{ "ticker": { "uuid": "910e13a8-ea42-4a43-856a-9d2e9cd216dd", "symbol": "CPT", "name": "Camden Property Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/910e13a8-ea42-4a43-856a-9d2e9cd216dd/", "api_url": "https://sharemaestro.com/factors/api/tickers/910e13a8-ea42-4a43-856a-9d2e9cd216dd/" }, "ticker_metadata": { "id": 840, "uuid": "910e13a8-ea42-4a43-856a-9d2e9cd216dd", "symbol": "CPT", "name": "Camden Property Trust", "asset_type": "equity", "market_cap": 10710702000, "stock_exchange_id": 3, "industry": "Reit - Residential", "sector": "Real Estate", "description": "Camden Property Trust, an S&P 400 company, is a real estate company primarily engaged in the ownership, management, development, remodeling, acquisition, and construction of multi-family apartment communities.", "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": "910e13a8-ea42-4a43-856a-9d2e9cd216dd", "symbol": "CPT", "name": "Camden Property Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/910e13a8-ea42-4a43-856a-9d2e9cd216dd/", "api_url": "https://sharemaestro.com/factors/api/tickers/910e13a8-ea42-4a43-856a-9d2e9cd216dd/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.16, "value": 0.12, "quality": 0.85, "momentum": 0.23, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 112.6, "market_cap": 11811627400, "pe_ratio": 30.4354, "earnings_yield": 0.0329, "ebitda_to_ev": 0.0672, "shareholder_yield": 0.0488, "roe": 0.0963, "piotroski_f_score": 7, "momentum_12_1": -0.068, "volatility_252d": 0.1758 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:26.866384+00:00", "batch_id": "" }, "size": { "price_close": 112.6, "market_cap": 11811627400, "market_cap_usd": 11811627400, "enterprise_value": 17202202400, "shares_outstanding": 104899000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 30.4354, "pb_ratio": 2.9317, "ptbv_ratio": 2.9317, "ps_ratio": 7.5049, "pcf_ratio": 14.291, "pfcf_ratio": 8.8847, "ev_ebitda": 14.8784, "ev_ebit": 31.5978, "ev_sales": 10.93, "ev_fcf": 12.9394, "earnings_yield": 0.0329, "fcf_yield": 0.0773, "price_to_sales": 7.5049, "price_to_book": 2.9317, "price_to_cashflow": 14.291, "ebitda_to_ev": 0.0672, "sales_yield": 0.0915 }, "yield": { "dividend_yield": 0.0488, "buyback_yield": 0, "shareholder_yield": 0.0488, "debt_paydown_yield": null, "total_yield": 0.0488 }, "quality": { "gross_margin": 0.4229, "operating_margin": 0.3459, "net_margin": 0.2466, "ebitda_margin": 0.7346, "fcf_margin": 0.8447, "roe": 0.0963, "roa": 0.0428, "roic": 0.0572, "roc_greenblatt": null, "asset_turnover": 0.1737, "cash_conversion": 3.4256, "accruals_ratio": -0.0484, "sbc_to_revenue": 0.0108, "piotroski_f_score": 7, "altman_z_score": 1.4921, "earnings_stability_5y": 0.7901, "revenue_stability_5y": 0.186, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0735, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2298, "net_debt_to_ebitda": 4.6624, "debt_to_assets": 0.6094, "interest_coverage": 3.8472, "current_ratio": 0.1089, "quick_ratio": 0.1089, "net_debt": 5390575000, "local_beta": 0.0003, "volatility_252d": 0.1758, "volatility_60d": 0.4045, "max_drawdown_12m": -0.1406, "risk_adjusted_momentum": -0.3867 }, "growth": { "revenue_growth_1y": 0.0146, "revenue_growth_3y_cagr": 0.0341, "revenue_growth_5y_cagr": 0.0855, "eps_growth_1y": 2.2826, "eps_growth_3y_cagr": -0.1621, "eps_growth_5y_cagr": 0.2541, "fcf_growth_1y": 0.1528, "book_value_growth_1y": -0.066, "revenue_growth": 0.0146, "earnings_growth": 2.2826 }, "momentum": { "price_return_1m": 0.0851, "price_return_3m": 0.0685, "price_return_6m": 0.1064, "price_return_9m": 0.0422, "price_return_12m": 0.0113, "price_return_12m_ex1m": -0.068, "momentum_6m": 0.1064, "momentum_12m": 0.0113, "momentum_12_1": -0.068, "distance_from_52w_high": 0, "distance_from_52w_low": 0.1739, "relative_strength": -0.0886 }, "raw_ttm": { "revenue_ttm": 1573848000, "gross_profit_ttm": 665610000, "ebit_ttm": 544411000, "ebitda_ttm": 1156184000, "net_income_ttm": 388089000, "eps_diluted_ttm": 3.6996, "operating_cash_flow_ttm": 826510000, "capital_expenditure_ttm": 502931000, "fcf_ttm": 1329441000, "dividends_paid_ttm": 575876000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 141508000, "cash_and_equivalents": 130294000, "total_current_assets": 138370000, "total_current_liabilities": 1270400000, "net_ppe": null, "total_assets": 9059627000, "total_debt": 5520869000, "total_equity": 4028886000, "net_working_capital": 8076000, "book_value_per_share": 38.4073, "retained_earnings": -1037252000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 38.4073 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 71, "rank_pb": 63, "rank_ptbv": 54, "rank_ps": 86, "rank_pcf": 62, "rank_ev_ebitda": 63, "rank_ev_ebit": 84, "rank_earnings_yield": 71, "rank_fcf_yield": 51, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 46, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 54, "rank_fcf_margin": 6, "rank_piotroski": 16, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 21, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 61 }, "composites": { "value_composite": 88, "quality_composite": 15, "momentum_composite": 77, "growth_composite": 9, "yield_composite": 10, "svqf_composite": 86, "vc1_composite": 87, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 84, "quality_value_composite": 0.3194, "os_score": 0.16, "value_percentile": 0.12, "quality_percentile": 0.85, "momentum_percentile": 0.23, "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": 10, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3764, "ticker_id": 840, "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": "2026-06-07T06:52:26.866384+00:00", "batch_id": "", "os_score_delta": null, "price_close": 112.6, "market_cap": 11811627400, "market_cap_usd": 11811627400, "enterprise_value": 17202202400, "shares_outstanding": 104899000, "fx_rate_to_usd": null, "pe_ratio": 30.43535735, "pb_ratio": 2.93173532, "ptbv_ratio": 2.93173532, "ps_ratio": 7.50493529, "pcf_ratio": 14.29096732, "pfcf_ratio": 8.88465709, "ev_ebitda": 14.87842973, "ev_ebit": 31.59782297, "ev_sales": 10.9300278, "ev_fcf": 12.93942522, "earnings_yield": 0.03285652, "fcf_yield": 0.07728319, "dividend_yield": 0.04875501, "buyback_yield": 0, "shareholder_yield": 0.04875501, "debt_paydown_yield": null, "total_yield": 0.04875501, "gross_margin": 0.42291886, "operating_margin": 0.34591079, "net_margin": 0.24658607, "ebitda_margin": 0.7346224, "fcf_margin": 0.84470737, "roe": 0.09632663, "roa": 0.04283719, "roic": 0.05716551, "roc_greenblatt": null, "asset_turnover": 0.17372106, "cash_conversion": 3.42560856, "accruals_ratio": -0.04839283, "sbc_to_revenue": 0.01077232, "debt_to_equity": 1.22981291, "net_debt_to_ebitda": 4.66238505, "debt_to_assets": 0.60939253, "interest_coverage": 3.84721005, "current_ratio": 0.10891845, "quick_ratio": 0.10891845, "net_debt": 5390575000, "revenue_growth_1y": 0.01455714, "revenue_growth_3y_cagr": 0.0341483, "revenue_growth_5y_cagr": 0.08554852, "eps_growth_1y": 2.28260281, "eps_growth_3y_cagr": -0.16212819, "eps_growth_5y_cagr": 0.25414777, "fcf_growth_1y": 0.1527868, "book_value_growth_1y": -0.06597595, "piotroski_f_score": 7, "altman_z_score": 1.49212469, "earnings_stability_5y": 0.790056, "revenue_stability_5y": 0.185976, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08509203, "price_return_3m": 0.0684521, "price_return_6m": 0.10638164, "price_return_9m": 0.04221527, "price_return_12m": 0.01133122, "price_return_12m_ex1m": -0.06797655, "distance_from_52w_high": 0, "distance_from_52w_low": 0.17390837, "relative_strength": -0.08863236, "local_beta": 0.0003, "volatility_252d": 0.175774, "volatility_60d": 0.404471, "max_drawdown_12m": -0.14064409, "revenue_ttm": 1573848000, "gross_profit_ttm": 665610000, "ebit_ttm": 544411000, "ebitda_ttm": 1156184000, "net_income_ttm": 388089000, "eps_diluted_ttm": 3.69964442, "operating_cash_flow_ttm": 826510000, "capital_expenditure_ttm": 502931000, "fcf_ttm": 1329441000, "dividends_paid_ttm": 575876000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 141508000, "cash_and_equivalents": 130294000, "total_current_assets": 138370000, "total_current_liabilities": 1270400000, "net_ppe": null, "total_assets": 9059627000, "total_debt": 5520869000, "total_equity": 4028886000, "net_working_capital": 8076000, "book_value_per_share": 38.40728701, "retained_earnings": -1037252000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 38.40728701, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 71, "rank_pb": 63, "rank_ptbv": 54, "rank_ps": 86, "rank_pcf": 62, "rank_ev_ebitda": 63, "rank_ev_ebit": 84, "rank_earnings_yield": 71, "rank_fcf_yield": 51, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 46, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 54, "rank_fcf_margin": 6, "rank_piotroski": 16, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 21, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 61, "value_composite": 88, "quality_composite": 15, "momentum_composite": 77, "growth_composite": 9, "yield_composite": 10, "svqf_composite": 86, "vc1_composite": 87, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 112.6, "os": 0.16, "value": 0.12, "quality": 0.85, "momentum": 0.23, "confidence": 1, "coverage": 1, "pe_ratio": 30.4354, "earnings_yield": 0.0329, "shareholder_yield": 0.0488, "roe": 0.0963, "momentum_12_1": -0.068, "complete_fields": { "id": 3764, "ticker_id": 840, "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": "2026-06-07T06:52:26.866384+00:00", "batch_id": "", "os_score_delta": null, "price_close": 112.6, "market_cap": 11811627400, "market_cap_usd": 11811627400, "enterprise_value": 17202202400, "shares_outstanding": 104899000, "fx_rate_to_usd": null, "pe_ratio": 30.43535735, "pb_ratio": 2.93173532, "ptbv_ratio": 2.93173532, "ps_ratio": 7.50493529, "pcf_ratio": 14.29096732, "pfcf_ratio": 8.88465709, "ev_ebitda": 14.87842973, "ev_ebit": 31.59782297, "ev_sales": 10.9300278, "ev_fcf": 12.93942522, "earnings_yield": 0.03285652, "fcf_yield": 0.07728319, "dividend_yield": 0.04875501, "buyback_yield": 0, "shareholder_yield": 0.04875501, "debt_paydown_yield": null, "total_yield": 0.04875501, "gross_margin": 0.42291886, "operating_margin": 0.34591079, "net_margin": 0.24658607, "ebitda_margin": 0.7346224, "fcf_margin": 0.84470737, "roe": 0.09632663, "roa": 0.04283719, "roic": 0.05716551, "roc_greenblatt": null, "asset_turnover": 0.17372106, "cash_conversion": 3.42560856, "accruals_ratio": -0.04839283, "sbc_to_revenue": 0.01077232, "debt_to_equity": 1.22981291, "net_debt_to_ebitda": 4.66238505, "debt_to_assets": 0.60939253, "interest_coverage": 3.84721005, "current_ratio": 0.10891845, "quick_ratio": 0.10891845, "net_debt": 5390575000, "revenue_growth_1y": 0.01455714, "revenue_growth_3y_cagr": 0.0341483, "revenue_growth_5y_cagr": 0.08554852, "eps_growth_1y": 2.28260281, "eps_growth_3y_cagr": -0.16212819, "eps_growth_5y_cagr": 0.25414777, "fcf_growth_1y": 0.1527868, "book_value_growth_1y": -0.06597595, "piotroski_f_score": 7, "altman_z_score": 1.49212469, "earnings_stability_5y": 0.790056, "revenue_stability_5y": 0.185976, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08509203, "price_return_3m": 0.0684521, "price_return_6m": 0.10638164, "price_return_9m": 0.04221527, "price_return_12m": 0.01133122, "price_return_12m_ex1m": -0.06797655, "distance_from_52w_high": 0, "distance_from_52w_low": 0.17390837, "relative_strength": -0.08863236, "local_beta": 0.0003, "volatility_252d": 0.175774, "volatility_60d": 0.404471, "max_drawdown_12m": -0.14064409, "revenue_ttm": 1573848000, "gross_profit_ttm": 665610000, "ebit_ttm": 544411000, "ebitda_ttm": 1156184000, "net_income_ttm": 388089000, "eps_diluted_ttm": 3.69964442, "operating_cash_flow_ttm": 826510000, "capital_expenditure_ttm": 502931000, "fcf_ttm": 1329441000, "dividends_paid_ttm": 575876000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 141508000, "cash_and_equivalents": 130294000, "total_current_assets": 138370000, "total_current_liabilities": 1270400000, "net_ppe": null, "total_assets": 9059627000, "total_debt": 5520869000, "total_equity": 4028886000, "net_working_capital": 8076000, "book_value_per_share": 38.40728701, "retained_earnings": -1037252000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 38.40728701, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 71, "rank_pb": 63, "rank_ptbv": 54, "rank_ps": 86, "rank_pcf": 62, "rank_ev_ebitda": 63, "rank_ev_ebit": 84, "rank_earnings_yield": 71, "rank_fcf_yield": 51, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 46, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 54, "rank_fcf_margin": 6, "rank_piotroski": 16, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 21, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 61, "value_composite": 88, "quality_composite": 15, "momentum_composite": 77, "growth_composite": 9, "yield_composite": 10, "svqf_composite": 86, "vc1_composite": 87, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 1573544000, "cost_of_revenue": 607236000, "gross_profit": 966308000, "ebit": 537156000, "ebitda": 1148181000, "pretax_income": 398917000, "tax_provision": 4019000, "net_income": 384462000, "net_income_to_common": 384462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25203000, "total_current_assets": 46126000, "total_assets": 9042989000, "short_term_debt": 1158917000, "long_term_debt": 3900790000, "total_debt": 5059707000, "total_liabilities": 4604736000, "total_equity": 4362523000, "shares_outstanding": 108434000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 826621000, "capital_expenditure": 440402000, "free_cash_flow": 1267023000, "dividends_paid": 460950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242834, "ticker_id": 840, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "537156000", "ebitda": "1148181000", "netIncome": "384462000", "grossProfit": "966308000", "depreciation": "None", "totalRevenue": "1573544000", "costOfRevenue": "607236000", "interestIncome": "256000", "incomeBeforeTax": "398917000", "interestExpense": "138239000", "operatingIncome": "288906000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4019000", "reportedCurrency": "USD", "netInterestIncome": "-137983000", "nonInterestIncome": "None", "operatingExpenses": "677402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "607236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "611025000", "sellingGeneralAndAdministrative": "79344000", "netIncomeFromContinuingOperations": "394898000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "9042989000", "longTermDebt": "3900790000", "shortTermDebt": "1158917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-969240000", "totalLiabilities": "4604736000", "otherCurrentAssets": "12039000", "totalCurrentAssets": "46126000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9008902000", "currentAccountsPayable": "248087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8714571000", "shortLongTermDebtTotal": "3900790000", "totalShareholderEquity": "4362523000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "207353000", "totalCurrentLiabilities": "455440000", "otherNonCurrentLiabilities": "248506000", "totalNonCurrentLiabilities": "4149296000", "cashAndShortTermInvestments": "25203000", "commonStockSharesOutstanding": "108434000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "394898000", "profitLoss": "None", "dividendPayout": "460950000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "826621000", "capitalExpenditures": "440402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-322049000", "cashflowFromInvestment": "-499539000", "stockBasedCompensation": "16959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "460950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-270654000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "611025000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1573544000, "cost_of_revenue": 607236000, "gross_profit": 966308000, "research_and_development": null, "selling_general_admin": 79344000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 537156000, "depreciation_amortisation": 611025000, "ebitda": 1148181000, "interest_expense": 138239000, "interest_income": null, "other_non_operating": null, "pretax_income": 398917000, "tax_provision": 4019000, "effective_tax_rate": null, "net_income": 384462000, "net_income_continuing_ops": 394898000, "net_income_to_common": 384462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25203000, "short_term_investments": null, "net_receivables": 8884000, "inventory": null, "other_current_assets": null, "total_current_assets": 46126000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9008902000, "total_assets": 9042989000, "short_term_debt": 1158917000, "accounts_payable": 248087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 455440000, "long_term_debt": 3900790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4149296000, "total_liabilities": 4604736000, "total_debt": 5059707000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -969240000, "total_equity": 4362523000, "shares_outstanding": 108434000, "operating_cash_flow": 826621000, "stock_based_compensation": 16959000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 440402000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -499539000, "dividends_paid": 460950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -322049000, "free_cash_flow": 1267023000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "537156000", "ebitda": "1148181000", "netIncome": "384462000", "grossProfit": "966308000", "depreciation": "None", "totalRevenue": "1573544000", "costOfRevenue": "607236000", "interestIncome": "256000", "incomeBeforeTax": "398917000", "interestExpense": "138239000", "operatingIncome": "288906000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4019000", "reportedCurrency": "USD", "netInterestIncome": "-137983000", "nonInterestIncome": "None", "operatingExpenses": "677402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "607236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "611025000", "sellingGeneralAndAdministrative": "79344000", "netIncomeFromContinuingOperations": "394898000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "9042989000", "longTermDebt": "3900790000", "shortTermDebt": "1158917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-969240000", "totalLiabilities": "4604736000", "otherCurrentAssets": "12039000", "totalCurrentAssets": "46126000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9008902000", "currentAccountsPayable": "248087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8714571000", "shortLongTermDebtTotal": "3900790000", "totalShareholderEquity": "4362523000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "207353000", "totalCurrentLiabilities": "455440000", "otherNonCurrentLiabilities": "248506000", "totalNonCurrentLiabilities": "4149296000", "cashAndShortTermInvestments": "25203000", "commonStockSharesOutstanding": "108434000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "394898000", "profitLoss": "None", "dividendPayout": "460950000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "826621000", "capitalExpenditures": "440402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-322049000", "cashflowFromInvestment": "-499539000", "stockBasedCompensation": "16959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "460950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-270654000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "611025000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 1543842000, "cost_of_revenue": 599336000, "gross_profit": 944506000, "ebit": 303581000, "ebitda": 885595000, "pretax_income": 173766000, "tax_provision": 2926000, "net_income": 163293000, "net_income_to_common": 163293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21045000, "total_current_assets": 41200000, "total_assets": 8852144000, "short_term_debt": -1100000, "long_term_debt": 3485591000, "total_debt": 3484491000, "total_liabilities": 4104955000, "total_equity": 4675198000, "shares_outstanding": 108539000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 774877000, "capital_expenditure": 393735000, "free_cash_flow": 1168612000, "dividends_paid": 450965000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242839, "ticker_id": 840, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "303581000", "ebitda": "885595000", "netIncome": "163293000", "grossProfit": "944506000", "depreciation": "None", "totalRevenue": "1543842000", "costOfRevenue": "599336000", "interestIncome": "4420000", "incomeBeforeTax": "173766000", "interestExpense": "129815000", "operatingIncome": "297264000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2926000", "reportedCurrency": "USD", "netInterestIncome": "-125395000", "nonInterestIncome": "None", "operatingExpenses": "647242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "599336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "582014000", "sellingGeneralAndAdministrative": "72365000", "netIncomeFromContinuingOperations": "170840000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1158000", "currentDebt": "None", "investments": "None", "totalAssets": "8852144000", "longTermDebt": "3485591000", "shortTermDebt": "-1100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-897931000", "totalLiabilities": "4104955000", "otherCurrentAssets": "11164000", "totalCurrentAssets": "41200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8810944000", "currentAccountsPayable": "215179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8578606000", "shortLongTermDebtTotal": "3485591000", "totalShareholderEquity": "4675198000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113549000", "totalCurrentLiabilities": "407257000", "otherNonCurrentLiabilities": "212107000", "totalNonCurrentLiabilities": "3697698000", "cashAndShortTermInvestments": "21045000", "commonStockSharesOutstanding": "108539000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170840000", "profitLoss": "None", "dividendPayout": "450965000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "774877000", "capitalExpenditures": "393735000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-725485000", "cashflowFromInvestment": "-285230000", "stockBasedCompensation": "15166000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "450965000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "582014000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1543842000, "cost_of_revenue": 599336000, "gross_profit": 944506000, "research_and_development": null, "selling_general_admin": 72365000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 303581000, "depreciation_amortisation": 582014000, "ebitda": 885595000, "interest_expense": 129815000, "interest_income": null, "other_non_operating": null, "pretax_income": 173766000, "tax_provision": 2926000, "effective_tax_rate": null, "net_income": 163293000, "net_income_continuing_ops": 170840000, "net_income_to_common": 163293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21045000, "short_term_investments": null, "net_receivables": 8991000, "inventory": null, "other_current_assets": null, "total_current_assets": 41200000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8810944000, "total_assets": 8852144000, "short_term_debt": -1100000, "accounts_payable": 215179000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 407257000, "long_term_debt": 3485591000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3697698000, "total_liabilities": 4104955000, "total_debt": 3484491000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -897931000, "total_equity": 4675198000, "shares_outstanding": 108539000, "operating_cash_flow": 774877000, "stock_based_compensation": 15166000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 393735000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -285230000, "dividends_paid": 450965000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -725485000, "free_cash_flow": 1168612000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "303581000", "ebitda": "885595000", "netIncome": "163293000", "grossProfit": "944506000", "depreciation": "None", "totalRevenue": "1543842000", "costOfRevenue": "599336000", "interestIncome": "4420000", "incomeBeforeTax": "173766000", "interestExpense": "129815000", "operatingIncome": "297264000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2926000", "reportedCurrency": "USD", "netInterestIncome": "-125395000", "nonInterestIncome": "None", "operatingExpenses": "647242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "599336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "582014000", "sellingGeneralAndAdministrative": "72365000", "netIncomeFromContinuingOperations": "170840000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1158000", "currentDebt": "None", "investments": "None", "totalAssets": "8852144000", "longTermDebt": "3485591000", "shortTermDebt": "-1100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-897931000", "totalLiabilities": "4104955000", "otherCurrentAssets": "11164000", "totalCurrentAssets": "41200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8810944000", "currentAccountsPayable": "215179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8578606000", "shortLongTermDebtTotal": "3485591000", "totalShareholderEquity": "4675198000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113549000", "totalCurrentLiabilities": "407257000", "otherNonCurrentLiabilities": "212107000", "totalNonCurrentLiabilities": "3697698000", "cashAndShortTermInvestments": "21045000", "commonStockSharesOutstanding": "108539000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170840000", "profitLoss": "None", "dividendPayout": "450965000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "774877000", "capitalExpenditures": "393735000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-725485000", "cashflowFromInvestment": "-285230000", "stockBasedCompensation": "15166000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "450965000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "582014000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 1542027000, "cost_of_revenue": 584343000, "gross_profit": 957684000, "ebit": 547598000, "ebitda": 1122411000, "pretax_income": 414203000, "tax_provision": 3650000, "net_income": 403309000, "net_income_to_common": 403309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259686000, "total_current_assets": 279952000, "total_assets": 9383737000, "short_term_debt": 536600000, "long_term_debt": 3715400000, "total_debt": 4252000000, "total_liabilities": 4331966000, "total_equity": 4980757000, "shares_outstanding": 109399000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 794950000, "capital_expenditure": 410934000, "free_cash_flow": 1205884000, "dividends_paid": 434875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242844, "ticker_id": 840, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "547598000", "ebitda": "1122411000", "netIncome": "403309000", "grossProfit": "957684000", "depreciation": "None", "totalRevenue": "1542027000", "costOfRevenue": "584343000", "interestIncome": "695000", "incomeBeforeTax": "414203000", "interestExpense": "133395000", "operatingIncome": "323816000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3650000", "reportedCurrency": "USD", "netInterestIncome": "-129400000", "nonInterestIncome": "None", "operatingExpenses": "633868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "584343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "574813000", "sellingGeneralAndAdministrative": "62506000", "netIncomeFromContinuingOperations": "233849000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1156000", "currentDebt": "None", "investments": "None", "totalAssets": "9383737000", "longTermDebt": "3715400000", "shortTermDebt": "536600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-613651000", "totalLiabilities": "4331966000", "otherCurrentAssets": "8361000", "totalCurrentAssets": "279952000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11905000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9103185000", "currentAccountsPayable": "222599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8864003000", "shortLongTermDebtTotal": "3715436000", "totalShareholderEquity": "4980757000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "110427000", "totalCurrentLiabilities": "429543000", "otherNonCurrentLiabilities": "187023000", "totalNonCurrentLiabilities": "3902423000", "cashAndShortTermInvestments": "259686000", "commonStockSharesOutstanding": "109399000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "259686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "410553000", "profitLoss": "None", "dividendPayout": "434875000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "794950000", "capitalExpenditures": "410934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-417214000", "cashflowFromInvestment": "-127127000", "stockBasedCompensation": "14512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "434875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "574813000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1542027000, "cost_of_revenue": 584343000, "gross_profit": 957684000, "research_and_development": 0.27, "selling_general_admin": 62506000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 547598000, "depreciation_amortisation": 574813000, "ebitda": 1122411000, "interest_expense": 133395000, "interest_income": null, "other_non_operating": null, "pretax_income": 414203000, "tax_provision": 3650000, "effective_tax_rate": null, "net_income": 403309000, "net_income_continuing_ops": 233849000, "net_income_to_common": 403309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259686000, "short_term_investments": null, "net_receivables": 11905000, "inventory": 1, "other_current_assets": null, "total_current_assets": 279952000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9103185000, "total_assets": 9383737000, "short_term_debt": 536600000, "accounts_payable": 222599000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 429543000, "long_term_debt": 3715400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3902423000, "total_liabilities": 4331966000, "total_debt": 4252000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -613651000, "total_equity": 4980757000, "shares_outstanding": 109399000, "operating_cash_flow": 794950000, "stock_based_compensation": 14512000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 410934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127127000, "dividends_paid": 434875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -417214000, "free_cash_flow": 1205884000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "547598000", "ebitda": "1122411000", "netIncome": "403309000", "grossProfit": "957684000", "depreciation": "None", "totalRevenue": "1542027000", "costOfRevenue": "584343000", "interestIncome": "695000", "incomeBeforeTax": "414203000", "interestExpense": "133395000", "operatingIncome": "323816000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3650000", "reportedCurrency": "USD", "netInterestIncome": "-129400000", "nonInterestIncome": "None", "operatingExpenses": "633868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "584343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "574813000", "sellingGeneralAndAdministrative": "62506000", "netIncomeFromContinuingOperations": "233849000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1156000", "currentDebt": "None", "investments": "None", "totalAssets": "9383737000", "longTermDebt": "3715400000", "shortTermDebt": "536600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-613651000", "totalLiabilities": "4331966000", "otherCurrentAssets": "8361000", "totalCurrentAssets": "279952000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11905000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9103185000", "currentAccountsPayable": "222599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8864003000", "shortLongTermDebtTotal": "3715436000", "totalShareholderEquity": "4980757000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "110427000", "totalCurrentLiabilities": "429543000", "otherNonCurrentLiabilities": "187023000", "totalNonCurrentLiabilities": "3902423000", "cashAndShortTermInvestments": "259686000", "commonStockSharesOutstanding": "109399000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "259686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "410553000", "profitLoss": "None", "dividendPayout": "434875000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "794950000", "capitalExpenditures": "410934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-417214000", "cashflowFromInvestment": "-127127000", "stockBasedCompensation": "14512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "434875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "574813000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 1422756000, "cost_of_revenue": 529198000, "gross_profit": 893558000, "ebit": 263032000, "ebitda": 840052000, "pretax_income": 664474000, "tax_provision": 2966000, "net_income": 653613000, "net_income_to_common": 653613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10687000, "total_current_assets": 30802000, "total_assets": 9327935000, "short_term_debt": 42000000, "long_term_debt": 3680913000, "total_debt": 3722913000, "total_liabilities": 4271014000, "total_equity": 4986620000, "shares_outstanding": 108388000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 744712000, "capital_expenditure": 449431000, "free_cash_flow": 1194143000, "dividends_paid": 396822000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242849, "ticker_id": 840, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "263032000", "ebitda": "840052000", "netIncome": "653613000", "grossProfit": "893558000", "depreciation": "None", "totalRevenue": "1422756000", "costOfRevenue": "529198000", "interestIncome": "3019000", "incomeBeforeTax": "664474000", "interestExpense": "113424000", "operatingIncome": "261313000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2966000", "reportedCurrency": "USD", "netInterestIncome": "-110405000", "nonInterestIncome": "None", "operatingExpenses": "632245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.46", "otherNonOperatingIncome": "42439000", "costofGoodsAndServicesSold": "529198000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "577020000", "sellingGeneralAndAdministrative": "60413000", "netIncomeFromContinuingOperations": "661508000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1156000", "currentDebt": "None", "investments": "None", "totalAssets": "9327935000", "longTermDebt": "3680913000", "shortTermDebt": "42000000", "treasuryStock": "-328684000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-581532000", "totalLiabilities": "4271014000", "otherCurrentAssets": "6751000", "totalCurrentAssets": "30802000", "currentLongTermDebt": "42000000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "13364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9297133000", "currentAccountsPayable": "211370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9073762000", "shortLongTermDebtTotal": "3680913000", "totalShareholderEquity": "4986620000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103628000", "totalCurrentLiabilities": "452549000", "otherNonCurrentLiabilities": "179552000", "totalNonCurrentLiabilities": "3818465000", "cashAndShortTermInvestments": "10687000", "commonStockSharesOutstanding": "108388000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "661508000", "profitLoss": "None", "dividendPayout": "396822000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "744712000", "capitalExpenditures": "449431000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "109930000", "cashflowFromInvestment": "-1456184000", "stockBasedCompensation": "12822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "396822000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-601542000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "516758000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "577020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1422756000, "cost_of_revenue": 529198000, "gross_profit": 893558000, "research_and_development": 0.46, "selling_general_admin": 60413000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 263032000, "depreciation_amortisation": 577020000, "ebitda": 840052000, "interest_expense": 113424000, "interest_income": null, "other_non_operating": null, "pretax_income": 664474000, "tax_provision": 2966000, "effective_tax_rate": null, "net_income": 653613000, "net_income_continuing_ops": 661508000, "net_income_to_common": 653613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10687000, "short_term_investments": null, "net_receivables": 13364000, "inventory": null, "other_current_assets": null, "total_current_assets": 30802000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9297133000, "total_assets": 9327935000, "short_term_debt": 42000000, "accounts_payable": 211370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 452549000, "long_term_debt": 3680913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3818465000, "total_liabilities": 4271014000, "total_debt": 3722913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -581532000, "total_equity": 4986620000, "shares_outstanding": 108388000, "operating_cash_flow": 744712000, "stock_based_compensation": 12822000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 449431000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1456184000, "dividends_paid": 396822000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 109930000, "free_cash_flow": 1194143000, "net_change_in_cash": -601542000 }, "raw_data": { "income": { "ebit": "263032000", "ebitda": "840052000", "netIncome": "653613000", "grossProfit": "893558000", "depreciation": "None", "totalRevenue": "1422756000", "costOfRevenue": "529198000", "interestIncome": "3019000", "incomeBeforeTax": "664474000", "interestExpense": "113424000", "operatingIncome": "261313000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2966000", "reportedCurrency": "USD", "netInterestIncome": "-110405000", "nonInterestIncome": "None", "operatingExpenses": "632245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.46", "otherNonOperatingIncome": "42439000", "costofGoodsAndServicesSold": "529198000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "577020000", "sellingGeneralAndAdministrative": "60413000", "netIncomeFromContinuingOperations": "661508000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1156000", "currentDebt": "None", "investments": "None", "totalAssets": "9327935000", "longTermDebt": "3680913000", "shortTermDebt": "42000000", "treasuryStock": "-328684000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-581532000", "totalLiabilities": "4271014000", "otherCurrentAssets": "6751000", "totalCurrentAssets": "30802000", "currentLongTermDebt": "42000000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "13364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9297133000", "currentAccountsPayable": "211370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9073762000", "shortLongTermDebtTotal": "3680913000", "totalShareholderEquity": "4986620000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103628000", "totalCurrentLiabilities": "452549000", "otherNonCurrentLiabilities": "179552000", "totalNonCurrentLiabilities": "3818465000", "cashAndShortTermInvestments": "10687000", "commonStockSharesOutstanding": "108388000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "661508000", "profitLoss": "None", "dividendPayout": "396822000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "744712000", "capitalExpenditures": "449431000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "109930000", "cashflowFromInvestment": "-1456184000", "stockBasedCompensation": "12822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "396822000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-601542000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "516758000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "577020000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 1143585000, "cost_of_revenue": 447875000, "gross_profit": 695710000, "ebit": 411566000, "ebitda": 832258000, "pretax_income": 314269000, "tax_provision": 1893000, "net_income": 303907000, "net_income_to_common": 303907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 613391000, "total_current_assets": 637644000, "total_assets": 7976784000, "short_term_debt": 386300000, "long_term_debt": 3170367000, "total_debt": 3556667000, "total_liabilities": 3710529000, "total_equity": 4266255000, "shares_outstanding": 102829000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 577467000, "capital_expenditure": 428714000, "free_cash_flow": 1006181000, "dividends_paid": 343039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242854, "ticker_id": 840, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "411566000", "ebitda": "832258000", "netIncome": "303907000", "grossProfit": "695710000", "depreciation": "None", "totalRevenue": "1143585000", "costOfRevenue": "447875000", "interestIncome": "1223000", "incomeBeforeTax": "314269000", "interestExpense": "97297000", "operatingIncome": "226182000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1893000", "reportedCurrency": "USD", "netInterestIncome": "-96074000", "nonInterestIncome": "None", "operatingExpenses": "469528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "1223000", "costofGoodsAndServicesSold": "447875000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "420692000", "sellingGeneralAndAdministrative": "59368000", "netIncomeFromContinuingOperations": "312376000" }, "balance": { "goodwill": "None", "inventory": "643233000", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "7976784000", "longTermDebt": "3170367000", "shortTermDebt": "386300000", "treasuryStock": "-333974000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-829453000", "totalLiabilities": "3710529000", "otherCurrentAssets": "-637644000", "totalCurrentAssets": "637644000", "currentLongTermDebt": "None", "longTermInvestments": "13730000", "shortTermInvestments": "13730000", "currentNetReceivables": "18664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7339140000", "currentAccountsPayable": "191651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7091040000", "shortLongTermDebtTotal": "3556667000", "totalShareholderEquity": "4266255000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "155459000", "totalCurrentLiabilities": "347110000", "otherNonCurrentLiabilities": "193052000", "totalNonCurrentLiabilities": "3363419000", "cashAndShortTermInvestments": "613391000", "commonStockSharesOutstanding": "102829000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "613391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "312376000", "profitLoss": "None", "dividendPayout": "343039000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "577467000", "capitalExpenditures": "428714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "421371000", "cashflowFromInvestment": "-804391000", "stockBasedCompensation": "15397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "343039000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "194447000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "759209000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "420692000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1143585000, "cost_of_revenue": 447875000, "gross_profit": 695710000, "research_and_development": 0.27, "selling_general_admin": 59368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 411566000, "depreciation_amortisation": 420692000, "ebitda": 832258000, "interest_expense": 97297000, "interest_income": null, "other_non_operating": null, "pretax_income": 314269000, "tax_provision": 1893000, "effective_tax_rate": null, "net_income": 303907000, "net_income_continuing_ops": 312376000, "net_income_to_common": 303907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 613391000, "short_term_investments": 13730000, "net_receivables": 18664000, "inventory": 643233000, "other_current_assets": null, "total_current_assets": 637644000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7339140000, "total_assets": 7976784000, "short_term_debt": 386300000, "accounts_payable": 191651000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 347110000, "long_term_debt": 3170367000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3363419000, "total_liabilities": 3710529000, "total_debt": 3556667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -829453000, "total_equity": 4266255000, "shares_outstanding": 102829000, "operating_cash_flow": 577467000, "stock_based_compensation": 15397000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 428714000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -804391000, "dividends_paid": 343039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 421371000, "free_cash_flow": 1006181000, "net_change_in_cash": 194447000 }, "raw_data": { "income": { "ebit": "411566000", "ebitda": "832258000", "netIncome": "303907000", "grossProfit": "695710000", "depreciation": "None", "totalRevenue": "1143585000", "costOfRevenue": "447875000", "interestIncome": "1223000", "incomeBeforeTax": "314269000", "interestExpense": "97297000", "operatingIncome": "226182000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1893000", "reportedCurrency": "USD", "netInterestIncome": "-96074000", "nonInterestIncome": "None", "operatingExpenses": "469528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "1223000", "costofGoodsAndServicesSold": "447875000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "420692000", "sellingGeneralAndAdministrative": "59368000", "netIncomeFromContinuingOperations": "312376000" }, "balance": { "goodwill": "None", "inventory": "643233000", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "7976784000", "longTermDebt": "3170367000", "shortTermDebt": "386300000", "treasuryStock": "-333974000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-829453000", "totalLiabilities": "3710529000", "otherCurrentAssets": "-637644000", "totalCurrentAssets": "637644000", "currentLongTermDebt": "None", "longTermInvestments": "13730000", "shortTermInvestments": "13730000", "currentNetReceivables": "18664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7339140000", "currentAccountsPayable": "191651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7091040000", "shortLongTermDebtTotal": "3556667000", "totalShareholderEquity": "4266255000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "155459000", "totalCurrentLiabilities": "347110000", "otherNonCurrentLiabilities": "193052000", "totalNonCurrentLiabilities": "3363419000", "cashAndShortTermInvestments": "613391000", "commonStockSharesOutstanding": "102829000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "613391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "312376000", "profitLoss": "None", "dividendPayout": "343039000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "577467000", "capitalExpenditures": "428714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "421371000", "cashflowFromInvestment": "-804391000", "stockBasedCompensation": "15397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "343039000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "194447000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "759209000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "420692000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 1043837000, "cost_of_revenue": 422981000, "gross_profit": 620856000, "ebit": 222077000, "ebitda": 589239000, "pretax_income": 130551000, "tax_provision": 1972000, "net_income": 123911000, "net_income_to_common": 123911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 420441000, "total_current_assets": 444691000, "total_assets": 7198952000, "short_term_debt": 3700000, "long_term_debt": 3166625000, "total_debt": 3170325000, "total_liabilities": 3682365000, "total_equity": 3516587000, "shares_outstanding": 99438000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 519319000, "capital_expenditure": 427247000, "free_cash_flow": 946566000, "dividends_paid": 333360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242859, "ticker_id": 840, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "222077000", "ebitda": "589239000", "netIncome": "123911000", "grossProfit": "620856000", "depreciation": "None", "totalRevenue": "1043837000", "costOfRevenue": "422981000", "interestIncome": "2949000", "incomeBeforeTax": "130551000", "interestExpense": "91526000", "operatingIncome": "210870000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1972000", "reportedCurrency": "USD", "netInterestIncome": "-88577000", "nonInterestIncome": "None", "operatingExpenses": "409986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "2949000", "costofGoodsAndServicesSold": "422981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "367162000", "sellingGeneralAndAdministrative": "53624000", "netIncomeFromContinuingOperations": "944770000" }, "balance": { "goodwill": "None", "inventory": "455183000", "commonStock": "1069000", "currentDebt": "None", "investments": "None", "totalAssets": "7198952000", "longTermDebt": "3166625000", "shortTermDebt": "3700000", "treasuryStock": "-341412000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-791079000", "totalLiabilities": "3682365000", "otherCurrentAssets": "-451091000", "totalCurrentAssets": "444691000", "currentLongTermDebt": "None", "longTermInvestments": "18994000", "shortTermInvestments": "None", "currentNetReceivables": "20158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6754261000", "currentAccountsPayable": "175608000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5954776000", "shortLongTermDebtTotal": "3170325000", "totalShareholderEquity": "3516587000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "150303000", "totalCurrentLiabilities": "325911000", "otherNonCurrentLiabilities": "273976000", "totalNonCurrentLiabilities": "3356454000", "cashAndShortTermInvestments": "420441000", "commonStockSharesOutstanding": "99438000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "420441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128579000", "profitLoss": "None", "dividendPayout": "333360000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "519319000", "capitalExpenditures": "427247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "307317000", "cashflowFromInvestment": "-429602000", "stockBasedCompensation": "13942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "333360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "397034000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19560000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "367162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1043837000, "cost_of_revenue": 422981000, "gross_profit": 620856000, "research_and_development": 0.12, "selling_general_admin": 53624000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 222077000, "depreciation_amortisation": 367162000, "ebitda": 589239000, "interest_expense": 91526000, "interest_income": null, "other_non_operating": null, "pretax_income": 130551000, "tax_provision": 1972000, "effective_tax_rate": null, "net_income": 123911000, "net_income_continuing_ops": 944770000, "net_income_to_common": 123911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 420441000, "short_term_investments": null, "net_receivables": 20158000, "inventory": 455183000, "other_current_assets": null, "total_current_assets": 444691000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6754261000, "total_assets": 7198952000, "short_term_debt": 3700000, "accounts_payable": 175608000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 325911000, "long_term_debt": 3166625000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3356454000, "total_liabilities": 3682365000, "total_debt": 3170325000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -791079000, "total_equity": 3516587000, "shares_outstanding": 99438000, "operating_cash_flow": 519319000, "stock_based_compensation": 13942000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 427247000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -429602000, "dividends_paid": 333360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 307317000, "free_cash_flow": 946566000, "net_change_in_cash": 397034000 }, "raw_data": { "income": { "ebit": "222077000", "ebitda": "589239000", "netIncome": "123911000", "grossProfit": "620856000", "depreciation": "None", "totalRevenue": "1043837000", "costOfRevenue": "422981000", "interestIncome": "2949000", "incomeBeforeTax": "130551000", "interestExpense": "91526000", "operatingIncome": "210870000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1972000", "reportedCurrency": "USD", "netInterestIncome": "-88577000", "nonInterestIncome": "None", "operatingExpenses": "409986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "2949000", "costofGoodsAndServicesSold": "422981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "367162000", "sellingGeneralAndAdministrative": "53624000", "netIncomeFromContinuingOperations": "944770000" }, "balance": { "goodwill": "None", "inventory": "455183000", "commonStock": "1069000", "currentDebt": "None", "investments": "None", "totalAssets": "7198952000", "longTermDebt": "3166625000", "shortTermDebt": "3700000", "treasuryStock": "-341412000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-791079000", "totalLiabilities": "3682365000", "otherCurrentAssets": "-451091000", "totalCurrentAssets": "444691000", "currentLongTermDebt": "None", "longTermInvestments": "18994000", "shortTermInvestments": "None", "currentNetReceivables": "20158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6754261000", "currentAccountsPayable": "175608000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5954776000", "shortLongTermDebtTotal": "3170325000", "totalShareholderEquity": "3516587000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "150303000", "totalCurrentLiabilities": "325911000", "otherNonCurrentLiabilities": "273976000", "totalNonCurrentLiabilities": "3356454000", "cashAndShortTermInvestments": "420441000", "commonStockSharesOutstanding": "99438000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "420441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128579000", "profitLoss": "None", "dividendPayout": "333360000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "519319000", "capitalExpenditures": "427247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "307317000", "cashflowFromInvestment": "-429602000", "stockBasedCompensation": "13942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "333360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "397034000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19560000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "367162000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 1028461000, "cost_of_revenue": 397396000, "gross_profit": 631065000, "ebit": 306065000, "ebitda": 642339000, "pretax_income": 225359000, "tax_provision": 1089000, "net_income": 219623000, "net_income_to_common": 219623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23184000, "total_current_assets": 49332000, "total_assets": 6748504000, "short_term_debt": 3100000, "long_term_debt": 2524099000, "total_debt": 2527199000, "total_liabilities": 3046780000, "total_equity": 3701724000, "shares_outstanding": 99384000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 555597000, "capital_expenditure": 407558000, "free_cash_flow": 963155000, "dividends_paid": 317253000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242864, "ticker_id": 840, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "306065000", "ebitda": "642339000", "netIncome": "219623000", "grossProfit": "631065000", "depreciation": "None", "totalRevenue": "1028461000", "costOfRevenue": "397396000", "interestIncome": "14783000", "incomeBeforeTax": "225359000", "interestExpense": "80706000", "operatingIncome": "250286000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1089000", "reportedCurrency": "USD", "netInterestIncome": "-77616000", "nonInterestIncome": "None", "operatingExpenses": "380779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "397396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336274000", "sellingGeneralAndAdministrative": "53201000", "netIncomeFromContinuingOperations": "224270000" }, "balance": { "goodwill": "None", "inventory": "61515000", "commonStock": "1069000", "currentDebt": "None", "investments": "None", "totalAssets": "6748504000", "longTermDebt": "2524099000", "shortTermDebt": "3100000", "treasuryStock": "-348419000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-584167000", "totalLiabilities": "3046780000", "otherCurrentAssets": "-57200000", "totalCurrentAssets": "49332000", "currentLongTermDebt": "3100000", "longTermInvestments": "20688000", "shortTermInvestments": "None", "currentNetReceivables": "21833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6699172000", "currentAccountsPayable": "171719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6440368000", "shortLongTermDebtTotal": "2527199000", "totalShareholderEquity": "3701724000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "135381000", "totalCurrentLiabilities": "307100000", "otherNonCurrentLiabilities": "215581000", "totalNonCurrentLiabilities": "2739680000", "cashAndShortTermInvestments": "23184000", "commonStockSharesOutstanding": "99384000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224270000", "profitLoss": "None", "dividendPayout": "317253000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "555597000", "capitalExpenditures": "407558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "220744000", "cashflowFromInvestment": "-792445000", "stockBasedCompensation": "15235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "317253000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2106979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1028461000, "cost_of_revenue": 397396000, "gross_profit": 631065000, "research_and_development": 0.22, "selling_general_admin": 53201000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 306065000, "depreciation_amortisation": 336274000, "ebitda": 642339000, "interest_expense": 80706000, "interest_income": null, "other_non_operating": null, "pretax_income": 225359000, "tax_provision": 1089000, "effective_tax_rate": null, "net_income": 219623000, "net_income_continuing_ops": 224270000, "net_income_to_common": 219623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23184000, "short_term_investments": null, "net_receivables": 21833000, "inventory": 61515000, "other_current_assets": null, "total_current_assets": 49332000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6699172000, "total_assets": 6748504000, "short_term_debt": 3100000, "accounts_payable": 171719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 307100000, "long_term_debt": 2524099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2739680000, "total_liabilities": 3046780000, "total_debt": 2527199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -584167000, "total_equity": 3701724000, "shares_outstanding": 99384000, "operating_cash_flow": 555597000, "stock_based_compensation": 15235000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 407558000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -792445000, "dividends_paid": 317253000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 220744000, "free_cash_flow": 963155000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "306065000", "ebitda": "642339000", "netIncome": "219623000", "grossProfit": "631065000", "depreciation": "None", "totalRevenue": "1028461000", "costOfRevenue": "397396000", "interestIncome": "14783000", "incomeBeforeTax": "225359000", "interestExpense": "80706000", "operatingIncome": "250286000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1089000", "reportedCurrency": "USD", "netInterestIncome": "-77616000", "nonInterestIncome": "None", "operatingExpenses": "380779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "397396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336274000", "sellingGeneralAndAdministrative": "53201000", "netIncomeFromContinuingOperations": "224270000" }, "balance": { "goodwill": "None", "inventory": "61515000", "commonStock": "1069000", "currentDebt": "None", "investments": "None", "totalAssets": "6748504000", "longTermDebt": "2524099000", "shortTermDebt": "3100000", "treasuryStock": "-348419000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-584167000", "totalLiabilities": "3046780000", "otherCurrentAssets": "-57200000", "totalCurrentAssets": "49332000", "currentLongTermDebt": "3100000", "longTermInvestments": "20688000", "shortTermInvestments": "None", "currentNetReceivables": "21833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6699172000", "currentAccountsPayable": "171719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6440368000", "shortLongTermDebtTotal": "2527199000", "totalShareholderEquity": "3701724000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "135381000", "totalCurrentLiabilities": "307100000", "otherNonCurrentLiabilities": "215581000", "totalNonCurrentLiabilities": "2739680000", "cashAndShortTermInvestments": "23184000", "commonStockSharesOutstanding": "99384000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224270000", "profitLoss": "None", "dividendPayout": "317253000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "555597000", "capitalExpenditures": "407558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "220744000", "cashflowFromInvestment": "-792445000", "stockBasedCompensation": "15235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "317253000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2106979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336274000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 954505000, "cost_of_revenue": 373611000, "gross_profit": 580894000, "ebit": 246381000, "ebitda": 547327000, "pretax_income": 162118000, "tax_provision": 1424000, "net_income": 156128000, "net_income_to_common": 156128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34378000, "total_current_assets": 66523000, "total_assets": 6219586000, "short_term_debt": 446700000, "long_term_debt": 2321603000, "total_debt": 2768303000, "total_liabilities": 2781808000, "total_equity": 3437778000, "shares_outstanding": 95366000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 503747000, "capital_expenditure": 359230000, "free_cash_flow": 862977000, "dividends_paid": 298005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242869, "ticker_id": 840, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246381000", "ebitda": "547327000", "netIncome": "156128000", "grossProfit": "580894000", "depreciation": "None", "totalRevenue": "954505000", "costOfRevenue": "373611000", "interestIncome": "2101000", "incomeBeforeTax": "162118000", "interestExpense": "84263000", "operatingIncome": "236444000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1424000", "reportedCurrency": "USD", "netInterestIncome": "-82162000", "nonInterestIncome": "None", "operatingExpenses": "344450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "9937000", "costofGoodsAndServicesSold": "373611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300946000", "sellingGeneralAndAdministrative": "50735000", "netIncomeFromContinuingOperations": "160694000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1031000", "currentDebt": "None", "investments": "None", "totalAssets": "6219586000", "longTermDebt": "2321603000", "shortTermDebt": "446700000", "treasuryStock": "-355804000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-495496000", "totalLiabilities": "2781808000", "otherCurrentAssets": "9225000", "totalCurrentAssets": "66523000", "currentLongTermDebt": "446700000", "longTermInvestments": "22283000", "shortTermInvestments": "9225000", "currentNetReceivables": "22920000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6153063000", "currentAccountsPayable": "146866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5631348000", "shortLongTermDebtTotal": "2768303000", "totalShareholderEquity": "3437778000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "129340000", "totalCurrentLiabilities": "276206000", "otherNonCurrentLiabilities": "258981000", "totalNonCurrentLiabilities": "2505602000", "cashAndShortTermInvestments": "34378000", "commonStockSharesOutstanding": "95366000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160694000", "profitLoss": "None", "dividendPayout": "298005000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "503747000", "capitalExpenditures": "359230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197028000", "cashflowFromInvestment": "-640921000", "stockBasedCompensation": "16749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "298005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-334202000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14668000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 954505000, "cost_of_revenue": 373611000, "gross_profit": 580894000, "research_and_development": 0.17, "selling_general_admin": 50735000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246381000, "depreciation_amortisation": 300946000, "ebitda": 547327000, "interest_expense": 84263000, "interest_income": null, "other_non_operating": null, "pretax_income": 162118000, "tax_provision": 1424000, "effective_tax_rate": null, "net_income": 156128000, "net_income_continuing_ops": 160694000, "net_income_to_common": 156128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34378000, "short_term_investments": 9225000, "net_receivables": 22920000, "inventory": 1, "other_current_assets": null, "total_current_assets": 66523000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6153063000, "total_assets": 6219586000, "short_term_debt": 446700000, "accounts_payable": 146866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 276206000, "long_term_debt": 2321603000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2505602000, "total_liabilities": 2781808000, "total_debt": 2768303000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -495496000, "total_equity": 3437778000, "shares_outstanding": 95366000, "operating_cash_flow": 503747000, "stock_based_compensation": 16749000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 359230000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -640921000, "dividends_paid": 298005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -197028000, "free_cash_flow": 862977000, "net_change_in_cash": -334202000 }, "raw_data": { "income": { "ebit": "246381000", "ebitda": "547327000", "netIncome": "156128000", "grossProfit": "580894000", "depreciation": "None", "totalRevenue": "954505000", "costOfRevenue": "373611000", "interestIncome": "2101000", "incomeBeforeTax": "162118000", "interestExpense": "84263000", "operatingIncome": "236444000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1424000", "reportedCurrency": "USD", "netInterestIncome": "-82162000", "nonInterestIncome": "None", "operatingExpenses": "344450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "9937000", "costofGoodsAndServicesSold": "373611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300946000", "sellingGeneralAndAdministrative": "50735000", "netIncomeFromContinuingOperations": "160694000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1031000", "currentDebt": "None", "investments": "None", "totalAssets": "6219586000", "longTermDebt": "2321603000", "shortTermDebt": "446700000", "treasuryStock": "-355804000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-495496000", "totalLiabilities": "2781808000", "otherCurrentAssets": "9225000", "totalCurrentAssets": "66523000", "currentLongTermDebt": "446700000", "longTermInvestments": "22283000", "shortTermInvestments": "9225000", "currentNetReceivables": "22920000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6153063000", "currentAccountsPayable": "146866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5631348000", "shortLongTermDebtTotal": "2768303000", "totalShareholderEquity": "3437778000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "129340000", "totalCurrentLiabilities": "276206000", "otherNonCurrentLiabilities": "258981000", "totalNonCurrentLiabilities": "2505602000", "cashAndShortTermInvestments": "34378000", "commonStockSharesOutstanding": "95366000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160694000", "profitLoss": "None", "dividendPayout": "298005000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "503747000", "capitalExpenditures": "359230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197028000", "cashflowFromInvestment": "-640921000", "stockBasedCompensation": "16749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "298005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-334202000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14668000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300946000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 390869000, "cost_of_revenue": 450988000, "gross_profit": -60119000, "ebit": 82371000, "ebitda": 232371000, "pretax_income": 45312000, "tax_provision": 938000, "net_income": 42449000, "net_income_to_common": 42449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130294000, "total_current_assets": 138370000, "total_assets": 9059627000, "short_term_debt": 1270400000, "long_term_debt": 4250469000, "total_debt": 5520869000, "total_liabilities": 4954776000, "total_equity": 4028886000, "shares_outstanding": 104899000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 148105000, "capital_expenditure": 189923000, "free_cash_flow": 338028000, "dividends_paid": 114948000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242832, "ticker_id": 840, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82371000", "ebitda": "232371000", "netIncome": "42449000", "grossProfit": "-60119000", "depreciation": "None", "totalRevenue": "390869000", "costOfRevenue": "450988000", "interestIncome": "253000", "incomeBeforeTax": "45312000", "interestExpense": "37059000", "operatingIncome": "75176000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "938000", "reportedCurrency": "USD", "netInterestIncome": "-37106000", "nonInterestIncome": "None", "operatingExpenses": "-135295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150000000", "sellingGeneralAndAdministrative": "14705000", "netIncomeFromContinuingOperations": "44374000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "9059627000", "longTermDebt": "4250469000", "shortTermDebt": "1270400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1037252000", "totalLiabilities": "4954776000", "otherCurrentAssets": "None", "totalCurrentAssets": "138370000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8921257000", "currentAccountsPayable": "269623000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4275069000", "totalShareholderEquity": "4028886000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1277000", "totalCurrentLiabilities": "1270400000", "otherNonCurrentLiabilities": "262710000", "totalNonCurrentLiabilities": "3684376000", "cashAndShortTermInvestments": "130294000", "commonStockSharesOutstanding": "104899000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "130294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44374000", "profitLoss": "None", "dividendPayout": "114948000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148105000", "capitalExpenditures": "189923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35021000", "cashflowFromInvestment": "-20032000", "stockBasedCompensation": "4053000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114948000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262829000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390869000, "cost_of_revenue": 450988000, "gross_profit": -60119000, "research_and_development": null, "selling_general_admin": 14705000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82371000, "depreciation_amortisation": 150000000, "ebitda": 232371000, "interest_expense": 37059000, "interest_income": null, "other_non_operating": null, "pretax_income": 45312000, "tax_provision": 938000, "effective_tax_rate": null, "net_income": 42449000, "net_income_continuing_ops": 44374000, "net_income_to_common": 42449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130294000, "short_term_investments": null, "net_receivables": 8076000, "inventory": null, "other_current_assets": null, "total_current_assets": 138370000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8921257000, "total_assets": 9059627000, "short_term_debt": 1270400000, "accounts_payable": 269623000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1270400000, "long_term_debt": 4250469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3684376000, "total_liabilities": 4954776000, "total_debt": 5520869000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1037252000, "total_equity": 4028886000, "shares_outstanding": 104899000, "operating_cash_flow": 148105000, "stock_based_compensation": 4053000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189923000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20032000, "dividends_paid": 114948000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35021000, "free_cash_flow": 338028000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82371000", "ebitda": "232371000", "netIncome": "42449000", "grossProfit": "-60119000", "depreciation": "None", "totalRevenue": "390869000", "costOfRevenue": "450988000", "interestIncome": "253000", "incomeBeforeTax": "45312000", "interestExpense": "37059000", "operatingIncome": "75176000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "938000", "reportedCurrency": "USD", "netInterestIncome": "-37106000", "nonInterestIncome": "None", "operatingExpenses": "-135295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150000000", "sellingGeneralAndAdministrative": "14705000", "netIncomeFromContinuingOperations": "44374000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "9059627000", "longTermDebt": "4250469000", "shortTermDebt": "1270400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1037252000", "totalLiabilities": "4954776000", "otherCurrentAssets": "None", "totalCurrentAssets": "138370000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8921257000", "currentAccountsPayable": "269623000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4275069000", "totalShareholderEquity": "4028886000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1277000", "totalCurrentLiabilities": "1270400000", "otherNonCurrentLiabilities": "262710000", "totalNonCurrentLiabilities": "3684376000", "cashAndShortTermInvestments": "130294000", "commonStockSharesOutstanding": "104899000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "130294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44374000", "profitLoss": "None", "dividendPayout": "114948000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148105000", "capitalExpenditures": "189923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35021000", "cashflowFromInvestment": "-20032000", "stockBasedCompensation": "4053000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114948000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262829000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150000000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 390794000, "cost_of_revenue": 147714000, "gross_profit": 243080000, "ebit": 193486000, "ebitda": 343677000, "pretax_income": 159407000, "tax_provision": 1449000, "net_income": 156036000, "net_income_to_common": 156036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25203000, "total_current_assets": 46126000, "total_assets": 9042989000, "short_term_debt": 1155531000, "long_term_debt": 3900790000, "total_debt": 5056321000, "total_liabilities": 4604736000, "total_equity": 4362523000, "shares_outstanding": 108617000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 196815000, "capital_expenditure": 971000, "free_cash_flow": 197786000, "dividends_paid": 115485000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242833, "ticker_id": 840, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193486000", "ebitda": "343677000", "netIncome": "156036000", "grossProfit": "243080000", "depreciation": "None", "totalRevenue": "390794000", "costOfRevenue": "147714000", "interestIncome": "100000", "incomeBeforeTax": "159407000", "interestExpense": "34079000", "operatingIncome": "78330000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1449000", "reportedCurrency": "USD", "netInterestIncome": "-33979000", "nonInterestIncome": "None", "operatingExpenses": "164750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150191000", "sellingGeneralAndAdministrative": "19841000", "netIncomeFromContinuingOperations": "157958000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "9042989000", "longTermDebt": "3900790000", "shortTermDebt": "1155531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-969240000", "totalLiabilities": "4604736000", "otherCurrentAssets": "12039000", "totalCurrentAssets": "46126000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9008902000", "currentAccountsPayable": "248087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8714571000", "shortLongTermDebtTotal": "3900790000", "totalShareholderEquity": "4362523000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "207353000", "totalCurrentLiabilities": "455440000", "otherNonCurrentLiabilities": "248506000", "totalNonCurrentLiabilities": "4149296000", "cashAndShortTermInvestments": "25203000", "commonStockSharesOutstanding": "108617000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156036000", "profitLoss": "None", "dividendPayout": "115485000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196815000", "capitalExpenditures": "971000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175908000", "cashflowFromInvestment": "-20974000", "stockBasedCompensation": "4243000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115485000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146599000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390794000, "cost_of_revenue": 147714000, "gross_profit": 243080000, "research_and_development": null, "selling_general_admin": 19841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193486000, "depreciation_amortisation": 150191000, "ebitda": 343677000, "interest_expense": 34079000, "interest_income": null, "other_non_operating": null, "pretax_income": 159407000, "tax_provision": 1449000, "effective_tax_rate": null, "net_income": 156036000, "net_income_continuing_ops": 157958000, "net_income_to_common": 156036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25203000, "short_term_investments": null, "net_receivables": 8884000, "inventory": null, "other_current_assets": null, "total_current_assets": 46126000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9008902000, "total_assets": 9042989000, "short_term_debt": 1155531000, "accounts_payable": 248087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 455440000, "long_term_debt": 3900790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4149296000, "total_liabilities": 4604736000, "total_debt": 5056321000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -969240000, "total_equity": 4362523000, "shares_outstanding": 108617000, "operating_cash_flow": 196815000, "stock_based_compensation": 4243000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 971000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20974000, "dividends_paid": 115485000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -175908000, "free_cash_flow": 197786000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193486000", "ebitda": "343677000", "netIncome": "156036000", "grossProfit": "243080000", "depreciation": "None", "totalRevenue": "390794000", "costOfRevenue": "147714000", "interestIncome": "100000", "incomeBeforeTax": "159407000", "interestExpense": "34079000", "operatingIncome": "78330000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1449000", "reportedCurrency": "USD", "netInterestIncome": "-33979000", "nonInterestIncome": "None", "operatingExpenses": "164750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150191000", "sellingGeneralAndAdministrative": "19841000", "netIncomeFromContinuingOperations": "157958000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "9042989000", "longTermDebt": "3900790000", "shortTermDebt": "1155531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-969240000", "totalLiabilities": "4604736000", "otherCurrentAssets": "12039000", "totalCurrentAssets": "46126000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9008902000", "currentAccountsPayable": "248087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8714571000", "shortLongTermDebtTotal": "3900790000", "totalShareholderEquity": "4362523000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "207353000", "totalCurrentLiabilities": "455440000", "otherNonCurrentLiabilities": "248506000", "totalNonCurrentLiabilities": "4149296000", "cashAndShortTermInvestments": "25203000", "commonStockSharesOutstanding": "108617000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156036000", "profitLoss": "None", "dividendPayout": "115485000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196815000", "capitalExpenditures": "971000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175908000", "cashflowFromInvestment": "-20974000", "stockBasedCompensation": "4243000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115485000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146599000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 395676000, "cost_of_revenue": 155524000, "gross_profit": 240152000, "ebit": 149354000, "ebitda": 308828000, "pretax_income": 114359000, "tax_provision": 780000, "net_income": 108934000, "net_income_to_common": 108934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25931000, "total_current_assets": 46198000, "total_assets": 9055166000, "short_term_debt": 429600000, "long_term_debt": 3310636000, "total_debt": 3740236000, "total_liabilities": 4443391000, "total_equity": 4536293000, "shares_outstanding": 108580000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 250927000, "capital_expenditure": 195217000, "free_cash_flow": 446144000, "dividends_paid": 229490000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242835, "ticker_id": 840, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149354000", "ebitda": "308828000", "netIncome": "108934000", "grossProfit": "240152000", "depreciation": "None", "totalRevenue": "395676000", "costOfRevenue": "155524000", "interestIncome": "78000", "incomeBeforeTax": "114359000", "interestExpense": "34995000", "operatingIncome": "63631000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "780000", "reportedCurrency": "USD", "netInterestIncome": "-34917000", "nonInterestIncome": "None", "operatingExpenses": "176521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159474000", "sellingGeneralAndAdministrative": "19612000", "netIncomeFromContinuingOperations": "113579000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "9055166000", "longTermDebt": "3310636000", "shortTermDebt": "429600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1011983000", "totalLiabilities": "4443391000", "otherCurrentAssets": "11378000", "totalCurrentAssets": "46198000", "currentLongTermDebt": "429600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9008968000", "currentAccountsPayable": "232960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8753635000", "shortLongTermDebtTotal": "3740236000", "totalShareholderEquity": "4536293000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "245215000", "totalCurrentLiabilities": "907775000", "otherNonCurrentLiabilities": "224980000", "totalNonCurrentLiabilities": "3535616000", "cashAndShortTermInvestments": "25931000", "commonStockSharesOutstanding": "108580000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113579000", "profitLoss": "None", "dividendPayout": "229490000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "250927000", "capitalExpenditures": "195217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253055000", "cashflowFromInvestment": "-5108000", "stockBasedCompensation": "4471000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229490000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159474000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 395676000, "cost_of_revenue": 155524000, "gross_profit": 240152000, "research_and_development": null, "selling_general_admin": 19612000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149354000, "depreciation_amortisation": 159474000, "ebitda": 308828000, "interest_expense": 34995000, "interest_income": null, "other_non_operating": null, "pretax_income": 114359000, "tax_provision": 780000, "effective_tax_rate": null, "net_income": 108934000, "net_income_continuing_ops": 113579000, "net_income_to_common": 108934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25931000, "short_term_investments": null, "net_receivables": 8889000, "inventory": null, "other_current_assets": null, "total_current_assets": 46198000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9008968000, "total_assets": 9055166000, "short_term_debt": 429600000, "accounts_payable": 232960000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 907775000, "long_term_debt": 3310636000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3535616000, "total_liabilities": 4443391000, "total_debt": 3740236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1011983000, "total_equity": 4536293000, "shares_outstanding": 108580000, "operating_cash_flow": 250927000, "stock_based_compensation": 4471000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 195217000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5108000, "dividends_paid": 229490000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -253055000, "free_cash_flow": 446144000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149354000", "ebitda": "308828000", "netIncome": "108934000", "grossProfit": "240152000", "depreciation": "None", "totalRevenue": "395676000", "costOfRevenue": "155524000", "interestIncome": "78000", "incomeBeforeTax": "114359000", "interestExpense": "34995000", "operatingIncome": "63631000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "780000", "reportedCurrency": "USD", "netInterestIncome": "-34917000", "nonInterestIncome": "None", "operatingExpenses": "176521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159474000", "sellingGeneralAndAdministrative": "19612000", "netIncomeFromContinuingOperations": "113579000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "9055166000", "longTermDebt": "3310636000", "shortTermDebt": "429600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1011983000", "totalLiabilities": "4443391000", "otherCurrentAssets": "11378000", "totalCurrentAssets": "46198000", "currentLongTermDebt": "429600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9008968000", "currentAccountsPayable": "232960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8753635000", "shortLongTermDebtTotal": "3740236000", "totalShareholderEquity": "4536293000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "245215000", "totalCurrentLiabilities": "907775000", "otherNonCurrentLiabilities": "224980000", "totalNonCurrentLiabilities": "3535616000", "cashAndShortTermInvestments": "25931000", "commonStockSharesOutstanding": "108580000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113579000", "profitLoss": "None", "dividendPayout": "229490000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "250927000", "capitalExpenditures": "195217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253055000", "cashflowFromInvestment": "-5108000", "stockBasedCompensation": "4471000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229490000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159474000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 396509000, "cost_of_revenue": 154012000, "gross_profit": 242497000, "ebit": 119200000, "ebitda": 271308000, "pretax_income": 83825000, "tax_provision": 1231000, "net_income": 80670000, "net_income_to_common": 80670000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33091000, "total_current_assets": 53434000, "total_assets": 9119573000, "short_term_debt": 515600000, "long_term_debt": 3825963000, "total_debt": 4341563000, "total_liabilities": 4459577000, "total_equity": 4587485000, "shares_outstanding": 109400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 230663000, "capital_expenditure": 116820000, "free_cash_flow": 347483000, "dividends_paid": 115953000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242836, "ticker_id": 840, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119200000", "ebitda": "271308000", "netIncome": "80670000", "grossProfit": "242497000", "depreciation": "None", "totalRevenue": "396509000", "costOfRevenue": "154012000", "interestIncome": "68000", "incomeBeforeTax": "83825000", "interestExpense": "35375000", "operatingIncome": "71839000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1231000", "reportedCurrency": "USD", "netInterestIncome": "-35307000", "nonInterestIncome": "None", "operatingExpenses": "170658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152108000", "sellingGeneralAndAdministrative": "21183000", "netIncomeFromContinuingOperations": "82594000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "9119573000", "longTermDebt": "3825963000", "shortTermDebt": "515600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1007075000", "totalLiabilities": "4459577000", "otherCurrentAssets": "11454000", "totalCurrentAssets": "53434000", "currentLongTermDebt": "515600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9066139000", "currentAccountsPayable": "206018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8804039000", "shortLongTermDebtTotal": "3825976000", "totalShareholderEquity": "4587485000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "207961000", "totalCurrentLiabilities": "929579000", "otherNonCurrentLiabilities": "219622000", "totalNonCurrentLiabilities": "3529998000", "cashAndShortTermInvestments": "33091000", "commonStockSharesOutstanding": "109400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33091000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82594000", "profitLoss": "None", "dividendPayout": "115953000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "230663000", "capitalExpenditures": "116820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26395000", "cashflowFromInvestment": "-197512000", "stockBasedCompensation": "4187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115953000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 396509000, "cost_of_revenue": 154012000, "gross_profit": 242497000, "research_and_development": null, "selling_general_admin": 21183000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119200000, "depreciation_amortisation": 152108000, "ebitda": 271308000, "interest_expense": 35375000, "interest_income": null, "other_non_operating": null, "pretax_income": 83825000, "tax_provision": 1231000, "effective_tax_rate": null, "net_income": 80670000, "net_income_continuing_ops": 82594000, "net_income_to_common": 80670000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33091000, "short_term_investments": null, "net_receivables": 8889000, "inventory": null, "other_current_assets": null, "total_current_assets": 53434000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9066139000, "total_assets": 9119573000, "short_term_debt": 515600000, "accounts_payable": 206018000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 929579000, "long_term_debt": 3825963000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3529998000, "total_liabilities": 4459577000, "total_debt": 4341563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1007075000, "total_equity": 4587485000, "shares_outstanding": 109400000, "operating_cash_flow": 230663000, "stock_based_compensation": 4187000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116820000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197512000, "dividends_paid": 115953000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26395000, "free_cash_flow": 347483000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119200000", "ebitda": "271308000", "netIncome": "80670000", "grossProfit": "242497000", "depreciation": "None", "totalRevenue": "396509000", "costOfRevenue": "154012000", "interestIncome": "68000", "incomeBeforeTax": "83825000", "interestExpense": "35375000", "operatingIncome": "71839000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1231000", "reportedCurrency": "USD", "netInterestIncome": "-35307000", "nonInterestIncome": "None", "operatingExpenses": "170658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152108000", "sellingGeneralAndAdministrative": "21183000", "netIncomeFromContinuingOperations": "82594000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "9119573000", "longTermDebt": "3825963000", "shortTermDebt": "515600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1007075000", "totalLiabilities": "4459577000", "otherCurrentAssets": "11454000", "totalCurrentAssets": "53434000", "currentLongTermDebt": "515600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9066139000", "currentAccountsPayable": "206018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8804039000", "shortLongTermDebtTotal": "3825976000", "totalShareholderEquity": "4587485000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "207961000", "totalCurrentLiabilities": "929579000", "otherNonCurrentLiabilities": "219622000", "totalNonCurrentLiabilities": "3529998000", "cashAndShortTermInvestments": "33091000", "commonStockSharesOutstanding": "109400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33091000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82594000", "profitLoss": "None", "dividendPayout": "115953000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "230663000", "capitalExpenditures": "116820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26395000", "cashflowFromInvestment": "-197512000", "stockBasedCompensation": "4187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115953000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152108000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 390565000, "cost_of_revenue": 149986000, "gross_profit": 240579000, "ebit": 75116000, "ebitda": 224368000, "pretax_income": 41326000, "tax_provision": 559000, "net_income": 38822000, "net_income_to_common": 38822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26182000, "total_current_assets": 46739000, "total_assets": 8993132000, "short_term_debt": 0, "long_term_debt": 3735671000, "total_debt": 3735671000, "total_liabilities": 4305914000, "total_equity": 4614956000, "shares_outstanding": 108597000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 148216000, "capital_expenditure": 78397000, "free_cash_flow": 226613000, "dividends_paid": 113537000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242837, "ticker_id": 840, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75116000", "ebitda": "224368000", "netIncome": "38822000", "grossProfit": "240579000", "depreciation": "None", "totalRevenue": "390565000", "costOfRevenue": "149986000", "interestIncome": "10000", "incomeBeforeTax": "41326000", "interestExpense": "33790000", "operatingIncome": "75106000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "559000", "reportedCurrency": "USD", "netInterestIncome": "-33780000", "nonInterestIncome": "None", "operatingExpenses": "165473000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149252000", "sellingGeneralAndAdministrative": "18708000", "netIncomeFromContinuingOperations": "40767000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "8993132000", "longTermDebt": "3735671000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-973416000", "totalLiabilities": "4305914000", "otherCurrentAssets": "11607000", "totalCurrentAssets": "46739000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8946393000", "currentAccountsPayable": "195197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8706394000", "shortLongTermDebtTotal": "3735671000", "totalShareholderEquity": "4614956000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "115983000", "totalCurrentLiabilities": "357372000", "otherNonCurrentLiabilities": "212871000", "totalNonCurrentLiabilities": "3948542000", "cashAndShortTermInvestments": "26182000", "commonStockSharesOutstanding": "108597000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40767000", "profitLoss": "None", "dividendPayout": "113537000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148216000", "capitalExpenditures": "78397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133309000", "cashflowFromInvestment": "-275945000", "stockBasedCompensation": "4058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113537000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149252000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390565000, "cost_of_revenue": 149986000, "gross_profit": 240579000, "research_and_development": null, "selling_general_admin": 18708000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75116000, "depreciation_amortisation": 149252000, "ebitda": 224368000, "interest_expense": 33790000, "interest_income": null, "other_non_operating": null, "pretax_income": 41326000, "tax_provision": 559000, "effective_tax_rate": null, "net_income": 38822000, "net_income_continuing_ops": 40767000, "net_income_to_common": 38822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26182000, "short_term_investments": null, "net_receivables": 8950000, "inventory": null, "other_current_assets": null, "total_current_assets": 46739000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8946393000, "total_assets": 8993132000, "short_term_debt": 0, "accounts_payable": 195197000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 357372000, "long_term_debt": 3735671000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3948542000, "total_liabilities": 4305914000, "total_debt": 3735671000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -973416000, "total_equity": 4614956000, "shares_outstanding": 108597000, "operating_cash_flow": 148216000, "stock_based_compensation": 4058000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78397000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -275945000, "dividends_paid": 113537000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 133309000, "free_cash_flow": 226613000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75116000", "ebitda": "224368000", "netIncome": "38822000", "grossProfit": "240579000", "depreciation": "None", "totalRevenue": "390565000", "costOfRevenue": "149986000", "interestIncome": "10000", "incomeBeforeTax": "41326000", "interestExpense": "33790000", "operatingIncome": "75106000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "559000", "reportedCurrency": "USD", "netInterestIncome": "-33780000", "nonInterestIncome": "None", "operatingExpenses": "165473000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149252000", "sellingGeneralAndAdministrative": "18708000", "netIncomeFromContinuingOperations": "40767000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "8993132000", "longTermDebt": "3735671000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-973416000", "totalLiabilities": "4305914000", "otherCurrentAssets": "11607000", "totalCurrentAssets": "46739000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8946393000", "currentAccountsPayable": "195197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8706394000", "shortLongTermDebtTotal": "3735671000", "totalShareholderEquity": "4614956000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "115983000", "totalCurrentLiabilities": "357372000", "otherNonCurrentLiabilities": "212871000", "totalNonCurrentLiabilities": "3948542000", "cashAndShortTermInvestments": "26182000", "commonStockSharesOutstanding": "108597000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40767000", "profitLoss": "None", "dividendPayout": "113537000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148216000", "capitalExpenditures": "78397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133309000", "cashflowFromInvestment": "-275945000", "stockBasedCompensation": "4058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113537000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149252000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 386319000, "cost_of_revenue": 147944000, "gross_profit": 238375000, "ebit": 75746000, "ebitda": 221220000, "pretax_income": 43181000, "tax_provision": 572000, "net_income": 40691000, "net_income_to_common": 40691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21045000, "total_current_assets": 41200000, "total_assets": 8852144000, "short_term_debt": 0, "long_term_debt": 3485591000, "total_debt": 3485591000, "total_liabilities": 4104955000, "total_equity": 4675198000, "shares_outstanding": 108515000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 152358000, "capital_expenditure": 87123000, "free_cash_flow": 239481000, "dividends_paid": 113509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242838, "ticker_id": 840, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75746000", "ebitda": "221220000", "netIncome": "40691000", "grossProfit": "238375000", "depreciation": "None", "totalRevenue": "386319000", "costOfRevenue": "147944000", "interestIncome": "22000", "incomeBeforeTax": "43181000", "interestExpense": "32565000", "operatingIncome": "75768000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "572000", "reportedCurrency": "USD", "netInterestIncome": "-32587000", "nonInterestIncome": "None", "operatingExpenses": "162607000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145474000", "sellingGeneralAndAdministrative": "18673000", "netIncomeFromContinuingOperations": "42609000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1158000", "currentDebt": "None", "investments": "None", "totalAssets": "8852144000", "longTermDebt": "3485591000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-897931000", "totalLiabilities": "4104955000", "otherCurrentAssets": "11164000", "totalCurrentAssets": "41200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8810944000", "currentAccountsPayable": "215179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8578606000", "shortLongTermDebtTotal": "3485591000", "totalShareholderEquity": "4675198000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113549000", "totalCurrentLiabilities": "407257000", "otherNonCurrentLiabilities": "212107000", "totalNonCurrentLiabilities": "3697698000", "cashAndShortTermInvestments": "21045000", "commonStockSharesOutstanding": "108515000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42609000", "profitLoss": "None", "dividendPayout": "113509000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152358000", "capitalExpenditures": "87123000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73307000", "cashflowFromInvestment": "-89188000", "stockBasedCompensation": "4377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145474000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 386319000, "cost_of_revenue": 147944000, "gross_profit": 238375000, "research_and_development": null, "selling_general_admin": 18673000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75746000, "depreciation_amortisation": 145474000, "ebitda": 221220000, "interest_expense": 32565000, "interest_income": null, "other_non_operating": null, "pretax_income": 43181000, "tax_provision": 572000, "effective_tax_rate": null, "net_income": 40691000, "net_income_continuing_ops": 42609000, "net_income_to_common": 40691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21045000, "short_term_investments": null, "net_receivables": 8991000, "inventory": null, "other_current_assets": null, "total_current_assets": 41200000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8810944000, "total_assets": 8852144000, "short_term_debt": 0, "accounts_payable": 215179000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 407257000, "long_term_debt": 3485591000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3697698000, "total_liabilities": 4104955000, "total_debt": 3485591000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -897931000, "total_equity": 4675198000, "shares_outstanding": 108515000, "operating_cash_flow": 152358000, "stock_based_compensation": 4377000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87123000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89188000, "dividends_paid": 113509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73307000, "free_cash_flow": 239481000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75746000", "ebitda": "221220000", "netIncome": "40691000", "grossProfit": "238375000", "depreciation": "None", "totalRevenue": "386319000", "costOfRevenue": "147944000", "interestIncome": "22000", "incomeBeforeTax": "43181000", "interestExpense": "32565000", "operatingIncome": "75768000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "572000", "reportedCurrency": "USD", "netInterestIncome": "-32587000", "nonInterestIncome": "None", "operatingExpenses": "162607000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145474000", "sellingGeneralAndAdministrative": "18673000", "netIncomeFromContinuingOperations": "42609000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1158000", "currentDebt": "None", "investments": "None", "totalAssets": "8852144000", "longTermDebt": "3485591000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-897931000", "totalLiabilities": "4104955000", "otherCurrentAssets": "11164000", "totalCurrentAssets": "41200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8810944000", "currentAccountsPayable": "215179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8578606000", "shortLongTermDebtTotal": "3485591000", "totalShareholderEquity": "4675198000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113549000", "totalCurrentLiabilities": "407257000", "otherNonCurrentLiabilities": "212107000", "totalNonCurrentLiabilities": "3697698000", "cashAndShortTermInvestments": "21045000", "commonStockSharesOutstanding": "108515000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42609000", "profitLoss": "None", "dividendPayout": "113509000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152358000", "capitalExpenditures": "87123000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73307000", "cashflowFromInvestment": "-89188000", "stockBasedCompensation": "4377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145474000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 387232000, "cost_of_revenue": 153800000, "gross_profit": 233432000, "ebit": 30538000, "ebitda": 176382000, "pretax_income": -1948000, "tax_provision": 390000, "net_income": -4204000, "net_income_to_common": -4204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31234000, "total_current_assets": 51339000, "total_assets": 8947181000, "short_term_debt": -900000, "long_term_debt": 3451798000, "total_debt": 3450898000, "total_liabilities": 4132903000, "total_equity": 4742562000, "shares_outstanding": 108426000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 261560000, "capital_expenditure": 96132000, "free_cash_flow": 357692000, "dividends_paid": 113507000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242840, "ticker_id": 840, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30538000", "ebitda": "176382000", "netIncome": "-4204000", "grossProfit": "233432000", "depreciation": "None", "totalRevenue": "387232000", "costOfRevenue": "153800000", "interestIncome": "1076000", "incomeBeforeTax": "-1948000", "interestExpense": "32486000", "operatingIncome": "70450000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "390000", "reportedCurrency": "USD", "netInterestIncome": "-31410000", "nonInterestIncome": "None", "operatingExpenses": "162982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145844000", "sellingGeneralAndAdministrative": "18845000", "netIncomeFromContinuingOperations": "-2338000" }, "balance": { "goodwill": "None", "inventory": "51339000", "commonStock": "1158000", "currentDebt": "None", "investments": "None", "totalAssets": "8947181000", "longTermDebt": "3451798000", "shortTermDebt": "-900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-826725000", "totalLiabilities": "4132903000", "otherCurrentAssets": "11112000", "totalCurrentAssets": "51339000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8895842000", "currentAccountsPayable": "221880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8633503000", "shortLongTermDebtTotal": "3451798000", "totalShareholderEquity": "4742562000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113505000", "totalCurrentLiabilities": "467078000", "otherNonCurrentLiabilities": "214027000", "totalNonCurrentLiabilities": "3665825000", "cashAndShortTermInvestments": "31234000", "commonStockSharesOutstanding": "108426000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2338000", "profitLoss": "None", "dividendPayout": "113507000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "261560000", "capitalExpenditures": "96132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-225551000", "cashflowFromInvestment": "-95564000", "stockBasedCompensation": "3780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113507000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 387232000, "cost_of_revenue": 153800000, "gross_profit": 233432000, "research_and_development": null, "selling_general_admin": 18845000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30538000, "depreciation_amortisation": 145844000, "ebitda": 176382000, "interest_expense": 32486000, "interest_income": null, "other_non_operating": null, "pretax_income": -1948000, "tax_provision": 390000, "effective_tax_rate": null, "net_income": -4204000, "net_income_continuing_ops": -2338000, "net_income_to_common": -4204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31234000, "short_term_investments": null, "net_receivables": 8993000, "inventory": 51339000, "other_current_assets": null, "total_current_assets": 51339000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8895842000, "total_assets": 8947181000, "short_term_debt": -900000, "accounts_payable": 221880000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 467078000, "long_term_debt": 3451798000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3665825000, "total_liabilities": 4132903000, "total_debt": 3450898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -826725000, "total_equity": 4742562000, "shares_outstanding": 108426000, "operating_cash_flow": 261560000, "stock_based_compensation": 3780000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96132000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95564000, "dividends_paid": 113507000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -225551000, "free_cash_flow": 357692000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30538000", "ebitda": "176382000", "netIncome": "-4204000", "grossProfit": "233432000", "depreciation": "None", "totalRevenue": "387232000", "costOfRevenue": "153800000", "interestIncome": "1076000", "incomeBeforeTax": "-1948000", "interestExpense": "32486000", "operatingIncome": "70450000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "390000", "reportedCurrency": "USD", "netInterestIncome": "-31410000", "nonInterestIncome": "None", "operatingExpenses": "162982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145844000", "sellingGeneralAndAdministrative": "18845000", "netIncomeFromContinuingOperations": "-2338000" }, "balance": { "goodwill": "None", "inventory": "51339000", "commonStock": "1158000", "currentDebt": "None", "investments": "None", "totalAssets": "8947181000", "longTermDebt": "3451798000", "shortTermDebt": "-900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-826725000", "totalLiabilities": "4132903000", "otherCurrentAssets": "11112000", "totalCurrentAssets": "51339000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8895842000", "currentAccountsPayable": "221880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8633503000", "shortLongTermDebtTotal": "3451798000", "totalShareholderEquity": "4742562000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113505000", "totalCurrentLiabilities": "467078000", "otherNonCurrentLiabilities": "214027000", "totalNonCurrentLiabilities": "3665825000", "cashAndShortTermInvestments": "31234000", "commonStockSharesOutstanding": "108426000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2338000", "profitLoss": "None", "dividendPayout": "113507000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "261560000", "capitalExpenditures": "96132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-225551000", "cashflowFromInvestment": "-95564000", "stockBasedCompensation": "3780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113507000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145844000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 387150000, "cost_of_revenue": 149210000, "gross_profit": 237940000, "ebit": 78096000, "ebitda": 223990000, "pretax_income": 45869000, "tax_provision": 1059000, "net_income": 42917000, "net_income_to_common": 42917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93932000, "total_current_assets": 111804000, "total_assets": 9079574000, "short_term_debt": 289900000, "long_term_debt": 3552810000, "total_debt": 3842710000, "total_liabilities": 4152642000, "total_equity": 4855440000, "shares_outstanding": 108424000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 225069000, "capital_expenditure": 104386000, "free_cash_flow": 329455000, "dividends_paid": 113522000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242841, "ticker_id": 840, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78096000", "ebitda": "223990000", "netIncome": "42917000", "grossProfit": "237940000", "depreciation": "None", "totalRevenue": "387150000", "costOfRevenue": "149210000", "interestIncome": "1598000", "incomeBeforeTax": "45869000", "interestExpense": "32227000", "operatingIncome": "76498000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1059000", "reportedCurrency": "USD", "netInterestIncome": "-30629000", "nonInterestIncome": "None", "operatingExpenses": "161442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145894000", "sellingGeneralAndAdministrative": "18154000", "netIncomeFromContinuingOperations": "44810000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "9079574000", "longTermDebt": "3552810000", "shortTermDebt": "289900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-710633000", "totalLiabilities": "4152642000", "otherCurrentAssets": "7969000", "totalCurrentAssets": "111804000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8967770000", "currentAccountsPayable": "212247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3552810000", "totalShareholderEquity": "4855440000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113506000", "totalCurrentLiabilities": "416455000", "otherNonCurrentLiabilities": "183377000", "totalNonCurrentLiabilities": "3736187000", "cashAndShortTermInvestments": "93932000", "commonStockSharesOutstanding": "108424000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "93932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44810000", "profitLoss": "None", "dividendPayout": "113522000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "225069000", "capitalExpenditures": "104386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116723000", "cashflowFromInvestment": "-107368000", "stockBasedCompensation": "3649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113522000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145894000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 387150000, "cost_of_revenue": 149210000, "gross_profit": 237940000, "research_and_development": null, "selling_general_admin": 18154000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78096000, "depreciation_amortisation": 145894000, "ebitda": 223990000, "interest_expense": 32227000, "interest_income": null, "other_non_operating": null, "pretax_income": 45869000, "tax_provision": 1059000, "effective_tax_rate": null, "net_income": 42917000, "net_income_continuing_ops": 44810000, "net_income_to_common": 42917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93932000, "short_term_investments": null, "net_receivables": 9903000, "inventory": 1, "other_current_assets": null, "total_current_assets": 111804000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8967770000, "total_assets": 9079574000, "short_term_debt": 289900000, "accounts_payable": 212247000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 416455000, "long_term_debt": 3552810000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3736187000, "total_liabilities": 4152642000, "total_debt": 3842710000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -710633000, "total_equity": 4855440000, "shares_outstanding": 108424000, "operating_cash_flow": 225069000, "stock_based_compensation": 3649000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104386000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107368000, "dividends_paid": 113522000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116723000, "free_cash_flow": 329455000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78096000", "ebitda": "223990000", "netIncome": "42917000", "grossProfit": "237940000", "depreciation": "None", "totalRevenue": "387150000", "costOfRevenue": "149210000", "interestIncome": "1598000", "incomeBeforeTax": "45869000", "interestExpense": "32227000", "operatingIncome": "76498000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1059000", "reportedCurrency": "USD", "netInterestIncome": "-30629000", "nonInterestIncome": "None", "operatingExpenses": "161442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145894000", "sellingGeneralAndAdministrative": "18154000", "netIncomeFromContinuingOperations": "44810000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "9079574000", "longTermDebt": "3552810000", "shortTermDebt": "289900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-710633000", "totalLiabilities": "4152642000", "otherCurrentAssets": "7969000", "totalCurrentAssets": "111804000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8967770000", "currentAccountsPayable": "212247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3552810000", "totalShareholderEquity": "4855440000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113506000", "totalCurrentLiabilities": "416455000", "otherNonCurrentLiabilities": "183377000", "totalNonCurrentLiabilities": "3736187000", "cashAndShortTermInvestments": "93932000", "commonStockSharesOutstanding": "108424000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "93932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44810000", "profitLoss": "None", "dividendPayout": "113522000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "225069000", "capitalExpenditures": "104386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116723000", "cashflowFromInvestment": "-107368000", "stockBasedCompensation": "3649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113522000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145894000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 383141000, "cost_of_revenue": 148382000, "gross_profit": 234759000, "ebit": 119201000, "ebitda": 264003000, "pretax_income": 86664000, "tax_provision": 905000, "net_income": 83889000, "net_income_to_common": 83889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92693000, "total_current_assets": 111273000, "total_assets": 9103604000, "short_term_debt": 287200000, "long_term_debt": 3553469000, "total_debt": 3840669000, "total_liabilities": 4109976000, "total_equity": 4922387000, "shares_outstanding": 108729000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 135890000, "capital_expenditure": 106094000, "free_cash_flow": 241984000, "dividends_paid": 110427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242842, "ticker_id": 840, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119201000", "ebitda": "264003000", "netIncome": "83889000", "grossProfit": "234759000", "depreciation": "None", "totalRevenue": "383141000", "costOfRevenue": "148382000", "interestIncome": "1768000", "incomeBeforeTax": "86664000", "interestExpense": "32537000", "operatingIncome": "74548000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "905000", "reportedCurrency": "USD", "netInterestIncome": "-30769000", "nonInterestIncome": "None", "operatingExpenses": "160211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144802000", "sellingGeneralAndAdministrative": "16693000", "netIncomeFromContinuingOperations": "85759000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "9103604000", "longTermDebt": "3553469000", "shortTermDebt": "287200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-641663000", "totalLiabilities": "4109976000", "otherCurrentAssets": "8230000", "totalCurrentAssets": "111273000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8992331000", "currentAccountsPayable": "213896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3553469000", "totalShareholderEquity": "4922387000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113556000", "totalCurrentLiabilities": "374064000", "otherNonCurrentLiabilities": "182443000", "totalNonCurrentLiabilities": "3735912000", "cashAndShortTermInvestments": "92693000", "commonStockSharesOutstanding": "108729000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85759000", "profitLoss": "None", "dividendPayout": "110427000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "135890000", "capitalExpenditures": "106094000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-309904000", "cashflowFromInvestment": "6890000", "stockBasedCompensation": "3360000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144802000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 383141000, "cost_of_revenue": 148382000, "gross_profit": 234759000, "research_and_development": null, "selling_general_admin": 16693000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119201000, "depreciation_amortisation": 144802000, "ebitda": 264003000, "interest_expense": 32537000, "interest_income": null, "other_non_operating": null, "pretax_income": 86664000, "tax_provision": 905000, "effective_tax_rate": null, "net_income": 83889000, "net_income_continuing_ops": 85759000, "net_income_to_common": 83889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92693000, "short_term_investments": null, "net_receivables": 10350000, "inventory": 1, "other_current_assets": null, "total_current_assets": 111273000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8992331000, "total_assets": 9103604000, "short_term_debt": 287200000, "accounts_payable": 213896000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 374064000, "long_term_debt": 3553469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3735912000, "total_liabilities": 4109976000, "total_debt": 3840669000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -641663000, "total_equity": 4922387000, "shares_outstanding": 108729000, "operating_cash_flow": 135890000, "stock_based_compensation": 3360000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106094000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6890000, "dividends_paid": 110427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -309904000, "free_cash_flow": 241984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119201000", "ebitda": "264003000", "netIncome": "83889000", "grossProfit": "234759000", "depreciation": "None", "totalRevenue": "383141000", "costOfRevenue": "148382000", "interestIncome": "1768000", "incomeBeforeTax": "86664000", "interestExpense": "32537000", "operatingIncome": "74548000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "905000", "reportedCurrency": "USD", "netInterestIncome": "-30769000", "nonInterestIncome": "None", "operatingExpenses": "160211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144802000", "sellingGeneralAndAdministrative": "16693000", "netIncomeFromContinuingOperations": "85759000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1157000", "currentDebt": "None", "investments": "None", "totalAssets": "9103604000", "longTermDebt": "3553469000", "shortTermDebt": "287200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-641663000", "totalLiabilities": "4109976000", "otherCurrentAssets": "8230000", "totalCurrentAssets": "111273000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8992331000", "currentAccountsPayable": "213896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3553469000", "totalShareholderEquity": "4922387000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113556000", "totalCurrentLiabilities": "374064000", "otherNonCurrentLiabilities": "182443000", "totalNonCurrentLiabilities": "3735912000", "cashAndShortTermInvestments": "92693000", "commonStockSharesOutstanding": "108729000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85759000", "profitLoss": "None", "dividendPayout": "110427000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "135890000", "capitalExpenditures": "106094000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-309904000", "cashflowFromInvestment": "6890000", "stockBasedCompensation": "3360000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144802000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 387587000, "cost_of_revenue": 145744000, "gross_profit": 241843000, "ebit": 259040000, "ebitda": 403996000, "pretax_income": 225072000, "tax_provision": 897000, "net_income": 222330000, "net_income_to_common": 222330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268047000, "total_current_assets": 279952000, "total_assets": 9383737000, "short_term_debt": 536600000, "long_term_debt": 3715400000, "total_debt": 4252000000, "total_liabilities": 4331966000, "total_equity": 4980757000, "shares_outstanding": 110312000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 191980000, "capital_expenditure": 116614000, "free_cash_flow": 308594000, "dividends_paid": 110429000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242843, "ticker_id": 840, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "259040000", "ebitda": "403996000", "netIncome": "222330000", "grossProfit": "241843000", "depreciation": "None", "totalRevenue": "387587000", "costOfRevenue": "145744000", "interestIncome": "322000", "incomeBeforeTax": "225072000", "interestExpense": "33968000", "operatingIncome": "82221000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "897000", "reportedCurrency": "USD", "netInterestIncome": "-33646000", "nonInterestIncome": "None", "operatingExpenses": "159622000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144956000", "sellingGeneralAndAdministrative": "15744000", "netIncomeFromContinuingOperations": "224175000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1156000", "currentDebt": "None", "investments": "None", "totalAssets": "9383737000", "longTermDebt": "3715400000", "shortTermDebt": "536600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-613651000", "totalLiabilities": "4331966000", "otherCurrentAssets": "-279952000", "totalCurrentAssets": "279952000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11905000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9103785000", "currentAccountsPayable": "222599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3715436000", "totalShareholderEquity": "4980757000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "110427000", "totalCurrentLiabilities": "429543000", "otherNonCurrentLiabilities": "187023000", "totalNonCurrentLiabilities": "3902423000", "cashAndShortTermInvestments": "268047000", "commonStockSharesOutstanding": "110312000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "268047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222330000", "profitLoss": "None", "dividendPayout": "110429000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "191980000", "capitalExpenditures": "116614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60457000", "cashflowFromInvestment": "113555000", "stockBasedCompensation": "3648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110429000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144956000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 387587000, "cost_of_revenue": 145744000, "gross_profit": 241843000, "research_and_development": null, "selling_general_admin": 15744000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 259040000, "depreciation_amortisation": 144956000, "ebitda": 403996000, "interest_expense": 33968000, "interest_income": null, "other_non_operating": null, "pretax_income": 225072000, "tax_provision": 897000, "effective_tax_rate": null, "net_income": 222330000, "net_income_continuing_ops": 224175000, "net_income_to_common": 222330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268047000, "short_term_investments": null, "net_receivables": 11905000, "inventory": 1, "other_current_assets": null, "total_current_assets": 279952000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9103785000, "total_assets": 9383737000, "short_term_debt": 536600000, "accounts_payable": 222599000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 429543000, "long_term_debt": 3715400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3902423000, "total_liabilities": 4331966000, "total_debt": 4252000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -613651000, "total_equity": 4980757000, "shares_outstanding": 110312000, "operating_cash_flow": 191980000, "stock_based_compensation": 3648000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116614000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 113555000, "dividends_paid": 110429000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60457000, "free_cash_flow": 308594000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "259040000", "ebitda": "403996000", "netIncome": "222330000", "grossProfit": "241843000", "depreciation": "None", "totalRevenue": "387587000", "costOfRevenue": "145744000", "interestIncome": "322000", "incomeBeforeTax": "225072000", "interestExpense": "33968000", "operatingIncome": "82221000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "897000", "reportedCurrency": "USD", "netInterestIncome": "-33646000", "nonInterestIncome": "None", "operatingExpenses": "159622000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144956000", "sellingGeneralAndAdministrative": "15744000", "netIncomeFromContinuingOperations": "224175000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1156000", "currentDebt": "None", "investments": "None", "totalAssets": "9383737000", "longTermDebt": "3715400000", "shortTermDebt": "536600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-613651000", "totalLiabilities": "4331966000", "otherCurrentAssets": "-279952000", "totalCurrentAssets": "279952000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11905000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9103785000", "currentAccountsPayable": "222599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3715436000", "totalShareholderEquity": "4980757000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "110427000", "totalCurrentLiabilities": "429543000", "otherNonCurrentLiabilities": "187023000", "totalNonCurrentLiabilities": "3902423000", "cashAndShortTermInvestments": "268047000", "commonStockSharesOutstanding": "110312000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "268047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222330000", "profitLoss": "None", "dividendPayout": "110429000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "191980000", "capitalExpenditures": "116614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60457000", "cashflowFromInvestment": "113555000", "stockBasedCompensation": "3648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110429000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144956000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 390778000, "cost_of_revenue": 148440000, "gross_profit": 242338000, "ebit": 83577000, "ebitda": 227936000, "pretax_income": 50571000, "tax_provision": 752000, "net_income": 47963000, "net_income_to_common": 47963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14600000, "total_current_assets": 35026000, "total_assets": 9214464000, "short_term_debt": 299300000, "long_term_debt": 3653128000, "total_debt": 3952428000, "total_liabilities": 4279485000, "total_equity": 4864265000, "shares_outstanding": 108706000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 236328000, "capital_expenditure": 98049000, "free_cash_flow": 334377000, "dividends_paid": 110435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242845, "ticker_id": 840, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83577000", "ebitda": "227936000", "netIncome": "47963000", "grossProfit": "242338000", "depreciation": "None", "totalRevenue": "390778000", "costOfRevenue": "148440000", "interestIncome": "64000", "incomeBeforeTax": "50571000", "interestExpense": "33006000", "operatingIncome": "83513000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "752000", "reportedCurrency": "USD", "netInterestIncome": "-32942000", "nonInterestIncome": "None", "operatingExpenses": "158825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144359000", "sellingGeneralAndAdministrative": "15543000", "netIncomeFromContinuingOperations": "49819000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1156000", "currentDebt": "None", "investments": "None", "totalAssets": "9214464000", "longTermDebt": "3653128000", "shortTermDebt": "299300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-727117000", "totalLiabilities": "4279485000", "otherCurrentAssets": "-35026000", "totalCurrentAssets": "35026000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9179438000", "currentAccountsPayable": "211759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8941844000", "shortLongTermDebtTotal": "3952428000", "totalShareholderEquity": "4864265000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-61210000", "totalCurrentLiabilities": "451016000", "otherNonCurrentLiabilities": "175341000", "totalNonCurrentLiabilities": "3828469000", "cashAndShortTermInvestments": "14600000", "commonStockSharesOutstanding": "108706000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49819000", "profitLoss": "None", "dividendPayout": "110435000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "236328000", "capitalExpenditures": "98049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141230000", "cashflowFromInvestment": "-240682000", "stockBasedCompensation": "3766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390778000, "cost_of_revenue": 148440000, "gross_profit": 242338000, "research_and_development": null, "selling_general_admin": 15543000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83577000, "depreciation_amortisation": 144359000, "ebitda": 227936000, "interest_expense": 33006000, "interest_income": null, "other_non_operating": null, "pretax_income": 50571000, "tax_provision": 752000, "effective_tax_rate": null, "net_income": 47963000, "net_income_continuing_ops": 49819000, "net_income_to_common": 47963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14600000, "short_term_investments": null, "net_receivables": 12057000, "inventory": 1, "other_current_assets": null, "total_current_assets": 35026000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9179438000, "total_assets": 9214464000, "short_term_debt": 299300000, "accounts_payable": 211759000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 451016000, "long_term_debt": 3653128000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3828469000, "total_liabilities": 4279485000, "total_debt": 3952428000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -727117000, "total_equity": 4864265000, "shares_outstanding": 108706000, "operating_cash_flow": 236328000, "stock_based_compensation": 3766000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98049000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -240682000, "dividends_paid": 110435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -141230000, "free_cash_flow": 334377000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83577000", "ebitda": "227936000", "netIncome": "47963000", "grossProfit": "242338000", "depreciation": "None", "totalRevenue": "390778000", "costOfRevenue": "148440000", "interestIncome": "64000", "incomeBeforeTax": "50571000", "interestExpense": "33006000", "operatingIncome": "83513000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "752000", "reportedCurrency": "USD", "netInterestIncome": "-32942000", "nonInterestIncome": "None", "operatingExpenses": "158825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144359000", "sellingGeneralAndAdministrative": "15543000", "netIncomeFromContinuingOperations": "49819000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1156000", "currentDebt": "None", "investments": "None", "totalAssets": "9214464000", "longTermDebt": "3653128000", "shortTermDebt": "299300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-727117000", "totalLiabilities": "4279485000", "otherCurrentAssets": "-35026000", "totalCurrentAssets": "35026000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9179438000", "currentAccountsPayable": "211759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8941844000", "shortLongTermDebtTotal": "3952428000", "totalShareholderEquity": "4864265000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-61210000", "totalCurrentLiabilities": "451016000", "otherNonCurrentLiabilities": "175341000", "totalNonCurrentLiabilities": "3828469000", "cashAndShortTermInvestments": "14600000", "commonStockSharesOutstanding": "108706000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49819000", "profitLoss": "None", "dividendPayout": "110435000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "236328000", "capitalExpenditures": "98049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141230000", "cashflowFromInvestment": "-240682000", "stockBasedCompensation": "3766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144359000", "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": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "income_statement": { "revenue": 385499000, "cost_of_revenue": 146768000, "gross_profit": 238731000, "ebit": 127369000, "ebitda": 270423000, "pretax_income": 93791000, "tax_provision": 851000, "net_income": 91099000, "net_income_to_common": 91099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20326000, "total_current_assets": 40978000, "total_assets": 9260403000, "short_term_debt": 537600000, "long_term_debt": 3682430000, "total_debt": 4220030000, "total_liabilities": 4268861000, "total_equity": 4921034000, "shares_outstanding": 109392000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 226931000, "capital_expenditure": 104363000, "free_cash_flow": 331294000, "dividends_paid": 110412000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242846, "ticker_id": 840, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:57.756543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127369000", "ebitda": "270423000", "netIncome": "91099000", "grossProfit": "238731000", "depreciation": "None", "totalRevenue": "385499000", "costOfRevenue": "146768000", "interestIncome": "431000", "incomeBeforeTax": "93791000", "interestExpense": "33578000", "operatingIncome": "80532000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "851000", "reportedCurrency": "USD", "netInterestIncome": "-33147000", "nonInterestIncome": "None", "operatingExpenses": "158199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "46837000", "costofGoodsAndServicesSold": "146768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143054000", "sellingGeneralAndAdministrative": "15863000", "netIncomeFromContinuingOperations": "-292139000" }, "balance": { "goodwill": "None", "inventory": "49509000", "commonStock": "1156000", "currentDebt": "None", "investments": "None", "totalAssets": "9260403000", "longTermDebt": "3682430000", "shortTermDebt": "537600000", "treasuryStock": "-320675000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-666218000", "totalLiabilities": "4268861000", "otherCurrentAssets": "-40978000", "totalCurrentAssets": "40978000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12121000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9219425000", "currentAccountsPayable": "192613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8462924000", "shortLongTermDebtTotal": "4220030000", "totalShareholderEquity": "4921034000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-334732000", "totalCurrentLiabilities": "396720000", "otherNonCurrentLiabilities": "300176000", "totalNonCurrentLiabilities": "3872141000", "cashAndShortTermInvestments": "20326000", "commonStockSharesOutstanding": "109392000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92940000", "profitLoss": "None", "dividendPayout": "110412000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "226931000", "capitalExpenditures": "104363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179195000", "cashflowFromInvestment": "-46161000", "stockBasedCompensation": "3469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110412000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1575000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1487000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143054000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 385499000, "cost_of_revenue": 146768000, "gross_profit": 238731000, "research_and_development": null, "selling_general_admin": 15863000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127369000, "depreciation_amortisation": 143054000, "ebitda": 270423000, "interest_expense": 33578000, "interest_income": null, "other_non_operating": null, "pretax_income": 93791000, "tax_provision": 851000, "effective_tax_rate": null, "net_income": 91099000, "net_income_continuing_ops": -292139000, "net_income_to_common": 91099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20326000, "short_term_investments": null, "net_receivables": 12121000, "inventory": 49509000, "other_current_assets": null, "total_current_assets": 40978000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9219425000, "total_assets": 9260403000, "short_term_debt": 537600000, "accounts_payable": 192613000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 396720000, "long_term_debt": 3682430000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3872141000, "total_liabilities": 4268861000, "total_debt": 4220030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -666218000, "total_equity": 4921034000, "shares_outstanding": 109392000, "operating_cash_flow": 226931000, "stock_based_compensation": 3469000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46161000, "dividends_paid": 110412000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -179195000, "free_cash_flow": 331294000, "net_change_in_cash": 1575000 }, "raw_data": { "income": { "ebit": "127369000", "ebitda": "270423000", "netIncome": "91099000", "grossProfit": "238731000", "depreciation": "None", "totalRevenue": "385499000", "costOfRevenue": "146768000", "interestIncome": "431000", "incomeBeforeTax": "93791000", "interestExpense": "33578000", "operatingIncome": "80532000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "851000", "reportedCurrency": "USD", "netInterestIncome": "-33147000", "nonInterestIncome": "None", "operatingExpenses": "158199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "46837000", "costofGoodsAndServicesSold": "146768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143054000", "sellingGeneralAndAdministrative": "15863000", "netIncomeFromContinuingOperations": "-292139000" }, "balance": { "goodwill": "None", "inventory": "49509000", "commonStock": "1156000", "currentDebt": "None", "investments": "None", "totalAssets": "9260403000", "longTermDebt": "3682430000", "shortTermDebt": "537600000", "treasuryStock": "-320675000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-666218000", "totalLiabilities": "4268861000", "otherCurrentAssets": "-40978000", "totalCurrentAssets": "40978000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12121000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9219425000", "currentAccountsPayable": "192613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8462924000", "shortLongTermDebtTotal": "4220030000", "totalShareholderEquity": "4921034000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-334732000", "totalCurrentLiabilities": "396720000", "otherNonCurrentLiabilities": "300176000", "totalNonCurrentLiabilities": "3872141000", "cashAndShortTermInvestments": "20326000", "commonStockSharesOutstanding": "109392000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92940000", "profitLoss": "None", "dividendPayout": "110412000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "226931000", "capitalExpenditures": "104363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179195000", "cashflowFromInvestment": "-46161000", "stockBasedCompensation": "3469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110412000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1575000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1487000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143054000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }