportedCurrency": "USD", "retainedEarnings": "-979629000", "totalLiabilities": "2870840000", "otherCurrentAssets": "84754000", "totalCurrentAssets": "225974000", "currentLongTermDebt": "435000000", "longTermInvestments": "None", "shortTermInvestments": "57532000", "currentNetReceivables": "128797000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6068086000", "currentAccountsPayable": "80489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2689261000", "totalShareholderEquity": "3351502000", "capitalLeaseObligations": "33133000", "otherCurrentLiabilities": "22936000", "totalCurrentLiabilities": "538425000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2332415000", "cashAndShortTermInvestments": "12423000", "commonStockSharesOutstanding": "181991000", "intangibleAssetsExcludingGoodwill": "422153000", "cashAndCashEquivalentsAtCarryingValue": "12423000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36580000", "profitLoss": "None", "dividendPayout": "68654000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "105162000", "capitalExpenditures": "30337000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37680000", "cashflowFromInvestment": "-76260000", "stockBasedCompensation": "2909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187543000, "cost_of_revenue": 39071000, "gross_profit": 148472000, "research_and_development": null, "selling_general_admin": 12952000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62874000, "depreciation_amortisation": 71427000, "ebitda": 134301000, "interest_expense": 25421000, "interest_income": null, "other_non_operating": null, "pretax_income": 37453000, "tax_provision": -36580000, "effective_tax_rate": null, "net_income": 36627000, "net_income_continuing_ops": 37453000, "net_income_to_common": 36627000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12423000, "short_term_investments": 57532000, "net_receivables": 128797000, "inventory": -57532000, "other_current_assets": null, "total_current_assets": 225974000, "net_ppe": null, "goodwill": null, "intangible_assets": 422153000, "goodwill_and_intangibles": 422153000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6068086000, "total_assets": 6294060000, "short_term_debt": 435000000, "accounts_payable": 80489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 538425000, "long_term_debt": 2656128000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2332415000, "total_liabilities": 2870840000, "total_debt": 3091128000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -979629000, "total_equity": 3351502000, "shares_outstanding": 181991000, "operating_cash_flow": 105162000, "stock_based_compensation": 2909000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30337000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76260000, "dividends_paid": 68654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37680000, "free_cash_flow": 135499000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62874000", "ebitda": "134301000", "netIncome": "36627000", "grossProfit": "148472000", "depreciation": "None", "totalRevenue": "187543000", "costOfRevenue": "39071000", "interestIncome": "11000", "incomeBeforeTax": "37453000", "interestExpense": "25421000", "operatingIncome": "64093000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-36580000", "reportedCurrency": "USD", "netInterestIncome": "-25410000", "nonInterestIncome": "None", "operatingExpenses": "84379000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39071000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71427000", "sellingGeneralAndAdministrative": "12952000", "netIncomeFromContinuingOperations": "37453000" }, "balance": { "goodwill": "None", "inventory": "-57532000", "commonStock": "1821000", "currentDebt": "None", "investments": "None", "totalAssets": "6294060000", "longTermDebt": "2656128000", "shortTermDebt": "435000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "422153000", "reportedCurrency": "USD", "retainedEarnings": "-979629000", "totalLiabilities": "2870840000", "otherCurrentAssets": "84754000", "totalCurrentAssets": "225974000", "currentLongTermDebt": "435000000", "longTermInvestments": "None", "shortTermInvestments": "57532000", "currentNetReceivables": "128797000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6068086000", "currentAccountsPayable": "80489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2689261000", "totalShareholderEquity": "3351502000", "capitalLeaseObligations": "33133000", "otherCurrentLiabilities": "22936000", "totalCurrentLiabilities": "538425000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2332415000", "cashAndShortTermInvestments": "12423000", "commonStockSharesOutstanding": "181991000", "intangibleAssetsExcludingGoodwill": "422153000", "cashAndCashEquivalentsAtCarryingValue": "12423000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36580000", "profitLoss": "None", "dividendPayout": "68654000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "105162000", "capitalExpenditures": "30337000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37680000", "cashflowFromInvestment": "-76260000", "stockBasedCompensation": "2909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 183307000, "cost_of_revenue": 36611000, "gross_profit": 146696000, "ebit": 68375000, "ebitda": 139226000, "pretax_income": 42628000, "tax_provision": 948000, "net_income": 41733000, "net_income_to_common": 41733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20741000, "total_current_assets": 230597000, "total_assets": 6283458000, "short_term_debt": 402000000, "long_term_debt": 2222046000, "total_debt": 2624046000, "total_liabilities": 2837647000, "total_equity": 3374680000, "shares_outstanding": 181999000, "goodwill_and_intangibles": 440622000 }, "cash_flow": { "operating_cash_flow": 91586000, "capital_expenditure": 31646000, "free_cash_flow": 123232000, "dividends_paid": 68180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334246, "ticker_id": 3797, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68375000", "ebitda": "139226000", "netIncome": "41733000", "grossProfit": "146696000", "depreciation": "None", "totalRevenue": "183307000", "costOfRevenue": "36611000", "interestIncome": "15000", "incomeBeforeTax": "42628000", "interestExpense": "25350000", "operatingIncome": "63790000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "948000", "reportedCurrency": "USD", "netInterestIncome": "-25335000", "nonInterestIncome": "None", "operatingExpenses": "82906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70851000", "sellingGeneralAndAdministrative": "11658000", "netIncomeFromContinuingOperations": "42628000" }, "balance": { "goodwill": "4900000", "inventory": "-50418000", "commonStock": "1817000", "currentDebt": "None", "investments": "None", "totalAssets": "6283458000", "longTermDebt": "2222046000", "shortTermDebt": "402000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "435722000", "reportedCurrency": "USD", "retainedEarnings": "-948720000", "totalLiabilities": "2837647000", "otherCurrentAssets": "81582000", "totalCurrentAssets": "230597000", "currentLongTermDebt": "402000000", "longTermInvestments": "None", "shortTermInvestments": "50418000", "currentNetReceivables": "128274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6052861000", "currentAccountsPayable": "83152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2657623000", "totalShareholderEquity": "3374680000", "capitalLeaseObligations": "33577000", "otherCurrentLiabilities": "22726000", "totalCurrentLiabilities": "507878000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2329769000", "cashAndShortTermInvestments": "20741000", "commonStockSharesOutstanding": "181999000", "intangibleAssetsExcludingGoodwill": "435722000", "cashAndCashEquivalentsAtCarryingValue": "20741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41680000", "profitLoss": "None", "dividendPayout": "68180000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "13010000", "operatingCashflow": "91586000", "capitalExpenditures": "31646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5445000", "cashflowFromInvestment": "-87193000", "stockBasedCompensation": "2480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71248000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183307000, "cost_of_revenue": 36611000, "gross_profit": 146696000, "research_and_development": null, "selling_general_admin": 11658000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68375000, "depreciation_amortisation": 70851000, "ebitda": 139226000, "interest_expense": 25350000, "interest_income": null, "other_non_operating": null, "pretax_income": 42628000, "tax_provision": 948000, "effective_tax_rate": null, "net_income": 41733000, "net_income_continuing_ops": 42628000, "net_income_to_common": 41733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20741000, "short_term_investments": 50418000, "net_receivables": 128274000, "inventory": -50418000, "other_current_assets": null, "total_current_assets": 230597000, "net_ppe": null, "goodwill": 4900000, "intangible_assets": 435722000, "goodwill_and_intangibles": 440622000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6052861000, "total_assets": 6283458000, "short_term_debt": 402000000, "accounts_payable": 83152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 507878000, "long_term_debt": 2222046000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2329769000, "total_liabilities": 2837647000, "total_debt": 2624046000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -948720000, "total_equity": 3374680000, "shares_outstanding": 181999000, "operating_cash_flow": 91586000, "stock_based_compensation": 2480000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87193000, "dividends_paid": 68180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5445000, "free_cash_flow": 123232000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68375000", "ebitda": "139226000", "netIncome": "41733000", "grossProfit": "146696000", "depreciation": "None", "totalRevenue": "183307000", "costOfRevenue": "36611000", "interestIncome": "15000", "incomeBeforeTax": "42628000", "interestExpense": "25350000", "operatingIncome": "63790000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "948000", "reportedCurrency": "USD", "netInterestIncome": "-25335000", "nonInterestIncome": "None", "operatingExpenses": "82906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70851000", "sellingGeneralAndAdministrative": "11658000", "netIncomeFromContinuingOperations": "42628000" }, "balance": { "goodwill": "4900000", "inventory": "-50418000", "commonStock": "1817000", "currentDebt": "None", "investments": "None", "totalAssets": "6283458000", "longTermDebt": "2222046000", "shortTermDebt": "402000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "435722000", "reportedCurrency": "USD", "retainedEarnings": "-948720000", "totalLiabilities": "2837647000", "otherCurrentAssets": "81582000", "totalCurrentAssets": "230597000", "currentLongTermDebt": "402000000", "longTermInvestments": "None", "shortTermInvestments": "50418000", "currentNetReceivables": "128274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6052861000", "currentAccountsPayable": "83152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2657623000", "totalShareholderEquity": "3374680000", "capitalLeaseObligations": "33577000", "otherCurrentLiabilities": "22726000", "totalCurrentLiabilities": "507878000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2329769000", "cashAndShortTermInvestments": "20741000", "commonStockSharesOutstanding": "181999000", "intangibleAssetsExcludingGoodwill": "435722000", "cashAndCashEquivalentsAtCarryingValue": "20741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41680000", "profitLoss": "None", "dividendPayout": "68180000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "13010000", "operatingCashflow": "91586000", "capitalExpenditures": "31646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5445000", "cashflowFromInvestment": "-87193000", "stockBasedCompensation": "2480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71248000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 179281000, "cost_of_revenue": 34429000, "gross_profit": 144852000, "ebit": 75219000, "ebitda": 144682000, "pretax_income": 51168000, "tax_provision": 24406000, "net_income": 50040000, "net_income_to_common": 50040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10944000, "total_current_assets": 216363000, "total_assets": 6276014000, "short_term_debt": 325000000, "long_term_debt": 2224775000, "total_debt": 2549775000, "total_liabilities": 2780651000, "total_equity": 3419953000, "shares_outstanding": 181163000, "goodwill_and_intangibles": 457730000 }, "cash_flow": { "operating_cash_flow": 103283000, "capital_expenditure": 13036000, "free_cash_flow": 116319000, "dividends_paid": 67967000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334248, "ticker_id": 3797, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75219000", "ebitda": "144682000", "netIncome": "50040000", "grossProfit": "144852000", "depreciation": "None", "totalRevenue": "179281000", "costOfRevenue": "34429000", "interestIncome": "17000", "incomeBeforeTax": "51168000", "interestExpense": "23753000", "operatingIncome": "63994000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "24406000", "reportedCurrency": "USD", "netInterestIncome": "-23736000", "nonInterestIncome": "None", "operatingExpenses": "80858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69463000", "sellingGeneralAndAdministrative": "11097000", "netIncomeFromContinuingOperations": "51168000" }, "balance": { "goodwill": "None", "inventory": "1086000", "commonStock": "1815000", "currentDebt": "None", "investments": "None", "totalAssets": "6276014000", "longTermDebt": "2224775000", "shortTermDebt": "325000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "457730000", "reportedCurrency": "USD", "retainedEarnings": "-923706000", "totalLiabilities": "2780651000", "otherCurrentAssets": "84606000", "totalCurrentAssets": "216363000", "currentLongTermDebt": "325000000", "longTermInvestments": "None", "shortTermInvestments": "76891000", "currentNetReceivables": "120813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6059651000", "currentAccountsPayable": "100632000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5525030000", "shortLongTermDebtTotal": "2583791000", "totalShareholderEquity": "3419953000", "capitalLeaseObligations": "34016000", "otherCurrentLiabilities": "22726000", "totalCurrentLiabilities": "448358000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2332293000", "cashAndShortTermInvestments": "10944000", "commonStockSharesOutstanding": "181163000", "intangibleAssetsExcludingGoodwill": "457730000", "cashAndCashEquivalentsAtCarryingValue": "10944000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51168000", "profitLoss": "None", "dividendPayout": "67967000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-11217000", "operatingCashflow": "103283000", "capitalExpenditures": "13036000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101760000", "cashflowFromInvestment": "-207547000", "stockBasedCompensation": "2602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67967000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179281000, "cost_of_revenue": 34429000, "gross_profit": 144852000, "research_and_development": null, "selling_general_admin": 11097000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75219000, "depreciation_amortisation": 69463000, "ebitda": 144682000, "interest_expense": 23753000, "interest_income": null, "other_non_operating": null, "pretax_income": 51168000, "tax_provision": 24406000, "effective_tax_rate": null, "net_income": 50040000, "net_income_continuing_ops": 51168000, "net_income_to_common": 50040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10944000, "short_term_investments": 76891000, "net_receivables": 120813000, "inventory": 1086000, "other_current_assets": null, "total_current_assets": 216363000, "net_ppe": null, "goodwill": null, "intangible_assets": 457730000, "goodwill_and_intangibles": 457730000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6059651000, "total_assets": 6276014000, "short_term_debt": 325000000, "accounts_payable": 100632000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 448358000, "long_term_debt": 2224775000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2332293000, "total_liabilities": 2780651000, "total_debt": 2549775000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -923706000, "total_equity": 3419953000, "shares_outstanding": 181163000, "operating_cash_flow": 103283000, "stock_based_compensation": 2602000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13036000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207547000, "dividends_paid": 67967000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 101760000, "free_cash_flow": 116319000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75219000", "ebitda": "144682000", "netIncome": "50040000", "grossProfit": "144852000", "depreciation": "None", "totalRevenue": "179281000", "costOfRevenue": "34429000", "interestIncome": "17000", "incomeBeforeTax": "51168000", "interestExpense": "23753000", "operatingIncome": "63994000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "24406000", "reportedCurrency": "USD", "netInterestIncome": "-23736000", "nonInterestIncome": "None", "operatingExpenses": "80858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69463000", "sellingGeneralAndAdministrative": "11097000", "netIncomeFromContinuingOperations": "51168000" }, "balance": { "goodwill": "None", "inventory": "1086000", "commonStock": "1815000", "currentDebt": "None", "investments": "None", "totalAssets": "6276014000", "longTermDebt": "2224775000", "shortTermDebt": "325000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "457730000", "reportedCurrency": "USD", "retainedEarnings": "-923706000", "totalLiabilities": "2780651000", "otherCurrentAssets": "84606000", "totalCurrentAssets": "216363000", "currentLongTermDebt": "325000000", "longTermInvestments": "None", "shortTermInvestments": "76891000", "currentNetReceivables": "120813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6059651000", "currentAccountsPayable": "100632000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5525030000", "shortLongTermDebtTotal": "2583791000", "totalShareholderEquity": "3419953000", "capitalLeaseObligations": "34016000", "otherCurrentLiabilities": "22726000", "totalCurrentLiabilities": "448358000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2332293000", "cashAndShortTermInvestments": "10944000", "commonStockSharesOutstanding": "181163000", "intangibleAssetsExcludingGoodwill": "457730000", "cashAndCashEquivalentsAtCarryingValue": "10944000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51168000", "profitLoss": "None", "dividendPayout": "67967000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-11217000", "operatingCashflow": "103283000", "capitalExpenditures": "13036000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101760000", "cashflowFromInvestment": "-207547000", "stockBasedCompensation": "2602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67967000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "income_statement": { "revenue": 171694000, "cost_of_revenue": 32675000, "gross_profit": 139019000, "ebit": 75720000, "ebitda": 144151000, "pretax_income": 52797000, "tax_provision": 23757000, "net_income": 51606000, "net_income_to_common": 51606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13511000, "total_current_assets": 203635000, "total_assets": 6106186000, "short_term_debt": 216000000, "long_term_debt": 2224623000, "total_debt": 2440623000, "total_liabilities": 2662327000, "total_equity": 3366600000, "shares_outstanding": 179738000, "goodwill_and_intangibles": 463569000 }, "cash_flow": { "operating_cash_flow": 109802000, "capital_expenditure": 65122000, "free_cash_flow": 174924000, "dividends_paid": 67524000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334249, "ticker_id": 3797, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:37.070624+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75720000", "ebitda": "144151000", "netIncome": "51606000", "grossProfit": "139019000", "depreciation": "None", "totalRevenue": "171694000", "costOfRevenue": "32675000", "interestIncome": "17000", "incomeBeforeTax": "52797000", "interestExpense": "22860000", "operatingIncome": "58465000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "23757000", "reportedCurrency": "USD", "netInterestIncome": "-22843000", "nonInterestIncome": "None", "operatingExpenses": "80554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17549000", "costofGoodsAndServicesSold": "32675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68431000", "sellingGeneralAndAdministrative": "12060000", "netIncomeFromContinuingOperations": "52797000" }, "balance": { "goodwill": "None", "inventory": "1023000", "commonStock": "1797000", "currentDebt": "None", "investments": "None", "totalAssets": "6106186000", "longTermDebt": "2224623000", "shortTermDebt": "216000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "463569000", "reportedCurrency": "USD", "retainedEarnings": "-907061000", "totalLiabilities": "2662327000", "otherCurrentAssets": "77790000", "totalCurrentAssets": "203635000", "currentLongTermDebt": "216000000", "longTermInvestments": "72016000", "shortTermInvestments": "72016000", "currentNetReceivables": "112334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5902551000", "currentAccountsPayable": "91994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5800022000", "shortLongTermDebtTotal": "2475052000", "totalShareholderEquity": "3366600000", "capitalLeaseObligations": "34429000", "otherCurrentLiabilities": "22515000", "totalCurrentLiabilities": "330509000", "otherNonCurrentLiabilities": "62841000", "totalNonCurrentLiabilities": "2331818000", "cashAndShortTermInvestments": "13511000", "commonStockSharesOutstanding": "179738000", "intangibleAssetsExcludingGoodwill": "463569000", "cashAndCashEquivalentsAtCarryingValue": "13511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52797000", "profitLoss": "None", "dividendPayout": "67524000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1793000", "operatingCashflow": "109802000", "capitalExpenditures": "65122000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78002000", "cashflowFromInvestment": "-35439000", "stockBasedCompensation": "3312000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67524000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3639000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68431000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 171694000, "cost_of_revenue": 32675000, "gross_profit": 139019000, "research_and_development": null, "selling_general_admin": 12060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75720000, "depreciation_amortisation": 68431000, "ebitda": 144151000, "interest_expense": 22860000, "interest_income": null, "other_non_operating": null, "pretax_income": 52797000, "tax_provision": 23757000, "effective_tax_rate": null, "net_income": 51606000, "net_income_continuing_ops": 52797000, "net_income_to_common": 51606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13511000, "short_term_investments": 72016000, "net_receivables": 112334000, "inventory": 1023000, "other_current_assets": null, "total_current_assets": 203635000, "net_ppe": null, "goodwill": null, "intangible_assets": 463569000, "goodwill_and_intangibles": 463569000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5902551000, "total_assets": 6106186000, "short_term_debt": 216000000, "accounts_payable": 91994000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 330509000, "long_term_debt": 2224623000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2331818000, "total_liabilities": 2662327000, "total_debt": 2440623000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -907061000, "total_equity": 3366600000, "shares_outstanding": 179738000, "operating_cash_flow": 109802000, "stock_based_compensation": 3312000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65122000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35439000, "dividends_paid": 67524000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78002000, "free_cash_flow": 174924000, "net_change_in_cash": -3639000 }, "raw_data": { "income": { "ebit": "75720000", "ebitda": "144151000", "netIncome": "51606000", "grossProfit": "139019000", "depreciation": "None", "totalRevenue": "171694000", "costOfRevenue": "32675000", "interestIncome": "17000", "incomeBeforeTax": "52797000", "interestExpense": "22860000", "operatingIncome": "58465000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "23757000", "reportedCurrency": "USD", "netInterestIncome": "-22843000", "nonInterestIncome": "None", "operatingExpenses": "80554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17549000", "costofGoodsAndServicesSold": "32675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68431000", "sellingGeneralAndAdministrative": "12060000", "netIncomeFromContinuingOperations": "52797000" }, "balance": { "goodwill": "None", "inventory": "1023000", "commonStock": "1797000", "currentDebt": "None", "investments": "None", "totalAssets": "6106186000", "longTermDebt": "2224623000", "shortTermDebt": "216000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "463569000", "reportedCurrency": "USD", "retainedEarnings": "-907061000", "totalLiabilities": "2662327000", "otherCurrentAssets": "77790000", "totalCurrentAssets": "203635000", "currentLongTermDebt": "216000000", "longTermInvestments": "72016000", "shortTermInvestments": "72016000", "currentNetReceivables": "112334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5902551000", "currentAccountsPayable": "91994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5800022000", "shortLongTermDebtTotal": "2475052000", "totalShareholderEquity": "3366600000", "capitalLeaseObligations": "34429000", "otherCurrentLiabilities": "22515000", "totalCurrentLiabilities": "330509000", "otherNonCurrentLiabilities": "62841000", "totalNonCurrentLiabilities": "2331818000", "cashAndShortTermInvestments": "13511000", "commonStockSharesOutstanding": "179738000", "intangibleAssetsExcludingGoodwill": "463569000", "cashAndCashEquivalentsAtCarryingValue": "13511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52797000", "profitLoss": "None", "dividendPayout": "67524000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1793000", "operatingCashflow": "109802000", "capitalExpenditures": "65122000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78002000", "cashflowFromInvestment": "-35439000", "stockBasedCompensation": "3312000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67524000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3639000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68431000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }