{ "ticker": { "uuid": "92ec042a-e3b8-40f8-a935-5eb368526491", "symbol": "BRX", "name": "Brixmor Property", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/92ec042a-e3b8-40f8-a935-5eb368526491/", "api_url": "https://sharemaestro.com/factors/api/tickers/92ec042a-e3b8-40f8-a935-5eb368526491/" }, "ticker_metadata": { "id": 560, "uuid": "92ec042a-e3b8-40f8-a935-5eb368526491", "symbol": "BRX", "name": "Brixmor Property", "asset_type": "equity", "market_cap": 9487388000, "stock_exchange_id": 3, "industry": "Reit - Retail", "sector": "Real Estate", "description": "Brixmor (NYSE: BRX) is a real estate investment trust (REIT) that owns and operates a high-quality national portfolio of outdoor shopping centers.", "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": "92ec042a-e3b8-40f8-a935-5eb368526491", "symbol": "BRX", "name": "Brixmor Property", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/92ec042a-e3b8-40f8-a935-5eb368526491/", "api_url": "https://sharemaestro.com/factors/api/tickers/92ec042a-e3b8-40f8-a935-5eb368526491/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.55, "value": 0.21, "quality": 0.86, "momentum": 0.74, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 30.98, "market_cap": 9531895420, "pe_ratio": 21.4562, "earnings_yield": 0.0466, "ebitda_to_ev": 0.0737, "shareholder_yield": 0.0379, "roe": 0.1463, "piotroski_f_score": 6, "momentum_12_1": 0.2188, "volatility_252d": 0.1751 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:20.039536+00:00", "batch_id": "" }, "size": { "price_close": 30.98, "market_cap": 9531895420, "market_cap_usd": 9531895420, "enterprise_value": 14825553420, "shares_outstanding": 307679000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.4562, "pb_ratio": 3.1389, "ptbv_ratio": 3.2705, "ps_ratio": 6.8629, "pcf_ratio": 14.3746, "pfcf_ratio": 4.5982, "ev_ebitda": 13.5755, "ev_ebit": 21.9875, "ev_sales": 10.6743, "ev_fcf": 7.1519, "earnings_yield": 0.0466, "fcf_yield": 0.1398, "price_to_sales": 6.8629, "price_to_book": 3.1389, "price_to_cashflow": 14.3746, "ebitda_to_ev": 0.0737, "sales_yield": 0.0937 }, "yield": { "dividend_yield": 0.0379, "buyback_yield": 0, "shareholder_yield": 0.0379, "debt_paydown_yield": null, "total_yield": 0.0379 }, "quality": { "gross_margin": 0.601, "operating_margin": 0.4855, "net_margin": 0.3199, "ebitda_margin": 0.7863, "fcf_margin": 1.4925, "roe": 0.1463, "roa": 0.0488, "roic": 0.0607, "roc_greenblatt": null, "asset_turnover": 0.1526, "cash_conversion": 4.6662, "accruals_ratio": -0.024, "sbc_to_revenue": 0.0114, "piotroski_f_score": 6, "altman_z_score": 1.2968, "earnings_stability_5y": 0.2605, "revenue_stability_5y": 0.0842, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0917, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.9977, "net_debt_to_ebitda": 4.8473, "debt_to_assets": 0.6171, "interest_coverage": 2.9317, "current_ratio": 1.2305, "quick_ratio": 1.223, "net_debt": 5293658000, "local_beta": 0.001, "volatility_252d": 0.1751, "volatility_60d": 0.4159, "max_drawdown_12m": -0.1045, "risk_adjusted_momentum": 1.2493 }, "growth": { "revenue_growth_1y": 0.0665, "revenue_growth_3y_cagr": 0.0404, "revenue_growth_5y_cagr": 0.0542, "eps_growth_1y": 0.3879, "eps_growth_3y_cagr": 0.0293, "eps_growth_5y_cagr": 0.2609, "fcf_growth_1y": 0.2826, "book_value_growth_1y": -0.0038, "revenue_growth": 0.0665, "earnings_growth": 0.3879 }, "momentum": { "price_return_1m": 0.0382, "price_return_3m": 0.0412, "price_return_6m": 0.2578, "price_return_9m": 0.1356, "price_return_12m": 0.2653, "price_return_12m_ex1m": 0.2188, "momentum_6m": 0.2578, "momentum_12m": 0.2653, "momentum_12_1": 0.2188, "distance_from_52w_high": 0, "distance_from_52w_low": 0.2653, "relative_strength": 0.1654 }, "raw_ttm": { "revenue_ttm": 1388904000, "gross_profit_ttm": 834771000, "ebit_ttm": 674272000, "ebitda_ttm": 1092083000, "net_income_ttm": 444249000, "eps_diluted_ttm": 1.4439, "operating_cash_flow_ttm": 663106000, "capital_expenditure_ttm": 1409859000, "fcf_ttm": 2072965000, "dividends_paid_ttm": 361633000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 229997000, "cash_and_equivalents": 323934000, "total_current_assets": 753111000, "total_current_liabilities": 612050000, "net_ppe": null, "total_assets": 9103391000, "total_debt": 5617592000, "total_equity": 3036664000, "net_working_capital": 429177000, "book_value_per_share": 9.8696, "retained_earnings": -399883000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2914524000, "tangible_book_per_share": 9.4726 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 56, "rank_pb": 65, "rank_ptbv": 57, "rank_ps": 85, "rank_pcf": 62, "rank_ev_ebitda": 58, "rank_ev_ebit": 73, "rank_earnings_yield": 56, "rank_fcf_yield": 27, "rank_dividend_yield": 20, "rank_shareholder_yield": 20, "rank_total_yield": 21, "rank_roe": 29, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 33, "rank_fcf_margin": 3, "rank_piotroski": 34, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 37 }, "composites": { "value_composite": 79, "quality_composite": 14, "momentum_composite": 26, "growth_composite": 10, "yield_composite": 14, "svqf_composite": 78, "vc1_composite": 83, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.425, "os_score": 0.55, "value_percentile": 0.21, "quality_percentile": 0.86, "momentum_percentile": 0.74, "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": 7, "small_cap_core_rank": 74, "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": true } } }, "latest_snapshot_fields": { "id": 3701, "ticker_id": 560, "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": "2026-06-07T06:52:20.039536+00:00", "batch_id": "", "os_score_delta": null, "price_close": 30.98, "market_cap": 9531895420, "market_cap_usd": 9531895420, "enterprise_value": 14825553420, "shares_outstanding": 307679000, "fx_rate_to_usd": null, "pe_ratio": 21.45620006, "pb_ratio": 3.13893648, "ptbv_ratio": 3.27048102, "ps_ratio": 6.86289003, "pcf_ratio": 14.37461796, "pfcf_ratio": 4.59819409, "ev_ebitda": 13.57548228, "ev_ebit": 21.98749677, "ev_sales": 10.67428233, "ev_fcf": 7.15185901, "earnings_yield": 0.04660658, "fcf_yield": 0.13982379, "dividend_yield": 0.03793925, "buyback_yield": 0, "shareholder_yield": 0.03793925, "debt_paydown_yield": null, "total_yield": 0.03793925, "gross_margin": 0.60102858, "operating_margin": 0.48547056, "net_margin": 0.3198558, "ebitda_margin": 0.78629121, "fcf_margin": 1.49251856, "roe": 0.14629508, "roa": 0.04880039, "roic": 0.06070642, "roc_greenblatt": null, "asset_turnover": 0.15256996, "cash_conversion": 4.66622322, "accruals_ratio": -0.02404126, "sbc_to_revenue": 0.01143924, "debt_to_equity": 1.99774424, "net_debt_to_ebitda": 4.84730373, "debt_to_assets": 0.61708785, "interest_coverage": 2.93165563, "current_ratio": 1.230473, "quick_ratio": 1.22303733, "net_debt": 5293658000, "revenue_growth_1y": 0.06648033, "revenue_growth_3y_cagr": 0.04036153, "revenue_growth_5y_cagr": 0.05423564, "eps_growth_1y": 0.38785309, "eps_growth_3y_cagr": 0.02928251, "eps_growth_5y_cagr": 0.26092013, "fcf_growth_1y": 0.2825952, "book_value_growth_1y": -0.00378324, "piotroski_f_score": 6, "altman_z_score": 1.29683632, "earnings_stability_5y": 0.260546, "revenue_stability_5y": 0.084182, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03820375, "price_return_3m": 0.04122554, "price_return_6m": 0.2578361, "price_return_9m": 0.13560136, "price_return_12m": 0.2653368, "price_return_12m_ex1m": 0.21877502, "distance_from_52w_high": 0, "distance_from_52w_low": 0.2653368, "relative_strength": 0.16537322, "local_beta": 0.001, "volatility_252d": 0.175116, "volatility_60d": 0.415924, "max_drawdown_12m": -0.10451495, "revenue_ttm": 1388904000, "gross_profit_ttm": 834771000, "ebit_ttm": 674272000, "ebitda_ttm": 1092083000, "net_income_ttm": 444249000, "eps_diluted_ttm": 1.4438717, "operating_cash_flow_ttm": 663106000, "capital_expenditure_ttm": 1409859000, "fcf_ttm": 2072965000, "dividends_paid_ttm": 361633000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 229997000, "cash_and_equivalents": 323934000, "total_current_assets": 753111000, "total_current_liabilities": 612050000, "net_ppe": null, "total_assets": 9103391000, "total_debt": 5617592000, "total_equity": 3036664000, "net_working_capital": 429177000, "book_value_per_share": 9.86958486, "retained_earnings": -399883000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2914524000, "tangible_book_per_share": 9.47261269, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 56, "rank_pb": 65, "rank_ptbv": 57, "rank_ps": 85, "rank_pcf": 62, "rank_ev_ebitda": 58, "rank_ev_ebit": 73, "rank_earnings_yield": 56, "rank_fcf_yield": 27, "rank_dividend_yield": 20, "rank_shareholder_yield": 20, "rank_total_yield": 21, "rank_roe": 29, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 33, "rank_fcf_margin": 3, "rank_piotroski": 34, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 37, "value_composite": 79, "quality_composite": 14, "momentum_composite": 26, "growth_composite": 10, "yield_composite": 14, "svqf_composite": 78, "vc1_composite": 83, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 74, "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": 30.98, "os": 0.55, "value": 0.21, "quality": 0.86, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 21.4562, "earnings_yield": 0.0466, "shareholder_yield": 0.0379, "roe": 0.1463, "momentum_12_1": 0.2188, "complete_fields": { "id": 3701, "ticker_id": 560, "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": "2026-06-07T06:52:20.039536+00:00", "batch_id": "", "os_score_delta": null, "price_close": 30.98, "market_cap": 9531895420, "market_cap_usd": 9531895420, "enterprise_value": 14825553420, "shares_outstanding": 307679000, "fx_rate_to_usd": null, "pe_ratio": 21.45620006, "pb_ratio": 3.13893648, "ptbv_ratio": 3.27048102, "ps_ratio": 6.86289003, "pcf_ratio": 14.37461796, "pfcf_ratio": 4.59819409, "ev_ebitda": 13.57548228, "ev_ebit": 21.98749677, "ev_sales": 10.67428233, "ev_fcf": 7.15185901, "earnings_yield": 0.04660658, "fcf_yield": 0.13982379, "dividend_yield": 0.03793925, "buyback_yield": 0, "shareholder_yield": 0.03793925, "debt_paydown_yield": null, "total_yield": 0.03793925, "gross_margin": 0.60102858, "operating_margin": 0.48547056, "net_margin": 0.3198558, "ebitda_margin": 0.78629121, "fcf_margin": 1.49251856, "roe": 0.14629508, "roa": 0.04880039, "roic": 0.06070642, "roc_greenblatt": null, "asset_turnover": 0.15256996, "cash_conversion": 4.66622322, "accruals_ratio": -0.02404126, "sbc_to_revenue": 0.01143924, "debt_to_equity": 1.99774424, "net_debt_to_ebitda": 4.84730373, "debt_to_assets": 0.61708785, "interest_coverage": 2.93165563, "current_ratio": 1.230473, "quick_ratio": 1.22303733, "net_debt": 5293658000, "revenue_growth_1y": 0.06648033, "revenue_growth_3y_cagr": 0.04036153, "revenue_growth_5y_cagr": 0.05423564, "eps_growth_1y": 0.38785309, "eps_growth_3y_cagr": 0.02928251, "eps_growth_5y_cagr": 0.26092013, "fcf_growth_1y": 0.2825952, "book_value_growth_1y": -0.00378324, "piotroski_f_score": 6, "altman_z_score": 1.29683632, "earnings_stability_5y": 0.260546, "revenue_stability_5y": 0.084182, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03820375, "price_return_3m": 0.04122554, "price_return_6m": 0.2578361, "price_return_9m": 0.13560136, "price_return_12m": 0.2653368, "price_return_12m_ex1m": 0.21877502, "distance_from_52w_high": 0, "distance_from_52w_low": 0.2653368, "relative_strength": 0.16537322, "local_beta": 0.001, "volatility_252d": 0.175116, "volatility_60d": 0.415924, "max_drawdown_12m": -0.10451495, "revenue_ttm": 1388904000, "gross_profit_ttm": 834771000, "ebit_ttm": 674272000, "ebitda_ttm": 1092083000, "net_income_ttm": 444249000, "eps_diluted_ttm": 1.4438717, "operating_cash_flow_ttm": 663106000, "capital_expenditure_ttm": 1409859000, "fcf_ttm": 2072965000, "dividends_paid_ttm": 361633000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 229997000, "cash_and_equivalents": 323934000, "total_current_assets": 753111000, "total_current_liabilities": 612050000, "net_ppe": null, "total_assets": 9103391000, "total_debt": 5617592000, "total_equity": 3036664000, "net_working_capital": 429177000, "book_value_per_share": 9.86958486, "retained_earnings": -399883000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2914524000, "tangible_book_per_share": 9.47261269, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 56, "rank_pb": 65, "rank_ptbv": 57, "rank_ps": 85, "rank_pcf": 62, "rank_ev_ebitda": 58, "rank_ev_ebit": 73, "rank_earnings_yield": 56, "rank_fcf_yield": 27, "rank_dividend_yield": 20, "rank_shareholder_yield": 20, "rank_total_yield": 21, "rank_roe": 29, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 33, "rank_fcf_margin": 3, "rank_piotroski": 34, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 37, "value_composite": 79, "quality_composite": 14, "momentum_composite": 26, "growth_composite": 10, "yield_composite": 14, "svqf_composite": 78, "vc1_composite": 83, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 74, "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 1371597000, "cost_of_revenue": 340516000, "gross_profit": 1031081000, "ebit": 610944000, "ebitda": 1025874000, "pretax_income": 386255000, "tax_provision": null, "net_income": 386228000, "net_income_to_common": 386228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361530000, "total_current_assets": 676658000, "total_assets": 9133137000, "short_term_debt": 613545000, "long_term_debt": 5004933000, "total_debt": 5618478000, "total_liabilities": 6123081000, "total_equity": 3009814000, "shares_outstanding": 307866000, "goodwill_and_intangibles": 122140000 }, "cash_flow": { "operating_cash_flow": 652010000, "capital_expenditure": 740646000, "free_cash_flow": 1392656000, "dividends_paid": 354224000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230461, "ticker_id": 560, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "610944000", "ebitda": "1025874000", "netIncome": "386228000", "grossProfit": "1031081000", "depreciation": "None", "totalRevenue": "1371597000", "costOfRevenue": "340516000", "interestIncome": "216953000", "incomeBeforeTax": "386255000", "interestExpense": "224689000", "operatingIncome": "503482000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-224689000", "nonInterestIncome": "None", "operatingExpenses": "527599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "414930000", "sellingGeneralAndAdministrative": "112669000", "netIncomeFromContinuingOperations": "386255000" }, "balance": { "goodwill": "None", "inventory": "4551000", "commonStock": "3061000", "currentDebt": "None", "investments": "None", "totalAssets": "9133137000", "longTermDebt": "5004933000", "shortTermDebt": "613545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "122140000", "reportedCurrency": "USD", "retainedEarnings": "-432822000", "totalLiabilities": "6123081000", "otherCurrentAssets": "None", "totalCurrentAssets": "676658000", "currentLongTermDebt": "489820000", "longTermInvestments": "None", "shortTermInvestments": "21283000", "currentNetReceivables": "315128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8456479000", "currentAccountsPayable": "333624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8242965000", "shortLongTermDebtTotal": "5873052000", "totalShareholderEquity": "3009814000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-333624000", "totalCurrentLiabilities": "613545000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5509536000", "cashAndShortTermInvestments": "361530000", "commonStockSharesOutstanding": "307866000", "intangibleAssetsExcludingGoodwill": "122140000", "cashAndCashEquivalentsAtCarryingValue": "361530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "386255000", "profitLoss": "None", "dividendPayout": "354224000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "652010000", "capitalExpenditures": "740646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-216940000", "cashflowFromInvestment": "-452232000", "stockBasedCompensation": "17616000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "354224000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-449000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "398052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1371597000, "cost_of_revenue": 340516000, "gross_profit": 1031081000, "research_and_development": null, "selling_general_admin": 112669000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 610944000, "depreciation_amortisation": 414930000, "ebitda": 1025874000, "interest_expense": 224689000, "interest_income": null, "other_non_operating": null, "pretax_income": 386255000, "tax_provision": null, "effective_tax_rate": null, "net_income": 386228000, "net_income_continuing_ops": 386255000, "net_income_to_common": 386228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361530000, "short_term_investments": 21283000, "net_receivables": 315128000, "inventory": 4551000, "other_current_assets": null, "total_current_assets": 676658000, "net_ppe": null, "goodwill": null, "intangible_assets": 122140000, "goodwill_and_intangibles": 122140000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8456479000, "total_assets": 9133137000, "short_term_debt": 613545000, "accounts_payable": 333624000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 613545000, "long_term_debt": 5004933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5509536000, "total_liabilities": 6123081000, "total_debt": 5618478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -432822000, "total_equity": 3009814000, "shares_outstanding": 307866000, "operating_cash_flow": 652010000, "stock_based_compensation": 17616000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 740646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -452232000, "dividends_paid": 354224000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -216940000, "free_cash_flow": 1392656000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "610944000", "ebitda": "1025874000", "netIncome": "386228000", "grossProfit": "1031081000", "depreciation": "None", "totalRevenue": "1371597000", "costOfRevenue": "340516000", "interestIncome": "216953000", "incomeBeforeTax": "386255000", "interestExpense": "224689000", "operatingIncome": "503482000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-224689000", "nonInterestIncome": "None", "operatingExpenses": "527599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "414930000", "sellingGeneralAndAdministrative": "112669000", "netIncomeFromContinuingOperations": "386255000" }, "balance": { "goodwill": "None", "inventory": "4551000", "commonStock": "3061000", "currentDebt": "None", "investments": "None", "totalAssets": "9133137000", "longTermDebt": "5004933000", "shortTermDebt": "613545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "122140000", "reportedCurrency": "USD", "retainedEarnings": "-432822000", "totalLiabilities": "6123081000", "otherCurrentAssets": "None", "totalCurrentAssets": "676658000", "currentLongTermDebt": "489820000", "longTermInvestments": "None", "shortTermInvestments": "21283000", "currentNetReceivables": "315128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8456479000", "currentAccountsPayable": "333624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8242965000", "shortLongTermDebtTotal": "5873052000", "totalShareholderEquity": "3009814000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-333624000", "totalCurrentLiabilities": "613545000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5509536000", "cashAndShortTermInvestments": "361530000", "commonStockSharesOutstanding": "307866000", "intangibleAssetsExcludingGoodwill": "122140000", "cashAndCashEquivalentsAtCarryingValue": "361530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "386255000", "profitLoss": "None", "dividendPayout": "354224000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "652010000", "capitalExpenditures": "740646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-216940000", "cashflowFromInvestment": "-452232000", "stockBasedCompensation": "17616000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "354224000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-449000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "398052000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 1285054000, "cost_of_revenue": 317116000, "gross_profit": 967938000, "ebit": 555270000, "ebitda": 936666000, "pretax_income": 339276000, "tax_provision": 2000, "net_income": 339274000, "net_income_to_common": 339274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 377616000, "total_current_assets": 685129000, "total_assets": 8908914000, "short_term_debt": 495425000, "long_term_debt": 4844326000, "total_debt": 5339751000, "total_liabilities": 5924992000, "total_equity": 2983678000, "shares_outstanding": 304038000, "goodwill_and_intangibles": 93412000 }, "cash_flow": { "operating_cash_flow": 624687000, "capital_expenditure": 647120000, "free_cash_flow": 1271807000, "dividends_paid": 331203000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230466, "ticker_id": 560, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "555270000", "ebitda": "936666000", "netIncome": "339274000", "grossProfit": "967938000", "depreciation": "None", "totalRevenue": "1285054000", "costOfRevenue": "317116000", "interestIncome": "195218000", "incomeBeforeTax": "339276000", "interestExpense": "215994000", "operatingIncome": "470179000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-215994000", "nonInterestIncome": "None", "operatingExpenses": "497759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "381396000", "sellingGeneralAndAdministrative": "116363000", "netIncomeFromContinuingOperations": "339276000" }, "balance": { "goodwill": "None", "inventory": "4189000", "commonStock": "3055000", "currentDebt": "None", "investments": "None", "totalAssets": "8908914000", "longTermDebt": "4844326000", "shortTermDebt": "495425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "93412000", "reportedCurrency": "USD", "retainedEarnings": "-458638000", "totalLiabilities": "5924992000", "otherCurrentAssets": "5265000", "totalCurrentAssets": "685129000", "currentLongTermDebt": "495425000", "longTermInvestments": "None", "shortTermInvestments": "20301000", "currentNetReceivables": "281947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8223785000", "currentAccountsPayable": "331176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8037662000", "shortLongTermDebtTotal": "5339751000", "totalShareholderEquity": "2983678000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "254065000", "totalCurrentLiabilities": "1080666000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4844326000", "cashAndShortTermInvestments": "377616000", "commonStockSharesOutstanding": "304038000", "intangibleAssetsExcludingGoodwill": "93412000", "cashAndCashEquivalentsAtCarryingValue": "377616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "339276000", "profitLoss": "None", "dividendPayout": "331203000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "624687000", "capitalExpenditures": "647120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "172122000", "cashflowFromInvestment": "-437021000", "stockBasedCompensation": "17937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "331203000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14057000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "370229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1285054000, "cost_of_revenue": 317116000, "gross_profit": 967938000, "research_and_development": null, "selling_general_admin": 116363000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 555270000, "depreciation_amortisation": 381396000, "ebitda": 936666000, "interest_expense": 215994000, "interest_income": null, "other_non_operating": null, "pretax_income": 339276000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": 339274000, "net_income_continuing_ops": 339276000, "net_income_to_common": 339274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 377616000, "short_term_investments": 20301000, "net_receivables": 281947000, "inventory": 4189000, "other_current_assets": null, "total_current_assets": 685129000, "net_ppe": null, "goodwill": null, "intangible_assets": 93412000, "goodwill_and_intangibles": 93412000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8223785000, "total_assets": 8908914000, "short_term_debt": 495425000, "accounts_payable": 331176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1080666000, "long_term_debt": 4844326000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4844326000, "total_liabilities": 5924992000, "total_debt": 5339751000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -458638000, "total_equity": 2983678000, "shares_outstanding": 304038000, "operating_cash_flow": 624687000, "stock_based_compensation": 17937000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 647120000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -437021000, "dividends_paid": 331203000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 172122000, "free_cash_flow": 1271807000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "555270000", "ebitda": "936666000", "netIncome": "339274000", "grossProfit": "967938000", "depreciation": "None", "totalRevenue": "1285054000", "costOfRevenue": "317116000", "interestIncome": "195218000", "incomeBeforeTax": "339276000", "interestExpense": "215994000", "operatingIncome": "470179000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-215994000", "nonInterestIncome": "None", "operatingExpenses": "497759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "381396000", "sellingGeneralAndAdministrative": "116363000", "netIncomeFromContinuingOperations": "339276000" }, "balance": { "goodwill": "None", "inventory": "4189000", "commonStock": "3055000", "currentDebt": "None", "investments": "None", "totalAssets": "8908914000", "longTermDebt": "4844326000", "shortTermDebt": "495425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "93412000", "reportedCurrency": "USD", "retainedEarnings": "-458638000", "totalLiabilities": "5924992000", "otherCurrentAssets": "5265000", "totalCurrentAssets": "685129000", "currentLongTermDebt": "495425000", "longTermInvestments": "None", "shortTermInvestments": "20301000", "currentNetReceivables": "281947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8223785000", "currentAccountsPayable": "331176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8037662000", "shortLongTermDebtTotal": "5339751000", "totalShareholderEquity": "2983678000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "254065000", "totalCurrentLiabilities": "1080666000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4844326000", "cashAndShortTermInvestments": "377616000", "commonStockSharesOutstanding": "304038000", "intangibleAssetsExcludingGoodwill": "93412000", "cashAndCashEquivalentsAtCarryingValue": "377616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "339276000", "profitLoss": "None", "dividendPayout": "331203000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "624687000", "capitalExpenditures": "647120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "172122000", "cashflowFromInvestment": "-437021000", "stockBasedCompensation": "17937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "331203000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14057000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "370229000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 1245036000, "cost_of_revenue": 319990000, "gross_profit": 925046000, "ebit": 495820000, "ebitda": 858097000, "pretax_income": 305087000, "tax_provision": 828000, "net_income": 305087000, "net_income_to_common": 305087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 866000, "total_current_assets": 317593000, "total_assets": 8332716000, "short_term_debt": 300352000, "long_term_debt": 4422099000, "total_debt": 4722451000, "total_liabilities": 5482415000, "total_equity": 2850301000, "shares_outstanding": 302376000, "goodwill_and_intangibles": 59495000 }, "cash_flow": { "operating_cash_flow": 588794000, "capital_expenditure": 345157000, "free_cash_flow": 933951000, "dividends_paid": 315287000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230471, "ticker_id": 560, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "495820000", "ebitda": "858097000", "netIncome": "305087000", "grossProfit": "925046000", "depreciation": "None", "totalRevenue": "1245036000", "costOfRevenue": "319990000", "interestIncome": "666000", "incomeBeforeTax": "305087000", "interestExpense": "190733000", "operatingIncome": "807918000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "828000", "reportedCurrency": "USD", "netInterestIncome": "-192022000", "nonInterestIncome": "None", "operatingExpenses": "117128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "319990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "362277000", "sellingGeneralAndAdministrative": "117128000", "netIncomeFromContinuingOperations": "339545000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "3006000", "currentDebt": "None", "investments": "None", "totalAssets": "8332716000", "longTermDebt": "4422099000", "shortTermDebt": "300352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "59495000", "reportedCurrency": "USD", "retainedEarnings": "-460595000", "totalLiabilities": "5482415000", "otherCurrentAssets": "18038000", "totalCurrentAssets": "317593000", "currentLongTermDebt": "511426000", "longTermInvestments": "None", "shortTermInvestments": "19914000", "currentNetReceivables": "278775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8015123000", "currentAccountsPayable": "337608000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7829257000", "shortLongTermDebtTotal": "4933525000", "totalShareholderEquity": "2850301000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98643000", "totalCurrentLiabilities": "736603000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4745812000", "cashAndShortTermInvestments": "866000", "commonStockSharesOutstanding": "302376000", "intangibleAssetsExcludingGoodwill": "59495000", "cashAndCashEquivalentsAtCarryingValue": "866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "305087000", "profitLoss": "None", "dividendPayout": "315287000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "588794000", "capitalExpenditures": "345157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-428069000", "cashflowFromInvestment": "-163080000", "stockBasedCompensation": "20777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "315287000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "349513000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1245036000, "cost_of_revenue": 319990000, "gross_profit": 925046000, "research_and_development": 0.25, "selling_general_admin": 117128000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 495820000, "depreciation_amortisation": 362277000, "ebitda": 858097000, "interest_expense": 190733000, "interest_income": null, "other_non_operating": null, "pretax_income": 305087000, "tax_provision": 828000, "effective_tax_rate": null, "net_income": 305087000, "net_income_continuing_ops": 339545000, "net_income_to_common": 305087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 866000, "short_term_investments": 19914000, "net_receivables": 278775000, "inventory": 0, "other_current_assets": null, "total_current_assets": 317593000, "net_ppe": null, "goodwill": null, "intangible_assets": 59495000, "goodwill_and_intangibles": 59495000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8015123000, "total_assets": 8332716000, "short_term_debt": 300352000, "accounts_payable": 337608000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 736603000, "long_term_debt": 4422099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4745812000, "total_liabilities": 5482415000, "total_debt": 4722451000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -460595000, "total_equity": 2850301000, "shares_outstanding": 302376000, "operating_cash_flow": 588794000, "stock_based_compensation": 20777000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 345157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163080000, "dividends_paid": 315287000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -428069000, "free_cash_flow": 933951000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "495820000", "ebitda": "858097000", "netIncome": "305087000", "grossProfit": "925046000", "depreciation": "None", "totalRevenue": "1245036000", "costOfRevenue": "319990000", "interestIncome": "666000", "incomeBeforeTax": "305087000", "interestExpense": "190733000", "operatingIncome": "807918000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "828000", "reportedCurrency": "USD", "netInterestIncome": "-192022000", "nonInterestIncome": "None", "operatingExpenses": "117128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "319990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "362277000", "sellingGeneralAndAdministrative": "117128000", "netIncomeFromContinuingOperations": "339545000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "3006000", "currentDebt": "None", "investments": "None", "totalAssets": "8332716000", "longTermDebt": "4422099000", "shortTermDebt": "300352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "59495000", "reportedCurrency": "USD", "retainedEarnings": "-460595000", "totalLiabilities": "5482415000", "otherCurrentAssets": "18038000", "totalCurrentAssets": "317593000", "currentLongTermDebt": "511426000", "longTermInvestments": "None", "shortTermInvestments": "19914000", "currentNetReceivables": "278775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8015123000", "currentAccountsPayable": "337608000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7829257000", "shortLongTermDebtTotal": "4933525000", "totalShareholderEquity": "2850301000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98643000", "totalCurrentLiabilities": "736603000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4745812000", "cashAndShortTermInvestments": "866000", "commonStockSharesOutstanding": "302376000", "intangibleAssetsExcludingGoodwill": "59495000", "cashAndCashEquivalentsAtCarryingValue": "866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "305087000", "profitLoss": "None", "dividendPayout": "315287000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "588794000", "capitalExpenditures": "345157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-428069000", "cashflowFromInvestment": "-163080000", "stockBasedCompensation": "20777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "315287000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "349513000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 1218074000, "cost_of_revenue": 311791000, "gross_profit": 906283000, "ebit": 546620000, "ebitda": 891351000, "pretax_income": 354193000, "tax_provision": 192427000, "net_income": 354193000, "net_income_to_common": 354193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16492000, "total_current_assets": 295844000, "total_assets": 8435930000, "short_term_debt": 415586000, "long_term_debt": 4619915000, "total_debt": 5035501000, "total_liabilities": 5570920000, "total_equity": 2865010000, "shares_outstanding": 301742000, "goodwill_and_intangibles": 77514000 }, "cash_flow": { "operating_cash_flow": 566382000, "capital_expenditure": 740044000, "free_cash_flow": 1306426000, "dividends_paid": 289632000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230476, "ticker_id": 560, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "546620000", "ebitda": "891351000", "netIncome": "354193000", "grossProfit": "906283000", "depreciation": "None", "totalRevenue": "1218074000", "costOfRevenue": "311791000", "interestIncome": "192113000", "incomeBeforeTax": "354193000", "interestExpense": "192427000", "operatingIncome": "444327000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "192427000", "reportedCurrency": "USD", "netInterestIncome": "-192427000", "nonInterestIncome": "None", "operatingExpenses": "461956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "108017000", "costofGoodsAndServicesSold": "311791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344731000", "sellingGeneralAndAdministrative": "117225000", "netIncomeFromContinuingOperations": "354193000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2999000", "currentDebt": "None", "investments": "None", "totalAssets": "8435930000", "longTermDebt": "4619915000", "shortTermDebt": "415586000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "77514000", "reportedCurrency": "USD", "retainedEarnings": "-446336000", "totalLiabilities": "5570920000", "otherCurrentAssets": "15206000", "totalCurrentAssets": "295844000", "currentLongTermDebt": "415586000", "longTermInvestments": "10439000", "shortTermInvestments": "21669000", "currentNetReceivables": "264146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8140086000", "currentAccountsPayable": "317096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7937346000", "shortLongTermDebtTotal": "5075424000", "totalShareholderEquity": "2865010000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81600000", "totalCurrentLiabilities": "398696000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5172224000", "cashAndShortTermInvestments": "16492000", "commonStockSharesOutstanding": "301742000", "intangibleAssetsExcludingGoodwill": "77514000", "cashAndCashEquivalentsAtCarryingValue": "16492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "354193000", "profitLoss": "None", "dividendPayout": "289632000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "31951000", "operatingCashflow": "566382000", "capitalExpenditures": "740044000", "changeInReceivables": "-31951000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-380413000", "cashflowFromInvestment": "-462453000", "stockBasedCompensation": "23407000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "289632000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-276484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10494000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1218074000, "cost_of_revenue": 311791000, "gross_profit": 906283000, "research_and_development": 0.29, "selling_general_admin": 117225000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 546620000, "depreciation_amortisation": 344731000, "ebitda": 891351000, "interest_expense": 192427000, "interest_income": null, "other_non_operating": null, "pretax_income": 354193000, "tax_provision": 192427000, "effective_tax_rate": null, "net_income": 354193000, "net_income_continuing_ops": 354193000, "net_income_to_common": 354193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16492000, "short_term_investments": 21669000, "net_receivables": 264146000, "inventory": 1, "other_current_assets": null, "total_current_assets": 295844000, "net_ppe": null, "goodwill": null, "intangible_assets": 77514000, "goodwill_and_intangibles": 77514000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8140086000, "total_assets": 8435930000, "short_term_debt": 415586000, "accounts_payable": 317096000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 398696000, "long_term_debt": 4619915000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5172224000, "total_liabilities": 5570920000, "total_debt": 5035501000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -446336000, "total_equity": 2865010000, "shares_outstanding": 301742000, "operating_cash_flow": 566382000, "stock_based_compensation": 23407000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 740044000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -462453000, "dividends_paid": 289632000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -380413000, "free_cash_flow": 1306426000, "net_change_in_cash": -276484000 }, "raw_data": { "income": { "ebit": "546620000", "ebitda": "891351000", "netIncome": "354193000", "grossProfit": "906283000", "depreciation": "None", "totalRevenue": "1218074000", "costOfRevenue": "311791000", "interestIncome": "192113000", "incomeBeforeTax": "354193000", "interestExpense": "192427000", "operatingIncome": "444327000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "192427000", "reportedCurrency": "USD", "netInterestIncome": "-192427000", "nonInterestIncome": "None", "operatingExpenses": "461956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "108017000", "costofGoodsAndServicesSold": "311791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344731000", "sellingGeneralAndAdministrative": "117225000", "netIncomeFromContinuingOperations": "354193000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2999000", "currentDebt": "None", "investments": "None", "totalAssets": "8435930000", "longTermDebt": "4619915000", "shortTermDebt": "415586000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "77514000", "reportedCurrency": "USD", "retainedEarnings": "-446336000", "totalLiabilities": "5570920000", "otherCurrentAssets": "15206000", "totalCurrentAssets": "295844000", "currentLongTermDebt": "415586000", "longTermInvestments": "10439000", "shortTermInvestments": "21669000", "currentNetReceivables": "264146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8140086000", "currentAccountsPayable": "317096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7937346000", "shortLongTermDebtTotal": "5075424000", "totalShareholderEquity": "2865010000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81600000", "totalCurrentLiabilities": "398696000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5172224000", "cashAndShortTermInvestments": "16492000", "commonStockSharesOutstanding": "301742000", "intangibleAssetsExcludingGoodwill": "77514000", "cashAndCashEquivalentsAtCarryingValue": "16492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "354193000", "profitLoss": "None", "dividendPayout": "289632000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "31951000", "operatingCashflow": "566382000", "capitalExpenditures": "740044000", "changeInReceivables": "-31951000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-380413000", "cashflowFromInvestment": "-462453000", "stockBasedCompensation": "23407000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "289632000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-276484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10494000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332575000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 1152274000, "cost_of_revenue": 297788000, "gross_profit": 854486000, "ebit": 464963000, "ebitda": 792115000, "pretax_income": 270187000, "tax_provision": 194711000, "net_income": 270187000, "net_income_to_common": 270187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296632000, "total_current_assets": 591643000, "total_assets": 8377393000, "short_term_debt": 296327000, "long_term_debt": 5164518000, "total_debt": 5460845000, "total_liabilities": 5659047000, "total_equity": 2718346000, "shares_outstanding": 298835000, "goodwill_and_intangibles": 63324000 }, "cash_flow": { "operating_cash_flow": 552239000, "capital_expenditure": 567382000, "free_cash_flow": 1119621000, "dividends_paid": 257229000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230481, "ticker_id": 560, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "464963000", "ebitda": "792115000", "netIncome": "270187000", "grossProfit": "854486000", "depreciation": "None", "totalRevenue": "1152274000", "costOfRevenue": "297788000", "interestIncome": "194477000", "incomeBeforeTax": "270187000", "interestExpense": "194776000", "operatingIncome": "421880000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "194711000", "reportedCurrency": "USD", "netInterestIncome": "-194776000", "nonInterestIncome": "None", "operatingExpenses": "432606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "44981000", "costofGoodsAndServicesSold": "297788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "327152000", "sellingGeneralAndAdministrative": "105454000", "netIncomeFromContinuingOperations": "-876117000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2972000", "currentDebt": "None", "investments": "None", "totalAssets": "8377393000", "longTermDebt": "5164518000", "shortTermDebt": "296327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "63324000", "reportedCurrency": "USD", "retainedEarnings": "-503684000", "totalLiabilities": "5659047000", "otherCurrentAssets": "-532616000", "totalCurrentAssets": "591643000", "currentLongTermDebt": "296327000", "longTermInvestments": "16131000", "shortTermInvestments": "20224000", "currentNetReceivables": "234873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7785750000", "currentAccountsPayable": "252912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7615085000", "shortLongTermDebtTotal": "5460845000", "totalShareholderEquity": "2718346000", "capitalLeaseObligations": "33713000", "otherCurrentLiabilities": "74420000", "totalCurrentLiabilities": "327332000", "otherNonCurrentLiabilities": "120899000", "totalNonCurrentLiabilities": "5331715000", "cashAndShortTermInvestments": "296632000", "commonStockSharesOutstanding": "298835000", "intangibleAssetsExcludingGoodwill": "63324000", "cashAndCashEquivalentsAtCarryingValue": "296632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "270187000", "profitLoss": "None", "dividendPayout": "257229000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2189000", "operatingCashflow": "552239000", "capitalExpenditures": "567382000", "changeInReceivables": "2189000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-293578000", "cashflowFromInvestment": "-331005000", "stockBasedCompensation": "17090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "257229000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-72344000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "842223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1152274000, "cost_of_revenue": 297788000, "gross_profit": 854486000, "research_and_development": 0.23, "selling_general_admin": 105454000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 464963000, "depreciation_amortisation": 327152000, "ebitda": 792115000, "interest_expense": 194776000, "interest_income": null, "other_non_operating": null, "pretax_income": 270187000, "tax_provision": 194711000, "effective_tax_rate": null, "net_income": 270187000, "net_income_continuing_ops": -876117000, "net_income_to_common": 270187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296632000, "short_term_investments": 20224000, "net_receivables": 234873000, "inventory": 1, "other_current_assets": null, "total_current_assets": 591643000, "net_ppe": null, "goodwill": null, "intangible_assets": 63324000, "goodwill_and_intangibles": 63324000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7785750000, "total_assets": 8377393000, "short_term_debt": 296327000, "accounts_payable": 252912000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327332000, "long_term_debt": 5164518000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5331715000, "total_liabilities": 5659047000, "total_debt": 5460845000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -503684000, "total_equity": 2718346000, "shares_outstanding": 298835000, "operating_cash_flow": 552239000, "stock_based_compensation": 17090000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 567382000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -331005000, "dividends_paid": 257229000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -293578000, "free_cash_flow": 1119621000, "net_change_in_cash": -72344000 }, "raw_data": { "income": { "ebit": "464963000", "ebitda": "792115000", "netIncome": "270187000", "grossProfit": "854486000", "depreciation": "None", "totalRevenue": "1152274000", "costOfRevenue": "297788000", "interestIncome": "194477000", "incomeBeforeTax": "270187000", "interestExpense": "194776000", "operatingIncome": "421880000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "194711000", "reportedCurrency": "USD", "netInterestIncome": "-194776000", "nonInterestIncome": "None", "operatingExpenses": "432606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "44981000", "costofGoodsAndServicesSold": "297788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "327152000", "sellingGeneralAndAdministrative": "105454000", "netIncomeFromContinuingOperations": "-876117000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2972000", "currentDebt": "None", "investments": "None", "totalAssets": "8377393000", "longTermDebt": "5164518000", "shortTermDebt": "296327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "63324000", "reportedCurrency": "USD", "retainedEarnings": "-503684000", "totalLiabilities": "5659047000", "otherCurrentAssets": "-532616000", "totalCurrentAssets": "591643000", "currentLongTermDebt": "296327000", "longTermInvestments": "16131000", "shortTermInvestments": "20224000", "currentNetReceivables": "234873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7785750000", "currentAccountsPayable": "252912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7615085000", "shortLongTermDebtTotal": "5460845000", "totalShareholderEquity": "2718346000", "capitalLeaseObligations": "33713000", "otherCurrentLiabilities": "74420000", "totalCurrentLiabilities": "327332000", "otherNonCurrentLiabilities": "120899000", "totalNonCurrentLiabilities": "5331715000", "cashAndShortTermInvestments": "296632000", "commonStockSharesOutstanding": "298835000", "intangibleAssetsExcludingGoodwill": "63324000", "cashAndCashEquivalentsAtCarryingValue": "296632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "270187000", "profitLoss": "None", "dividendPayout": "257229000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2189000", "operatingCashflow": "552239000", "capitalExpenditures": "567382000", "changeInReceivables": "2189000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-293578000", "cashflowFromInvestment": "-331005000", "stockBasedCompensation": "17090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "257229000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-72344000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "842223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314549000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 1053266000, "cost_of_revenue": 280621000, "gross_profit": 772645000, "ebit": 338782000, "ebitda": 657870000, "pretax_income": 121173000, "tax_provision": 194989000, "net_income": 121173000, "net_income_to_common": 121173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368675000, "total_current_assets": 668199000, "total_assets": 8342147000, "short_term_debt": 642719000, "long_term_debt": 5167330000, "total_debt": 5810049000, "total_liabilities": 5661446000, "total_equity": 2680701000, "shares_outstanding": 297899000, "goodwill_and_intangibles": 58748000 }, "cash_flow": { "operating_cash_flow": 443101000, "capital_expenditure": 288181000, "free_cash_flow": 731282000, "dividends_paid": 170397000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230486, "ticker_id": 560, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "338782000", "ebitda": "657870000", "netIncome": "121173000", "grossProfit": "772645000", "depreciation": "None", "totalRevenue": "1053266000", "costOfRevenue": "280621000", "interestIncome": "199506000", "incomeBeforeTax": "121173000", "interestExpense": "199988000", "operatingIncome": "674365000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "194989000", "reportedCurrency": "USD", "netInterestIncome": "-199988000", "nonInterestIncome": "None", "operatingExpenses": "98280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "1930000", "costofGoodsAndServicesSold": "280621000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319088000", "sellingGeneralAndAdministrative": "98280000", "netIncomeFromContinuingOperations": "121173000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2965000", "currentDebt": "None", "investments": "None", "totalAssets": "8342147000", "longTermDebt": "5167330000", "shortTermDebt": "642719000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "58748000", "reportedCurrency": "USD", "retainedEarnings": "-508196000", "totalLiabilities": "5661446000", "otherCurrentAssets": "-610410000", "totalCurrentAssets": "668199000", "currentLongTermDebt": "642719000", "longTermInvestments": "18014000", "shortTermInvestments": "19548000", "currentNetReceivables": "240323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7673948000", "currentAccountsPayable": "236433000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7504113000", "shortLongTermDebtTotal": "5810049000", "totalShareholderEquity": "2680701000", "capitalLeaseObligations": "38599000", "otherCurrentLiabilities": "65972000", "totalCurrentLiabilities": "302405000", "otherNonCurrentLiabilities": "124887000", "totalNonCurrentLiabilities": "5359041000", "cashAndShortTermInvestments": "368675000", "commonStockSharesOutstanding": "297899000", "intangibleAssetsExcludingGoodwill": "58748000", "cashAndCashEquivalentsAtCarryingValue": "368675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121173000", "profitLoss": "None", "dividendPayout": "170397000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "9795000", "operatingCashflow": "443101000", "capitalExpenditures": "288181000", "changeInReceivables": "-9795000", "changeInExchangeRate": "None", "cashflowFromFinancing": "72712000", "cashflowFromInvestment": "-167249000", "stockBasedCompensation": "10951000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "170397000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "348564000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "335583000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1053266000, "cost_of_revenue": 280621000, "gross_profit": 772645000, "research_and_development": 0.12, "selling_general_admin": 98280000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 338782000, "depreciation_amortisation": 319088000, "ebitda": 657870000, "interest_expense": 199988000, "interest_income": null, "other_non_operating": null, "pretax_income": 121173000, "tax_provision": 194989000, "effective_tax_rate": null, "net_income": 121173000, "net_income_continuing_ops": 121173000, "net_income_to_common": 121173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 368675000, "short_term_investments": 19548000, "net_receivables": 240323000, "inventory": 1, "other_current_assets": null, "total_current_assets": 668199000, "net_ppe": null, "goodwill": null, "intangible_assets": 58748000, "goodwill_and_intangibles": 58748000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7673948000, "total_assets": 8342147000, "short_term_debt": 642719000, "accounts_payable": 236433000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 302405000, "long_term_debt": 5167330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5359041000, "total_liabilities": 5661446000, "total_debt": 5810049000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -508196000, "total_equity": 2680701000, "shares_outstanding": 297899000, "operating_cash_flow": 443101000, "stock_based_compensation": 10951000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 288181000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -167249000, "dividends_paid": 170397000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 72712000, "free_cash_flow": 731282000, "net_change_in_cash": 348564000 }, "raw_data": { "income": { "ebit": "338782000", "ebitda": "657870000", "netIncome": "121173000", "grossProfit": "772645000", "depreciation": "None", "totalRevenue": "1053266000", "costOfRevenue": "280621000", "interestIncome": "199506000", "incomeBeforeTax": "121173000", "interestExpense": "199988000", "operatingIncome": "674365000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "194989000", "reportedCurrency": "USD", "netInterestIncome": "-199988000", "nonInterestIncome": "None", "operatingExpenses": "98280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "1930000", "costofGoodsAndServicesSold": "280621000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319088000", "sellingGeneralAndAdministrative": "98280000", "netIncomeFromContinuingOperations": "121173000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2965000", "currentDebt": "None", "investments": "None", "totalAssets": "8342147000", "longTermDebt": "5167330000", "shortTermDebt": "642719000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "58748000", "reportedCurrency": "USD", "retainedEarnings": "-508196000", "totalLiabilities": "5661446000", "otherCurrentAssets": "-610410000", "totalCurrentAssets": "668199000", "currentLongTermDebt": "642719000", "longTermInvestments": "18014000", "shortTermInvestments": "19548000", "currentNetReceivables": "240323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7673948000", "currentAccountsPayable": "236433000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7504113000", "shortLongTermDebtTotal": "5810049000", "totalShareholderEquity": "2680701000", "capitalLeaseObligations": "38599000", "otherCurrentLiabilities": "65972000", "totalCurrentLiabilities": "302405000", "otherNonCurrentLiabilities": "124887000", "totalNonCurrentLiabilities": "5359041000", "cashAndShortTermInvestments": "368675000", "commonStockSharesOutstanding": "297899000", "intangibleAssetsExcludingGoodwill": "58748000", "cashAndCashEquivalentsAtCarryingValue": "368675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121173000", "profitLoss": "None", "dividendPayout": "170397000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "9795000", "operatingCashflow": "443101000", "capitalExpenditures": "288181000", "changeInReceivables": "-9795000", "changeInExchangeRate": "None", "cashflowFromFinancing": "72712000", "cashflowFromInvestment": "-167249000", "stockBasedCompensation": "10951000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "170397000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "348564000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "335583000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 1168258000, "cost_of_revenue": 295864000, "gross_profit": 872394000, "ebit": 437654000, "ebitda": 751261000, "pretax_income": 274773000, "tax_provision": 187225000, "net_income": 274773000, "net_income_to_common": 274773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19097000, "total_current_assets": 295994000, "total_assets": 8142496000, "short_term_debt": 7000000, "long_term_debt": 4861185000, "total_debt": 4868185000, "total_liabilities": 5398639000, "total_equity": 2743857000, "shares_outstanding": 299334000, "goodwill_and_intangibles": 81864000 }, "cash_flow": { "operating_cash_flow": 528672000, "capital_expenditure": 184576000, "free_cash_flow": 713248000, "dividends_paid": 334895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230491, "ticker_id": 560, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "437654000", "ebitda": "751261000", "netIncome": "274773000", "grossProfit": "872394000", "depreciation": "None", "totalRevenue": "1168258000", "costOfRevenue": "295864000", "interestIncome": "189076000", "incomeBeforeTax": "274773000", "interestExpense": "189775000", "operatingIncome": "770085000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "187225000", "reportedCurrency": "USD", "netInterestIncome": "-189775000", "nonInterestIncome": "None", "operatingExpenses": "102309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "51296000", "costofGoodsAndServicesSold": "295864000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313607000", "sellingGeneralAndAdministrative": "102309000", "netIncomeFromContinuingOperations": "274773000" }, "balance": { "goodwill": "None", "inventory": "-3795000", "commonStock": "2979000", "currentDebt": "None", "investments": "None", "totalAssets": "8142496000", "longTermDebt": "4861185000", "shortTermDebt": "7000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "81864000", "reportedCurrency": "USD", "retainedEarnings": "-480204000", "totalLiabilities": "5398639000", "otherCurrentAssets": "-255769000", "totalCurrentAssets": "295994000", "currentLongTermDebt": "13449000", "longTermInvestments": "22171000", "shortTermInvestments": "18054000", "currentNetReceivables": "234246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7846502000", "currentAccountsPayable": "286683000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7642350000", "shortLongTermDebtTotal": "4868185000", "totalShareholderEquity": "2743857000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "530454000", "totalCurrentLiabilities": "537454000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4861185000", "cashAndShortTermInvestments": "19097000", "commonStockSharesOutstanding": "299334000", "intangibleAssetsExcludingGoodwill": "81864000", "cashAndCashEquivalentsAtCarryingValue": "19097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274773000", "profitLoss": "None", "dividendPayout": "334895000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "26999000", "operatingCashflow": "528672000", "capitalExpenditures": "184576000", "changeInReceivables": "-26999000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-385850000", "cashflowFromInvestment": "-172064000", "stockBasedCompensation": "12661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "334895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-29242000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14563000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "313607000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1168258000, "cost_of_revenue": 295864000, "gross_profit": 872394000, "research_and_development": 0.24, "selling_general_admin": 102309000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 437654000, "depreciation_amortisation": 313607000, "ebitda": 751261000, "interest_expense": 189775000, "interest_income": null, "other_non_operating": null, "pretax_income": 274773000, "tax_provision": 187225000, "effective_tax_rate": null, "net_income": 274773000, "net_income_continuing_ops": 274773000, "net_income_to_common": 274773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19097000, "short_term_investments": 18054000, "net_receivables": 234246000, "inventory": -3795000, "other_current_assets": null, "total_current_assets": 295994000, "net_ppe": null, "goodwill": null, "intangible_assets": 81864000, "goodwill_and_intangibles": 81864000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7846502000, "total_assets": 8142496000, "short_term_debt": 7000000, "accounts_payable": 286683000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 537454000, "long_term_debt": 4861185000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4861185000, "total_liabilities": 5398639000, "total_debt": 4868185000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -480204000, "total_equity": 2743857000, "shares_outstanding": 299334000, "operating_cash_flow": 528672000, "stock_based_compensation": 12661000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184576000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172064000, "dividends_paid": 334895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -385850000, "free_cash_flow": 713248000, "net_change_in_cash": -29242000 }, "raw_data": { "income": { "ebit": "437654000", "ebitda": "751261000", "netIncome": "274773000", "grossProfit": "872394000", "depreciation": "None", "totalRevenue": "1168258000", "costOfRevenue": "295864000", "interestIncome": "189076000", "incomeBeforeTax": "274773000", "interestExpense": "189775000", "operatingIncome": "770085000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "187225000", "reportedCurrency": "USD", "netInterestIncome": "-189775000", "nonInterestIncome": "None", "operatingExpenses": "102309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "51296000", "costofGoodsAndServicesSold": "295864000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313607000", "sellingGeneralAndAdministrative": "102309000", "netIncomeFromContinuingOperations": "274773000" }, "balance": { "goodwill": "None", "inventory": "-3795000", "commonStock": "2979000", "currentDebt": "None", "investments": "None", "totalAssets": "8142496000", "longTermDebt": "4861185000", "shortTermDebt": "7000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "81864000", "reportedCurrency": "USD", "retainedEarnings": "-480204000", "totalLiabilities": "5398639000", "otherCurrentAssets": "-255769000", "totalCurrentAssets": "295994000", "currentLongTermDebt": "13449000", "longTermInvestments": "22171000", "shortTermInvestments": "18054000", "currentNetReceivables": "234246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7846502000", "currentAccountsPayable": "286683000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7642350000", "shortLongTermDebtTotal": "4868185000", "totalShareholderEquity": "2743857000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "530454000", "totalCurrentLiabilities": "537454000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4861185000", "cashAndShortTermInvestments": "19097000", "commonStockSharesOutstanding": "299334000", "intangibleAssetsExcludingGoodwill": "81864000", "cashAndCashEquivalentsAtCarryingValue": "19097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274773000", "profitLoss": "None", "dividendPayout": "334895000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "26999000", "operatingCashflow": "528672000", "capitalExpenditures": "184576000", "changeInReceivables": "-26999000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-385850000", "cashflowFromInvestment": "-172064000", "stockBasedCompensation": "12661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "334895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-29242000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14563000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "313607000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 1234340000, "cost_of_revenue": 313618000, "gross_profit": 920722000, "ebit": 47503000, "ebitda": 817044000, "pretax_income": 366284000, "tax_provision": 116510000, "net_income": 366284000, "net_income_to_common": 366284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41745000, "total_current_assets": 312206000, "total_assets": 8242421000, "short_term_debt": 806000000, "long_term_debt": 4885863000, "total_debt": 5691863000, "total_liabilities": 5406322000, "total_equity": 2836099000, "shares_outstanding": 302339000, "goodwill_and_intangibles": 107610000 }, "cash_flow": { "operating_cash_flow": 541689000, "capital_expenditure": 268689000, "free_cash_flow": 810378000, "dividends_paid": 333411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230496, "ticker_id": 560, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47503000", "ebitda": "817044000", "netIncome": "366284000", "grossProfit": "920722000", "depreciation": "None", "totalRevenue": "1234340000", "costOfRevenue": "313618000", "interestIncome": "214506000", "incomeBeforeTax": "366284000", "interestExpense": "215025000", "operatingIncome": "464799000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "116510000", "reportedCurrency": "USD", "netInterestIncome": "-215025000", "nonInterestIncome": "None", "operatingExpenses": "455923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "169801000", "costofGoodsAndServicesSold": "313618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "769541000", "sellingGeneralAndAdministrative": "93596000", "netIncomeFromContinuingOperations": "366284000" }, "balance": { "goodwill": "None", "inventory": "-18630000", "commonStock": "2985000", "currentDebt": "None", "investments": "None", "totalAssets": "8242421000", "longTermDebt": "4885863000", "shortTermDebt": "806000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "107610000", "reportedCurrency": "USD", "retainedEarnings": "-416188000", "totalLiabilities": "5406322000", "otherCurrentAssets": "11921000", "totalCurrentAssets": "312206000", "currentLongTermDebt": "2571000", "longTermInvestments": "2901000", "shortTermInvestments": "30243000", "currentNetReceivables": "228297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7930215000", "currentAccountsPayable": "305788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7749650000", "shortLongTermDebtTotal": "5691863000", "totalShareholderEquity": "2836099000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-285541000", "totalCurrentLiabilities": "520459000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4885863000", "cashAndShortTermInvestments": "41745000", "commonStockSharesOutstanding": "302339000", "intangibleAssetsExcludingGoodwill": "107610000", "cashAndCashEquivalentsAtCarryingValue": "41745000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "366284000", "profitLoss": "None", "dividendPayout": "333411000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3735000", "operatingCashflow": "541689000", "capitalExpenditures": "268689000", "changeInReceivables": "-12312000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1271304000", "cashflowFromInvestment": "669603000", "stockBasedCompensation": "9378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "333411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-60012000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "352245000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1234340000, "cost_of_revenue": 313618000, "gross_profit": 920722000, "research_and_development": 0.3, "selling_general_admin": 93596000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47503000, "depreciation_amortisation": 769541000, "ebitda": 817044000, "interest_expense": 215025000, "interest_income": null, "other_non_operating": null, "pretax_income": 366284000, "tax_provision": 116510000, "effective_tax_rate": null, "net_income": 366284000, "net_income_continuing_ops": 366284000, "net_income_to_common": 366284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41745000, "short_term_investments": 30243000, "net_receivables": 228297000, "inventory": -18630000, "other_current_assets": null, "total_current_assets": 312206000, "net_ppe": null, "goodwill": null, "intangible_assets": 107610000, "goodwill_and_intangibles": 107610000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7930215000, "total_assets": 8242421000, "short_term_debt": 806000000, "accounts_payable": 305788000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 520459000, "long_term_debt": 4885863000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4885863000, "total_liabilities": 5406322000, "total_debt": 5691863000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -416188000, "total_equity": 2836099000, "shares_outstanding": 302339000, "operating_cash_flow": 541689000, "stock_based_compensation": 9378000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 268689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 669603000, "dividends_paid": 333411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1271304000, "free_cash_flow": 810378000, "net_change_in_cash": -60012000 }, "raw_data": { "income": { "ebit": "47503000", "ebitda": "817044000", "netIncome": "366284000", "grossProfit": "920722000", "depreciation": "None", "totalRevenue": "1234340000", "costOfRevenue": "313618000", "interestIncome": "214506000", "incomeBeforeTax": "366284000", "interestExpense": "215025000", "operatingIncome": "464799000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "116510000", "reportedCurrency": "USD", "netInterestIncome": "-215025000", "nonInterestIncome": "None", "operatingExpenses": "455923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "169801000", "costofGoodsAndServicesSold": "313618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "769541000", "sellingGeneralAndAdministrative": "93596000", "netIncomeFromContinuingOperations": "366284000" }, "balance": { "goodwill": "None", "inventory": "-18630000", "commonStock": "2985000", "currentDebt": "None", "investments": "None", "totalAssets": "8242421000", "longTermDebt": "4885863000", "shortTermDebt": "806000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "107610000", "reportedCurrency": "USD", "retainedEarnings": "-416188000", "totalLiabilities": "5406322000", "otherCurrentAssets": "11921000", "totalCurrentAssets": "312206000", "currentLongTermDebt": "2571000", "longTermInvestments": "2901000", "shortTermInvestments": "30243000", "currentNetReceivables": "228297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7930215000", "currentAccountsPayable": "305788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7749650000", "shortLongTermDebtTotal": "5691863000", "totalShareholderEquity": "2836099000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-285541000", "totalCurrentLiabilities": "520459000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4885863000", "cashAndShortTermInvestments": "41745000", "commonStockSharesOutstanding": "302339000", "intangibleAssetsExcludingGoodwill": "107610000", "cashAndCashEquivalentsAtCarryingValue": "41745000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "366284000", "profitLoss": "None", "dividendPayout": "333411000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3735000", "operatingCashflow": "541689000", "capitalExpenditures": "268689000", "changeInReceivables": "-12312000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1271304000", "cashflowFromInvestment": "669603000", "stockBasedCompensation": "9378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "333411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-60012000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "352245000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 354819000, "cost_of_revenue": 297721000, "gross_profit": 57098000, "ebit": 187149000, "ebitda": 292351000, "pretax_income": 127757000, "tax_provision": -3100000, "net_income": 127750000, "net_income_to_common": 127750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 323934000, "total_current_assets": 753111000, "total_assets": 9103391000, "short_term_debt": 612050000, "long_term_debt": 5005542000, "total_debt": 5617592000, "total_liabilities": 6066478000, "total_equity": 3036664000, "shares_outstanding": 307679000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 141184000, "capital_expenditure": 0, "free_cash_flow": 141184000, "dividends_paid": 96874000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230459, "ticker_id": 560, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187149000", "ebitda": "292351000", "netIncome": "127750000", "grossProfit": "57098000", "depreciation": "None", "totalRevenue": "354819000", "costOfRevenue": "297721000", "interestIncome": "None", "incomeBeforeTax": "127757000", "interestExpense": "59392000", "operatingIncome": "134108000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3100000", "reportedCurrency": "USD", "netInterestIncome": "-59392000", "nonInterestIncome": "None", "operatingExpenses": "-77010000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "297721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105202000", "sellingGeneralAndAdministrative": "28192000", "netIncomeFromContinuingOperations": "127757000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3068000", "currentDebt": "None", "investments": "None", "totalAssets": "9103391000", "longTermDebt": "5005542000", "shortTermDebt": "612050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-399883000", "totalLiabilities": "6066478000", "otherCurrentAssets": "105923000", "totalCurrentAssets": "753111000", "currentLongTermDebt": "490529000", "longTermInvestments": "None", "shortTermInvestments": "20480000", "currentNetReceivables": "302774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8350280000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5684559000", "totalShareholderEquity": "3036664000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "612050000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5454428000", "cashAndShortTermInvestments": "323934000", "commonStockSharesOutstanding": "307679000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "323934000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127757000", "profitLoss": "None", "dividendPayout": "96874000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141184000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113534000", "cashflowFromInvestment": "35387000", "stockBasedCompensation": "2385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96874000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16412000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 354819000, "cost_of_revenue": 297721000, "gross_profit": 57098000, "research_and_development": null, "selling_general_admin": 28192000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187149000, "depreciation_amortisation": 105202000, "ebitda": 292351000, "interest_expense": 59392000, "interest_income": null, "other_non_operating": null, "pretax_income": 127757000, "tax_provision": -3100000, "effective_tax_rate": null, "net_income": 127750000, "net_income_continuing_ops": 127757000, "net_income_to_common": 127750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 323934000, "short_term_investments": 20480000, "net_receivables": 302774000, "inventory": null, "other_current_assets": null, "total_current_assets": 753111000, "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": 8350280000, "total_assets": 9103391000, "short_term_debt": 612050000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 612050000, "long_term_debt": 5005542000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5454428000, "total_liabilities": 6066478000, "total_debt": 5617592000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -399883000, "total_equity": 3036664000, "shares_outstanding": 307679000, "operating_cash_flow": 141184000, "stock_based_compensation": 2385000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 35387000, "dividends_paid": 96874000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113534000, "free_cash_flow": 141184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "187149000", "ebitda": "292351000", "netIncome": "127750000", "grossProfit": "57098000", "depreciation": "None", "totalRevenue": "354819000", "costOfRevenue": "297721000", "interestIncome": "None", "incomeBeforeTax": "127757000", "interestExpense": "59392000", "operatingIncome": "134108000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3100000", "reportedCurrency": "USD", "netInterestIncome": "-59392000", "nonInterestIncome": "None", "operatingExpenses": "-77010000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "297721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105202000", "sellingGeneralAndAdministrative": "28192000", "netIncomeFromContinuingOperations": "127757000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3068000", "currentDebt": "None", "investments": "None", "totalAssets": "9103391000", "longTermDebt": "5005542000", "shortTermDebt": "612050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-399883000", "totalLiabilities": "6066478000", "otherCurrentAssets": "105923000", "totalCurrentAssets": "753111000", "currentLongTermDebt": "490529000", "longTermInvestments": "None", "shortTermInvestments": "20480000", "currentNetReceivables": "302774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8350280000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5684559000", "totalShareholderEquity": "3036664000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "612050000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5454428000", "cashAndShortTermInvestments": "323934000", "commonStockSharesOutstanding": "307679000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "323934000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127757000", "profitLoss": "None", "dividendPayout": "96874000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141184000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113534000", "cashflowFromInvestment": "35387000", "stockBasedCompensation": "2385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96874000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16412000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105202000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 353750000, "cost_of_revenue": 88630000, "gross_profit": 265120000, "ebit": 196646000, "ebitda": 299468000, "pretax_income": 137130000, "tax_provision": null, "net_income": 137125000, "net_income_to_common": 137125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361530000, "total_current_assets": 676658000, "total_assets": 9133137000, "short_term_debt": 613545000, "long_term_debt": 5004933000, "total_debt": 5618478000, "total_liabilities": 6123081000, "total_equity": 3009814000, "shares_outstanding": 307933000, "goodwill_and_intangibles": 122140000 }, "cash_flow": { "operating_cash_flow": 172201000, "capital_expenditure": 740646000, "free_cash_flow": 912847000, "dividends_paid": 88256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230460, "ticker_id": 560, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "196646000", "ebitda": "299468000", "netIncome": "137125000", "grossProfit": "265120000", "depreciation": "None", "totalRevenue": "353750000", "costOfRevenue": "88630000", "interestIncome": "55867000", "incomeBeforeTax": "137130000", "interestExpense": "59516000", "operatingIncome": "133667000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-59516000", "nonInterestIncome": "None", "operatingExpenses": "131453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102822000", "sellingGeneralAndAdministrative": "28631000", "netIncomeFromContinuingOperations": "137130000" }, "balance": { "goodwill": "None", "inventory": "4551000", "commonStock": "3061000", "currentDebt": "None", "investments": "None", "totalAssets": "9133137000", "longTermDebt": "5004933000", "shortTermDebt": "613545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "122140000", "reportedCurrency": "USD", "retainedEarnings": "-432822000", "totalLiabilities": "6123081000", "otherCurrentAssets": "None", "totalCurrentAssets": "676658000", "currentLongTermDebt": "489820000", "longTermInvestments": "None", "shortTermInvestments": "21283000", "currentNetReceivables": "315128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8456479000", "currentAccountsPayable": "333624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8242965000", "shortLongTermDebtTotal": "5873052000", "totalShareholderEquity": "3009814000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-333624000", "totalCurrentLiabilities": "613545000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5509536000", "cashAndShortTermInvestments": "361530000", "commonStockSharesOutstanding": "307933000", "intangibleAssetsExcludingGoodwill": "122140000", "cashAndCashEquivalentsAtCarryingValue": "361530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137130000", "profitLoss": "None", "dividendPayout": "88256000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "172201000", "capitalExpenditures": "740646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88695000", "cashflowFromInvestment": "-98482000", "stockBasedCompensation": "4622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 353750000, "cost_of_revenue": 88630000, "gross_profit": 265120000, "research_and_development": null, "selling_general_admin": 28631000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 196646000, "depreciation_amortisation": 102822000, "ebitda": 299468000, "interest_expense": 59516000, "interest_income": null, "other_non_operating": null, "pretax_income": 137130000, "tax_provision": null, "effective_tax_rate": null, "net_income": 137125000, "net_income_continuing_ops": 137130000, "net_income_to_common": 137125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361530000, "short_term_investments": 21283000, "net_receivables": 315128000, "inventory": 4551000, "other_current_assets": null, "total_current_assets": 676658000, "net_ppe": null, "goodwill": null, "intangible_assets": 122140000, "goodwill_and_intangibles": 122140000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8456479000, "total_assets": 9133137000, "short_term_debt": 613545000, "accounts_payable": 333624000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 613545000, "long_term_debt": 5004933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5509536000, "total_liabilities": 6123081000, "total_debt": 5618478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -432822000, "total_equity": 3009814000, "shares_outstanding": 307933000, "operating_cash_flow": 172201000, "stock_based_compensation": 4622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 740646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98482000, "dividends_paid": 88256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88695000, "free_cash_flow": 912847000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "196646000", "ebitda": "299468000", "netIncome": "137125000", "grossProfit": "265120000", "depreciation": "None", "totalRevenue": "353750000", "costOfRevenue": "88630000", "interestIncome": "55867000", "incomeBeforeTax": "137130000", "interestExpense": "59516000", "operatingIncome": "133667000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-59516000", "nonInterestIncome": "None", "operatingExpenses": "131453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102822000", "sellingGeneralAndAdministrative": "28631000", "netIncomeFromContinuingOperations": "137130000" }, "balance": { "goodwill": "None", "inventory": "4551000", "commonStock": "3061000", "currentDebt": "None", "investments": "None", "totalAssets": "9133137000", "longTermDebt": "5004933000", "shortTermDebt": "613545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "122140000", "reportedCurrency": "USD", "retainedEarnings": "-432822000", "totalLiabilities": "6123081000", "otherCurrentAssets": "None", "totalCurrentAssets": "676658000", "currentLongTermDebt": "489820000", "longTermInvestments": "None", "shortTermInvestments": "21283000", "currentNetReceivables": "315128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8456479000", "currentAccountsPayable": "333624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8242965000", "shortLongTermDebtTotal": "5873052000", "totalShareholderEquity": "3009814000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-333624000", "totalCurrentLiabilities": "613545000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5509536000", "cashAndShortTermInvestments": "361530000", "commonStockSharesOutstanding": "307933000", "intangibleAssetsExcludingGoodwill": "122140000", "cashAndCashEquivalentsAtCarryingValue": "361530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137130000", "profitLoss": "None", "dividendPayout": "88256000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "172201000", "capitalExpenditures": "740646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88695000", "cashflowFromInvestment": "-98482000", "stockBasedCompensation": "4622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85944000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 340843000, "cost_of_revenue": 84346000, "gross_profit": 256497000, "ebit": 150922000, "ebitda": 254156000, "pretax_income": 94242000, "tax_provision": null, "net_income": 94235000, "net_income_to_common": 94235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 331544000, "total_current_assets": 711784000, "total_assets": 9049253000, "short_term_debt": 489112000, "long_term_debt": 5004308000, "total_debt": 5493420000, "total_liabilities": 6086256000, "total_equity": 2962731000, "shares_outstanding": 308084000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 168267000, "capital_expenditure": 475406000, "free_cash_flow": 643673000, "dividends_paid": 88257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230462, "ticker_id": 560, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150922000", "ebitda": "254156000", "netIncome": "94235000", "grossProfit": "256497000", "depreciation": "None", "totalRevenue": "340843000", "costOfRevenue": "84346000", "interestIncome": "55489000", "incomeBeforeTax": "94242000", "interestExpense": "56680000", "operatingIncome": "126491000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-56680000", "nonInterestIncome": "None", "operatingExpenses": "130006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103234000", "sellingGeneralAndAdministrative": "26772000", "netIncomeFromContinuingOperations": "94242000" }, "balance": { "goodwill": "None", "inventory": "7408000", "commonStock": "3061000", "currentDebt": "None", "investments": "None", "totalAssets": "9049253000", "longTermDebt": "5004308000", "shortTermDebt": "489112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-475197000", "totalLiabilities": "6086256000", "otherCurrentAssets": "52370000", "totalCurrentAssets": "711784000", "currentLongTermDebt": "489112000", "longTermInvestments": "None", "shortTermInvestments": "21691000", "currentNetReceivables": "306179000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8337469000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8144730000", "shortLongTermDebtTotal": "5493420000", "totalShareholderEquity": "2962731000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "592836000", "totalCurrentLiabilities": "1081948000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5004308000", "cashAndShortTermInvestments": "331544000", "commonStockSharesOutstanding": "308084000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "331544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94242000", "profitLoss": "None", "dividendPayout": "88257000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "168267000", "capitalExpenditures": "475406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "307139000", "cashflowFromInvestment": "-204770000", "stockBasedCompensation": "4084000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 340843000, "cost_of_revenue": 84346000, "gross_profit": 256497000, "research_and_development": null, "selling_general_admin": 26772000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150922000, "depreciation_amortisation": 103234000, "ebitda": 254156000, "interest_expense": 56680000, "interest_income": null, "other_non_operating": null, "pretax_income": 94242000, "tax_provision": null, "effective_tax_rate": null, "net_income": 94235000, "net_income_continuing_ops": 94242000, "net_income_to_common": 94235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 331544000, "short_term_investments": 21691000, "net_receivables": 306179000, "inventory": 7408000, "other_current_assets": null, "total_current_assets": 711784000, "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": 8337469000, "total_assets": 9049253000, "short_term_debt": 489112000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1081948000, "long_term_debt": 5004308000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5004308000, "total_liabilities": 6086256000, "total_debt": 5493420000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -475197000, "total_equity": 2962731000, "shares_outstanding": 308084000, "operating_cash_flow": 168267000, "stock_based_compensation": 4084000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 475406000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -204770000, "dividends_paid": 88257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 307139000, "free_cash_flow": 643673000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150922000", "ebitda": "254156000", "netIncome": "94235000", "grossProfit": "256497000", "depreciation": "None", "totalRevenue": "340843000", "costOfRevenue": "84346000", "interestIncome": "55489000", "incomeBeforeTax": "94242000", "interestExpense": "56680000", "operatingIncome": "126491000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-56680000", "nonInterestIncome": "None", "operatingExpenses": "130006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103234000", "sellingGeneralAndAdministrative": "26772000", "netIncomeFromContinuingOperations": "94242000" }, "balance": { "goodwill": "None", "inventory": "7408000", "commonStock": "3061000", "currentDebt": "None", "investments": "None", "totalAssets": "9049253000", "longTermDebt": "5004308000", "shortTermDebt": "489112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-475197000", "totalLiabilities": "6086256000", "otherCurrentAssets": "52370000", "totalCurrentAssets": "711784000", "currentLongTermDebt": "489112000", "longTermInvestments": "None", "shortTermInvestments": "21691000", "currentNetReceivables": "306179000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8337469000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8144730000", "shortLongTermDebtTotal": "5493420000", "totalShareholderEquity": "2962731000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "592836000", "totalCurrentLiabilities": "1081948000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5004308000", "cashAndShortTermInvestments": "331544000", "commonStockSharesOutstanding": "308084000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "331544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94242000", "profitLoss": "None", "dividendPayout": "88257000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "168267000", "capitalExpenditures": "475406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "307139000", "cashflowFromInvestment": "-204770000", "stockBasedCompensation": "4084000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103234000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 339492000, "cost_of_revenue": 83436000, "gross_profit": 256056000, "ebit": 139555000, "ebitda": 246108000, "pretax_income": 85146000, "tax_provision": null, "net_income": 85139000, "net_income_to_common": 85139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104973000, "total_current_assets": 409429000, "total_assets": 8606388000, "short_term_debt": 488403000, "long_term_debt": 5096923000, "total_debt": 5585326000, "total_liabilities": 5653224000, "total_equity": 2952905000, "shares_outstanding": 307609000, "goodwill_and_intangibles": 78784000 }, "cash_flow": { "operating_cash_flow": 181454000, "capital_expenditure": 193807000, "free_cash_flow": 375261000, "dividends_paid": 88246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230463, "ticker_id": 560, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "139555000", "ebitda": "246108000", "netIncome": "85139000", "grossProfit": "256056000", "depreciation": "None", "totalRevenue": "339492000", "costOfRevenue": "83436000", "interestIncome": "53219000", "incomeBeforeTax": "85146000", "interestExpense": "54409000", "operatingIncome": "123686000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-54409000", "nonInterestIncome": "None", "operatingExpenses": "132370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106553000", "sellingGeneralAndAdministrative": "29093000", "netIncomeFromContinuingOperations": "85146000" }, "balance": { "goodwill": "None", "inventory": "8290000", "commonStock": "3061000", "currentDebt": "None", "investments": "None", "totalAssets": "8606388000", "longTermDebt": "5096923000", "shortTermDebt": "488403000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "78784000", "reportedCurrency": "USD", "retainedEarnings": "-480851000", "totalLiabilities": "5653224000", "otherCurrentAssets": "9187000", "totalCurrentAssets": "409429000", "currentLongTermDebt": "488403000", "longTermInvestments": "None", "shortTermInvestments": "19399000", "currentNetReceivables": "285057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8187772000", "currentAccountsPayable": "300595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7982675000", "shortLongTermDebtTotal": "5585326000", "totalShareholderEquity": "2952905000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "95774000", "totalCurrentLiabilities": "1044704000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4608520000", "cashAndShortTermInvestments": "104973000", "commonStockSharesOutstanding": "307609000", "intangibleAssetsExcludingGoodwill": "78784000", "cashAndCashEquivalentsAtCarryingValue": "104973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85146000", "profitLoss": "None", "dividendPayout": "88246000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "181454000", "capitalExpenditures": "193807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97491000", "cashflowFromInvestment": "-85521000", "stockBasedCompensation": "4797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106553000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 339492000, "cost_of_revenue": 83436000, "gross_profit": 256056000, "research_and_development": null, "selling_general_admin": 29093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 139555000, "depreciation_amortisation": 106553000, "ebitda": 246108000, "interest_expense": 54409000, "interest_income": null, "other_non_operating": null, "pretax_income": 85146000, "tax_provision": null, "effective_tax_rate": null, "net_income": 85139000, "net_income_continuing_ops": 85146000, "net_income_to_common": 85139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104973000, "short_term_investments": 19399000, "net_receivables": 285057000, "inventory": 8290000, "other_current_assets": null, "total_current_assets": 409429000, "net_ppe": null, "goodwill": null, "intangible_assets": 78784000, "goodwill_and_intangibles": 78784000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8187772000, "total_assets": 8606388000, "short_term_debt": 488403000, "accounts_payable": 300595000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1044704000, "long_term_debt": 5096923000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4608520000, "total_liabilities": 5653224000, "total_debt": 5585326000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -480851000, "total_equity": 2952905000, "shares_outstanding": 307609000, "operating_cash_flow": 181454000, "stock_based_compensation": 4797000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 193807000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85521000, "dividends_paid": 88246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97491000, "free_cash_flow": 375261000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "139555000", "ebitda": "246108000", "netIncome": "85139000", "grossProfit": "256056000", "depreciation": "None", "totalRevenue": "339492000", "costOfRevenue": "83436000", "interestIncome": "53219000", "incomeBeforeTax": "85146000", "interestExpense": "54409000", "operatingIncome": "123686000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-54409000", "nonInterestIncome": "None", "operatingExpenses": "132370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106553000", "sellingGeneralAndAdministrative": "29093000", "netIncomeFromContinuingOperations": "85146000" }, "balance": { "goodwill": "None", "inventory": "8290000", "commonStock": "3061000", "currentDebt": "None", "investments": "None", "totalAssets": "8606388000", "longTermDebt": "5096923000", "shortTermDebt": "488403000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "78784000", "reportedCurrency": "USD", "retainedEarnings": "-480851000", "totalLiabilities": "5653224000", "otherCurrentAssets": "9187000", "totalCurrentAssets": "409429000", "currentLongTermDebt": "488403000", "longTermInvestments": "None", "shortTermInvestments": "19399000", "currentNetReceivables": "285057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8187772000", "currentAccountsPayable": "300595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7982675000", "shortLongTermDebtTotal": "5585326000", "totalShareholderEquity": "2952905000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "95774000", "totalCurrentLiabilities": "1044704000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4608520000", "cashAndShortTermInvestments": "104973000", "commonStockSharesOutstanding": "307609000", "intangibleAssetsExcludingGoodwill": "78784000", "cashAndCashEquivalentsAtCarryingValue": "104973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85146000", "profitLoss": "None", "dividendPayout": "88246000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "181454000", "capitalExpenditures": "193807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97491000", "cashflowFromInvestment": "-85521000", "stockBasedCompensation": "4797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106553000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 337512000, "cost_of_revenue": 84104000, "gross_profit": 253408000, "ebit": 123821000, "ebitda": 229418000, "pretax_income": 69737000, "tax_provision": -6560000, "net_income": 69729000, "net_income_to_common": 69729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106534000, "total_current_assets": 406399000, "total_assets": 8594759000, "short_term_debt": 496048000, "long_term_debt": 4608064000, "total_debt": 5104112000, "total_liabilities": 5640730000, "total_equity": 2953777000, "shares_outstanding": 307252000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 130088000, "capital_expenditure": 85653000, "free_cash_flow": 215741000, "dividends_paid": 89465000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230464, "ticker_id": 560, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123821000", "ebitda": "229418000", "netIncome": "69729000", "grossProfit": "253408000", "depreciation": "None", "totalRevenue": "337512000", "costOfRevenue": "84104000", "interestIncome": "52378000", "incomeBeforeTax": "69737000", "interestExpense": "54084000", "operatingIncome": "119638000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6560000", "reportedCurrency": "USD", "netInterestIncome": "-54084000", "nonInterestIncome": "None", "operatingExpenses": "133770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105597000", "sellingGeneralAndAdministrative": "28173000", "netIncomeFromContinuingOperations": "69737000" }, "balance": { "goodwill": "None", "inventory": "4976000", "commonStock": "3061000", "currentDebt": "None", "investments": "None", "totalAssets": "8594759000", "longTermDebt": "4608064000", "shortTermDebt": "496048000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-477401000", "totalLiabilities": "5640730000", "otherCurrentAssets": "5870000", "totalCurrentAssets": "406399000", "currentLongTermDebt": "496048000", "longTermInvestments": "None", "shortTermInvestments": "19913000", "currentNetReceivables": "274082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8188360000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8005295000", "shortLongTermDebtTotal": "5104112000", "totalShareholderEquity": "2953777000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "536618000", "totalCurrentLiabilities": "1032666000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4608064000", "cashAndShortTermInvestments": "106534000", "commonStockSharesOutstanding": "307252000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "106534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69737000", "profitLoss": "None", "dividendPayout": "89465000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "130088000", "capitalExpenditures": "85653000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-337893000", "cashflowFromInvestment": "-63459000", "stockBasedCompensation": "4113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89465000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102321000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 337512000, "cost_of_revenue": 84104000, "gross_profit": 253408000, "research_and_development": null, "selling_general_admin": 28173000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123821000, "depreciation_amortisation": 105597000, "ebitda": 229418000, "interest_expense": 54084000, "interest_income": null, "other_non_operating": null, "pretax_income": 69737000, "tax_provision": -6560000, "effective_tax_rate": null, "net_income": 69729000, "net_income_continuing_ops": 69737000, "net_income_to_common": 69729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106534000, "short_term_investments": 19913000, "net_receivables": 274082000, "inventory": 4976000, "other_current_assets": null, "total_current_assets": 406399000, "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": 8188360000, "total_assets": 8594759000, "short_term_debt": 496048000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1032666000, "long_term_debt": 4608064000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4608064000, "total_liabilities": 5640730000, "total_debt": 5104112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -477401000, "total_equity": 2953777000, "shares_outstanding": 307252000, "operating_cash_flow": 130088000, "stock_based_compensation": 4113000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85653000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63459000, "dividends_paid": 89465000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -337893000, "free_cash_flow": 215741000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123821000", "ebitda": "229418000", "netIncome": "69729000", "grossProfit": "253408000", "depreciation": "None", "totalRevenue": "337512000", "costOfRevenue": "84104000", "interestIncome": "52378000", "incomeBeforeTax": "69737000", "interestExpense": "54084000", "operatingIncome": "119638000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6560000", "reportedCurrency": "USD", "netInterestIncome": "-54084000", "nonInterestIncome": "None", "operatingExpenses": "133770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105597000", "sellingGeneralAndAdministrative": "28173000", "netIncomeFromContinuingOperations": "69737000" }, "balance": { "goodwill": "None", "inventory": "4976000", "commonStock": "3061000", "currentDebt": "None", "investments": "None", "totalAssets": "8594759000", "longTermDebt": "4608064000", "shortTermDebt": "496048000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-477401000", "totalLiabilities": "5640730000", "otherCurrentAssets": "5870000", "totalCurrentAssets": "406399000", "currentLongTermDebt": "496048000", "longTermInvestments": "None", "shortTermInvestments": "19913000", "currentNetReceivables": "274082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8188360000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8005295000", "shortLongTermDebtTotal": "5104112000", "totalShareholderEquity": "2953777000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "536618000", "totalCurrentLiabilities": "1032666000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4608064000", "cashAndShortTermInvestments": "106534000", "commonStockSharesOutstanding": "307252000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "106534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69737000", "profitLoss": "None", "dividendPayout": "89465000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "130088000", "capitalExpenditures": "85653000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-337893000", "cashflowFromInvestment": "-63459000", "stockBasedCompensation": "4113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89465000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102321000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 328442000, "cost_of_revenue": 85939000, "gross_profit": 242503000, "ebit": 138847000, "ebitda": 242178000, "pretax_income": 83406000, "tax_provision": null, "net_income": 83404000, "net_income_to_common": 83404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 377616000, "total_current_assets": 685129000, "total_assets": 8908914000, "short_term_debt": 495425000, "long_term_debt": 4844326000, "total_debt": 5339751000, "total_liabilities": 5924992000, "total_equity": 2983678000, "shares_outstanding": 304038000, "goodwill_and_intangibles": 93412000 }, "cash_flow": { "operating_cash_flow": 155173000, "capital_expenditure": 647120000, "free_cash_flow": 802293000, "dividends_paid": 82627000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230465, "ticker_id": 560, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138847000", "ebitda": "242178000", "netIncome": "83404000", "grossProfit": "242503000", "depreciation": "None", "totalRevenue": "328442000", "costOfRevenue": "85939000", "interestIncome": "50463000", "incomeBeforeTax": "83406000", "interestExpense": "55441000", "operatingIncome": "111239000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-55441000", "nonInterestIncome": "None", "operatingExpenses": "131264000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103331000", "sellingGeneralAndAdministrative": "27933000", "netIncomeFromContinuingOperations": "83406000" }, "balance": { "goodwill": "None", "inventory": "4189000", "commonStock": "3055000", "currentDebt": "None", "investments": "None", "totalAssets": "8908914000", "longTermDebt": "4844326000", "shortTermDebt": "495425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "93412000", "reportedCurrency": "USD", "retainedEarnings": "-458638000", "totalLiabilities": "5924992000", "otherCurrentAssets": "5265000", "totalCurrentAssets": "685129000", "currentLongTermDebt": "495425000", "longTermInvestments": "None", "shortTermInvestments": "20301000", "currentNetReceivables": "281947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8223785000", "currentAccountsPayable": "331176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8037662000", "shortLongTermDebtTotal": "5339751000", "totalShareholderEquity": "2983678000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "254065000", "totalCurrentLiabilities": "1080666000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4844326000", "cashAndShortTermInvestments": "377616000", "commonStockSharesOutstanding": "304038000", "intangibleAssetsExcludingGoodwill": "93412000", "cashAndCashEquivalentsAtCarryingValue": "377616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83406000", "profitLoss": "None", "dividendPayout": "82627000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155173000", "capitalExpenditures": "647120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11909000", "cashflowFromInvestment": "-240837000", "stockBasedCompensation": "4082000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82627000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92164000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 328442000, "cost_of_revenue": 85939000, "gross_profit": 242503000, "research_and_development": null, "selling_general_admin": 27933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138847000, "depreciation_amortisation": 103331000, "ebitda": 242178000, "interest_expense": 55441000, "interest_income": null, "other_non_operating": null, "pretax_income": 83406000, "tax_provision": null, "effective_tax_rate": null, "net_income": 83404000, "net_income_continuing_ops": 83406000, "net_income_to_common": 83404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 377616000, "short_term_investments": 20301000, "net_receivables": 281947000, "inventory": 4189000, "other_current_assets": null, "total_current_assets": 685129000, "net_ppe": null, "goodwill": null, "intangible_assets": 93412000, "goodwill_and_intangibles": 93412000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8223785000, "total_assets": 8908914000, "short_term_debt": 495425000, "accounts_payable": 331176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1080666000, "long_term_debt": 4844326000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4844326000, "total_liabilities": 5924992000, "total_debt": 5339751000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -458638000, "total_equity": 2983678000, "shares_outstanding": 304038000, "operating_cash_flow": 155173000, "stock_based_compensation": 4082000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 647120000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -240837000, "dividends_paid": 82627000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11909000, "free_cash_flow": 802293000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138847000", "ebitda": "242178000", "netIncome": "83404000", "grossProfit": "242503000", "depreciation": "None", "totalRevenue": "328442000", "costOfRevenue": "85939000", "interestIncome": "50463000", "incomeBeforeTax": "83406000", "interestExpense": "55441000", "operatingIncome": "111239000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-55441000", "nonInterestIncome": "None", "operatingExpenses": "131264000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103331000", "sellingGeneralAndAdministrative": "27933000", "netIncomeFromContinuingOperations": "83406000" }, "balance": { "goodwill": "None", "inventory": "4189000", "commonStock": "3055000", "currentDebt": "None", "investments": "None", "totalAssets": "8908914000", "longTermDebt": "4844326000", "shortTermDebt": "495425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "93412000", "reportedCurrency": "USD", "retainedEarnings": "-458638000", "totalLiabilities": "5924992000", "otherCurrentAssets": "5265000", "totalCurrentAssets": "685129000", "currentLongTermDebt": "495425000", "longTermInvestments": "None", "shortTermInvestments": "20301000", "currentNetReceivables": "281947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8223785000", "currentAccountsPayable": "331176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8037662000", "shortLongTermDebtTotal": "5339751000", "totalShareholderEquity": "2983678000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "254065000", "totalCurrentLiabilities": "1080666000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4844326000", "cashAndShortTermInvestments": "377616000", "commonStockSharesOutstanding": "304038000", "intangibleAssetsExcludingGoodwill": "93412000", "cashAndCashEquivalentsAtCarryingValue": "377616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83406000", "profitLoss": "None", "dividendPayout": "82627000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155173000", "capitalExpenditures": "647120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11909000", "cashflowFromInvestment": "-240837000", "stockBasedCompensation": "4082000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82627000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92164000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 320682000, "cost_of_revenue": 79344000, "gross_profit": 241338000, "ebit": 152250000, "ebitda": 247079000, "pretax_income": 96840000, "tax_provision": 35991000, "net_income": 96840000, "net_income_to_common": 96840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 451326000, "total_current_assets": 734223000, "total_assets": 8749817000, "short_term_debt": 0, "long_term_debt": 5338681000, "total_debt": 5338681000, "total_liabilities": 5869241000, "total_equity": 2880576000, "shares_outstanding": 303608000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 157476000, "capital_expenditure": 167028000, "free_cash_flow": 324504000, "dividends_paid": 82361000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230467, "ticker_id": 560, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "152250000", "ebitda": "247079000", "netIncome": "96840000", "grossProfit": "241338000", "depreciation": "None", "totalRevenue": "320682000", "costOfRevenue": "79344000", "interestIncome": "50121000", "incomeBeforeTax": "96840000", "interestExpense": "55410000", "operatingIncome": "116259000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "35991000", "reportedCurrency": "USD", "netInterestIncome": "-55410000", "nonInterestIncome": "None", "operatingExpenses": "125079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94829000", "sellingGeneralAndAdministrative": "30250000", "netIncomeFromContinuingOperations": "96840000" }, "balance": { "goodwill": "None", "inventory": "713018000", "commonStock": "3020000", "currentDebt": "None", "investments": "None", "totalAssets": "8749817000", "longTermDebt": "5338681000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-453626000", "totalLiabilities": "5869241000", "otherCurrentAssets": "1121000", "totalCurrentAssets": "734223000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21205000", "currentNetReceivables": "260571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8015594000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7822039000", "shortLongTermDebtTotal": "5338681000", "totalShareholderEquity": "2880576000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "530560000", "totalCurrentLiabilities": "530560000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5338681000", "cashAndShortTermInvestments": "451326000", "commonStockSharesOutstanding": "303608000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "451326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96840000", "profitLoss": "None", "dividendPayout": "82361000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "157476000", "capitalExpenditures": "167028000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100895000", "cashflowFromInvestment": "-79090000", "stockBasedCompensation": "5054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82361000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 320682000, "cost_of_revenue": 79344000, "gross_profit": 241338000, "research_and_development": null, "selling_general_admin": 30250000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152250000, "depreciation_amortisation": 94829000, "ebitda": 247079000, "interest_expense": 55410000, "interest_income": null, "other_non_operating": null, "pretax_income": 96840000, "tax_provision": 35991000, "effective_tax_rate": null, "net_income": 96840000, "net_income_continuing_ops": 96840000, "net_income_to_common": 96840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 451326000, "short_term_investments": 21205000, "net_receivables": 260571000, "inventory": 713018000, "other_current_assets": null, "total_current_assets": 734223000, "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": 8015594000, "total_assets": 8749817000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 530560000, "long_term_debt": 5338681000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5338681000, "total_liabilities": 5869241000, "total_debt": 5338681000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -453626000, "total_equity": 2880576000, "shares_outstanding": 303608000, "operating_cash_flow": 157476000, "stock_based_compensation": 5054000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167028000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79090000, "dividends_paid": 82361000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100895000, "free_cash_flow": 324504000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "152250000", "ebitda": "247079000", "netIncome": "96840000", "grossProfit": "241338000", "depreciation": "None", "totalRevenue": "320682000", "costOfRevenue": "79344000", "interestIncome": "50121000", "incomeBeforeTax": "96840000", "interestExpense": "55410000", "operatingIncome": "116259000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "35991000", "reportedCurrency": "USD", "netInterestIncome": "-55410000", "nonInterestIncome": "None", "operatingExpenses": "125079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94829000", "sellingGeneralAndAdministrative": "30250000", "netIncomeFromContinuingOperations": "96840000" }, "balance": { "goodwill": "None", "inventory": "713018000", "commonStock": "3020000", "currentDebt": "None", "investments": "None", "totalAssets": "8749817000", "longTermDebt": "5338681000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-453626000", "totalLiabilities": "5869241000", "otherCurrentAssets": "1121000", "totalCurrentAssets": "734223000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21205000", "currentNetReceivables": "260571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8015594000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7822039000", "shortLongTermDebtTotal": "5338681000", "totalShareholderEquity": "2880576000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "530560000", "totalCurrentLiabilities": "530560000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5338681000", "cashAndShortTermInvestments": "451326000", "commonStockSharesOutstanding": "303608000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "451326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96840000", "profitLoss": "None", "dividendPayout": "82361000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "157476000", "capitalExpenditures": "167028000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100895000", "cashflowFromInvestment": "-79090000", "stockBasedCompensation": "5054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82361000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94829000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 315689000, "cost_of_revenue": 73268000, "gross_profit": 242421000, "ebit": 123780000, "ebitda": 218206000, "pretax_income": 70125000, "tax_provision": 184000, "net_income": 70125000, "net_income_to_common": 70125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 473615000, "total_current_assets": 738668000, "total_assets": 8730701000, "short_term_debt": 660442000, "long_term_debt": 5375222000, "total_debt": 6035664000, "total_liabilities": 5875515000, "total_equity": 2855186000, "shares_outstanding": 302903000, "goodwill_and_intangibles": 55560000 }, "cash_flow": { "operating_cash_flow": 183522000, "capital_expenditure": 90167000, "free_cash_flow": 273689000, "dividends_paid": 82349000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230468, "ticker_id": 560, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123780000", "ebitda": "218206000", "netIncome": "70125000", "grossProfit": "242421000", "depreciation": "None", "totalRevenue": "315689000", "costOfRevenue": "73268000", "interestIncome": "None", "incomeBeforeTax": "70125000", "interestExpense": "53655000", "operatingIncome": "120714000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "184000", "reportedCurrency": "USD", "netInterestIncome": "-53655000", "nonInterestIncome": "None", "operatingExpenses": "121707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73268000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94426000", "sellingGeneralAndAdministrative": "29689000", "netIncomeFromContinuingOperations": "70125000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3013000", "currentDebt": "None", "investments": "None", "totalAssets": "8730701000", "longTermDebt": "5375222000", "shortTermDebt": "660442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "55560000", "reportedCurrency": "USD", "retainedEarnings": "-467561000", "totalLiabilities": "5875515000", "otherCurrentAssets": "12389000", "totalCurrentAssets": "738668000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21985000", "currentNetReceivables": "252664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7992033000", "currentAccountsPayable": "305526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5405989000", "totalShareholderEquity": "2855186000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85500000", "totalCurrentLiabilities": "1051468000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4824047000", "cashAndShortTermInvestments": "473615000", "commonStockSharesOutstanding": "302903000", "intangibleAssetsExcludingGoodwill": "55560000", "cashAndCashEquivalentsAtCarryingValue": "473615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70125000", "profitLoss": "None", "dividendPayout": "82349000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "183522000", "capitalExpenditures": "90167000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19062000", "cashflowFromInvestment": "-107915000", "stockBasedCompensation": "5442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82349000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94426000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 315689000, "cost_of_revenue": 73268000, "gross_profit": 242421000, "research_and_development": null, "selling_general_admin": 29689000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123780000, "depreciation_amortisation": 94426000, "ebitda": 218206000, "interest_expense": 53655000, "interest_income": null, "other_non_operating": null, "pretax_income": 70125000, "tax_provision": 184000, "effective_tax_rate": null, "net_income": 70125000, "net_income_continuing_ops": 70125000, "net_income_to_common": 70125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 473615000, "short_term_investments": 21985000, "net_receivables": 252664000, "inventory": null, "other_current_assets": null, "total_current_assets": 738668000, "net_ppe": null, "goodwill": null, "intangible_assets": 55560000, "goodwill_and_intangibles": 55560000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7992033000, "total_assets": 8730701000, "short_term_debt": 660442000, "accounts_payable": 305526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1051468000, "long_term_debt": 5375222000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4824047000, "total_liabilities": 5875515000, "total_debt": 6035664000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -467561000, "total_equity": 2855186000, "shares_outstanding": 302903000, "operating_cash_flow": 183522000, "stock_based_compensation": 5442000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90167000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107915000, "dividends_paid": 82349000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19062000, "free_cash_flow": 273689000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123780000", "ebitda": "218206000", "netIncome": "70125000", "grossProfit": "242421000", "depreciation": "None", "totalRevenue": "315689000", "costOfRevenue": "73268000", "interestIncome": "None", "incomeBeforeTax": "70125000", "interestExpense": "53655000", "operatingIncome": "120714000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "184000", "reportedCurrency": "USD", "netInterestIncome": "-53655000", "nonInterestIncome": "None", "operatingExpenses": "121707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73268000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94426000", "sellingGeneralAndAdministrative": "29689000", "netIncomeFromContinuingOperations": "70125000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3013000", "currentDebt": "None", "investments": "None", "totalAssets": "8730701000", "longTermDebt": "5375222000", "shortTermDebt": "660442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "55560000", "reportedCurrency": "USD", "retainedEarnings": "-467561000", "totalLiabilities": "5875515000", "otherCurrentAssets": "12389000", "totalCurrentAssets": "738668000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21985000", "currentNetReceivables": "252664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7992033000", "currentAccountsPayable": "305526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5405989000", "totalShareholderEquity": "2855186000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85500000", "totalCurrentLiabilities": "1051468000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4824047000", "cashAndShortTermInvestments": "473615000", "commonStockSharesOutstanding": "302903000", "intangibleAssetsExcludingGoodwill": "55560000", "cashAndCashEquivalentsAtCarryingValue": "473615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70125000", "profitLoss": "None", "dividendPayout": "82349000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "183522000", "capitalExpenditures": "90167000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19062000", "cashflowFromInvestment": "-107915000", "stockBasedCompensation": "5442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82349000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94426000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 320241000, "cost_of_revenue": 78565000, "gross_profit": 241676000, "ebit": 140393000, "ebitda": 231611000, "pretax_income": 88905000, "tax_provision": 53303000, "net_income": 88905000, "net_income_to_common": 88905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 407105000, "total_current_assets": 685971000, "total_assets": 8644214000, "short_term_debt": 300352000, "long_term_debt": 5311444000, "total_debt": 5611796000, "total_liabilities": 5785240000, "total_equity": 2858974000, "shares_outstanding": 302712000, "goodwill_and_intangibles": 55897000 }, "cash_flow": { "operating_cash_flow": 128516000, "capital_expenditure": 76861000, "free_cash_flow": 205377000, "dividends_paid": 83866000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230469, "ticker_id": 560, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140393000", "ebitda": "231611000", "netIncome": "88905000", "grossProfit": "241676000", "depreciation": "None", "totalRevenue": "320241000", "costOfRevenue": "78565000", "interestIncome": "None", "incomeBeforeTax": "88905000", "interestExpense": "51488000", "operatingIncome": "121967000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "53303000", "reportedCurrency": "USD", "netInterestIncome": "-51488000", "nonInterestIncome": "None", "operatingExpenses": "119709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78565000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91218000", "sellingGeneralAndAdministrative": "28491000", "netIncomeFromContinuingOperations": "88905000" }, "balance": { "goodwill": "None", "inventory": "-2647000", "commonStock": "3013000", "currentDebt": "None", "investments": "None", "totalAssets": "8644214000", "longTermDebt": "5311444000", "shortTermDebt": "300352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "55897000", "reportedCurrency": "USD", "retainedEarnings": "-454967000", "totalLiabilities": "5785240000", "otherCurrentAssets": "11306000", "totalCurrentAssets": "685971000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "19519000", "currentNetReceivables": "248041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7958243000", "currentAccountsPayable": "279688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5311444000", "totalShareholderEquity": "2858974000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "473796000", "totalCurrentLiabilities": "473796000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5311444000", "cashAndShortTermInvestments": "407105000", "commonStockSharesOutstanding": "302712000", "intangibleAssetsExcludingGoodwill": "55897000", "cashAndCashEquivalentsAtCarryingValue": "407105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88905000", "profitLoss": "None", "dividendPayout": "83866000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128516000", "capitalExpenditures": "76861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "280170000", "cashflowFromInvestment": "-9179000", "stockBasedCompensation": "3359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83866000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12962000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 320241000, "cost_of_revenue": 78565000, "gross_profit": 241676000, "research_and_development": null, "selling_general_admin": 28491000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140393000, "depreciation_amortisation": 91218000, "ebitda": 231611000, "interest_expense": 51488000, "interest_income": null, "other_non_operating": null, "pretax_income": 88905000, "tax_provision": 53303000, "effective_tax_rate": null, "net_income": 88905000, "net_income_continuing_ops": 88905000, "net_income_to_common": 88905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 407105000, "short_term_investments": 19519000, "net_receivables": 248041000, "inventory": -2647000, "other_current_assets": null, "total_current_assets": 685971000, "net_ppe": null, "goodwill": null, "intangible_assets": 55897000, "goodwill_and_intangibles": 55897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7958243000, "total_assets": 8644214000, "short_term_debt": 300352000, "accounts_payable": 279688000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 473796000, "long_term_debt": 5311444000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5311444000, "total_liabilities": 5785240000, "total_debt": 5611796000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -454967000, "total_equity": 2858974000, "shares_outstanding": 302712000, "operating_cash_flow": 128516000, "stock_based_compensation": 3359000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76861000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9179000, "dividends_paid": 83866000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 280170000, "free_cash_flow": 205377000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140393000", "ebitda": "231611000", "netIncome": "88905000", "grossProfit": "241676000", "depreciation": "None", "totalRevenue": "320241000", "costOfRevenue": "78565000", "interestIncome": "None", "incomeBeforeTax": "88905000", "interestExpense": "51488000", "operatingIncome": "121967000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "53303000", "reportedCurrency": "USD", "netInterestIncome": "-51488000", "nonInterestIncome": "None", "operatingExpenses": "119709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78565000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91218000", "sellingGeneralAndAdministrative": "28491000", "netIncomeFromContinuingOperations": "88905000" }, "balance": { "goodwill": "None", "inventory": "-2647000", "commonStock": "3013000", "currentDebt": "None", "investments": "None", "totalAssets": "8644214000", "longTermDebt": "5311444000", "shortTermDebt": "300352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "55897000", "reportedCurrency": "USD", "retainedEarnings": "-454967000", "totalLiabilities": "5785240000", "otherCurrentAssets": "11306000", "totalCurrentAssets": "685971000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "19519000", "currentNetReceivables": "248041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7958243000", "currentAccountsPayable": "279688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5311444000", "totalShareholderEquity": "2858974000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "473796000", "totalCurrentLiabilities": "473796000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5311444000", "cashAndShortTermInvestments": "407105000", "commonStockSharesOutstanding": "302712000", "intangibleAssetsExcludingGoodwill": "55897000", "cashAndCashEquivalentsAtCarryingValue": "407105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88905000", "profitLoss": "None", "dividendPayout": "83866000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128516000", "capitalExpenditures": "76861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "280170000", "cashflowFromInvestment": "-9179000", "stockBasedCompensation": "3359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83866000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12962000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88810000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 316485000, "cost_of_revenue": 172246000, "gross_profit": 144239000, "ebit": 119901000, "ebitda": 209371000, "pretax_income": 72697000, "tax_provision": 208000, "net_income": 72697000, "net_income_to_common": 72697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 866000, "total_current_assets": 317593000, "total_assets": 8332716000, "short_term_debt": 300352000, "long_term_debt": 4422099000, "total_debt": 4722451000, "total_liabilities": 5482415000, "total_equity": 2850301000, "shares_outstanding": 300596394, "goodwill_and_intangibles": 59495000 }, "cash_flow": { "operating_cash_flow": 135282000, "capital_expenditure": 90731000, "free_cash_flow": 226013000, "dividends_paid": 78406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230470, "ticker_id": 560, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119901000", "ebitda": "209371000", "netIncome": "72697000", "grossProfit": "144239000", "depreciation": "None", "totalRevenue": "316485000", "costOfRevenue": "172246000", "interestIncome": "321000", "incomeBeforeTax": "72697000", "interestExpense": "50266000", "operatingIncome": "113979000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "208000", "reportedCurrency": "USD", "netInterestIncome": "-46883000", "nonInterestIncome": "None", "operatingExpenses": "30260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89470000", "sellingGeneralAndAdministrative": "30260000", "netIncomeFromContinuingOperations": "72697000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3006000", "currentDebt": "None", "investments": "None", "totalAssets": "8332716000", "longTermDebt": "4422099000", "shortTermDebt": "300352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "59495000", "reportedCurrency": "USD", "retainedEarnings": "-460595000", "totalLiabilities": "5482415000", "otherCurrentAssets": "18038000", "totalCurrentAssets": "317593000", "currentLongTermDebt": "511426000", "longTermInvestments": "None", "shortTermInvestments": "19914000", "currentNetReceivables": "278775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8015123000", "currentAccountsPayable": "337608000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4933525000", "totalShareholderEquity": "2850301000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98643000", "totalCurrentLiabilities": "736603000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4745812000", "cashAndShortTermInvestments": "866000", "commonStockSharesOutstanding": "300596394", "intangibleAssetsExcludingGoodwill": "59495000", "cashAndCashEquivalentsAtCarryingValue": "866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72697000", "profitLoss": "None", "dividendPayout": "78406000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-937000", "operatingCashflow": "135282000", "capitalExpenditures": "90731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65003000", "cashflowFromInvestment": "-70058000", "stockBasedCompensation": "6218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 316485000, "cost_of_revenue": 172246000, "gross_profit": 144239000, "research_and_development": null, "selling_general_admin": 30260000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119901000, "depreciation_amortisation": 89470000, "ebitda": 209371000, "interest_expense": 50266000, "interest_income": null, "other_non_operating": null, "pretax_income": 72697000, "tax_provision": 208000, "effective_tax_rate": null, "net_income": 72697000, "net_income_continuing_ops": 72697000, "net_income_to_common": 72697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 866000, "short_term_investments": 19914000, "net_receivables": 278775000, "inventory": null, "other_current_assets": null, "total_current_assets": 317593000, "net_ppe": null, "goodwill": null, "intangible_assets": 59495000, "goodwill_and_intangibles": 59495000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8015123000, "total_assets": 8332716000, "short_term_debt": 300352000, "accounts_payable": 337608000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 736603000, "long_term_debt": 4422099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4745812000, "total_liabilities": 5482415000, "total_debt": 4722451000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -460595000, "total_equity": 2850301000, "shares_outstanding": 300596394, "operating_cash_flow": 135282000, "stock_based_compensation": 6218000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90731000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70058000, "dividends_paid": 78406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65003000, "free_cash_flow": 226013000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119901000", "ebitda": "209371000", "netIncome": "72697000", "grossProfit": "144239000", "depreciation": "None", "totalRevenue": "316485000", "costOfRevenue": "172246000", "interestIncome": "321000", "incomeBeforeTax": "72697000", "interestExpense": "50266000", "operatingIncome": "113979000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "208000", "reportedCurrency": "USD", "netInterestIncome": "-46883000", "nonInterestIncome": "None", "operatingExpenses": "30260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89470000", "sellingGeneralAndAdministrative": "30260000", "netIncomeFromContinuingOperations": "72697000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3006000", "currentDebt": "None", "investments": "None", "totalAssets": "8332716000", "longTermDebt": "4422099000", "shortTermDebt": "300352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "59495000", "reportedCurrency": "USD", "retainedEarnings": "-460595000", "totalLiabilities": "5482415000", "otherCurrentAssets": "18038000", "totalCurrentAssets": "317593000", "currentLongTermDebt": "511426000", "longTermInvestments": "None", "shortTermInvestments": "19914000", "currentNetReceivables": "278775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8015123000", "currentAccountsPayable": "337608000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4933525000", "totalShareholderEquity": "2850301000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98643000", "totalCurrentLiabilities": "736603000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4745812000", "cashAndShortTermInvestments": "866000", "commonStockSharesOutstanding": "300596394", "intangibleAssetsExcludingGoodwill": "59495000", "cashAndCashEquivalentsAtCarryingValue": "866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72697000", "profitLoss": "None", "dividendPayout": "78406000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-937000", "operatingCashflow": "135282000", "capitalExpenditures": "90731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65003000", "cashflowFromInvestment": "-70058000", "stockBasedCompensation": "6218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89470000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 307314000, "cost_of_revenue": 269722000, "gross_profit": 37592000, "ebit": 114070000, "ebitda": 210324000, "pretax_income": 63736000, "tax_provision": 46809000, "net_income": 63736000, "net_income_to_common": 63736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 861000, "total_current_assets": 312079000, "total_assets": 8335890000, "short_term_debt": 0, "long_term_debt": 4919157000, "total_debt": 4919157000, "total_liabilities": 5467510000, "total_equity": 2868380000, "shares_outstanding": 302511000, "goodwill_and_intangibles": 63381000 }, "cash_flow": { "operating_cash_flow": 158571000, "capital_expenditure": 256340000, "free_cash_flow": 414911000, "dividends_paid": 78406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230472, "ticker_id": 560, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114070000", "ebitda": "210324000", "netIncome": "63736000", "grossProfit": "37592000", "depreciation": "None", "totalRevenue": "307314000", "costOfRevenue": "269722000", "interestIncome": "47091000", "incomeBeforeTax": "63736000", "interestExpense": "47364000", "operatingIncome": "104664000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "46809000", "reportedCurrency": "USD", "netInterestIncome": "-47364000", "nonInterestIncome": "None", "operatingExpenses": "-67072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "269722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96254000", "sellingGeneralAndAdministrative": "29182000", "netIncomeFromContinuingOperations": "63736000" }, "balance": { "goodwill": "None", "inventory": "-12659000", "commonStock": "3006000", "currentDebt": "None", "investments": "None", "totalAssets": "8335890000", "longTermDebt": "4919157000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "63381000", "reportedCurrency": "USD", "retainedEarnings": "-450753000", "totalLiabilities": "5467510000", "otherCurrentAssets": "27835000", "totalCurrentAssets": "312079000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "20609000", "currentNetReceivables": "262774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8023811000", "currentAccountsPayable": "343855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7825987000", "shortLongTermDebtTotal": "4919157000", "totalShareholderEquity": "2868380000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "548353000", "totalCurrentLiabilities": "548353000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4919157000", "cashAndShortTermInvestments": "861000", "commonStockSharesOutstanding": "302511000", "intangibleAssetsExcludingGoodwill": "63381000", "cashAndCashEquivalentsAtCarryingValue": "861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63736000", "profitLoss": "None", "dividendPayout": "78406000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "9691000", "operatingCashflow": "158571000", "capitalExpenditures": "256340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73635000", "cashflowFromInvestment": "-93022000", "stockBasedCompensation": "5724000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96254000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 307314000, "cost_of_revenue": 269722000, "gross_profit": 37592000, "research_and_development": null, "selling_general_admin": 29182000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114070000, "depreciation_amortisation": 96254000, "ebitda": 210324000, "interest_expense": 47364000, "interest_income": null, "other_non_operating": null, "pretax_income": 63736000, "tax_provision": 46809000, "effective_tax_rate": null, "net_income": 63736000, "net_income_continuing_ops": 63736000, "net_income_to_common": 63736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 861000, "short_term_investments": 20609000, "net_receivables": 262774000, "inventory": -12659000, "other_current_assets": null, "total_current_assets": 312079000, "net_ppe": null, "goodwill": null, "intangible_assets": 63381000, "goodwill_and_intangibles": 63381000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8023811000, "total_assets": 8335890000, "short_term_debt": 0, "accounts_payable": 343855000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 548353000, "long_term_debt": 4919157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4919157000, "total_liabilities": 5467510000, "total_debt": 4919157000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -450753000, "total_equity": 2868380000, "shares_outstanding": 302511000, "operating_cash_flow": 158571000, "stock_based_compensation": 5724000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 256340000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93022000, "dividends_paid": 78406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73635000, "free_cash_flow": 414911000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114070000", "ebitda": "210324000", "netIncome": "63736000", "grossProfit": "37592000", "depreciation": "None", "totalRevenue": "307314000", "costOfRevenue": "269722000", "interestIncome": "47091000", "incomeBeforeTax": "63736000", "interestExpense": "47364000", "operatingIncome": "104664000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "46809000", "reportedCurrency": "USD", "netInterestIncome": "-47364000", "nonInterestIncome": "None", "operatingExpenses": "-67072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "269722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96254000", "sellingGeneralAndAdministrative": "29182000", "netIncomeFromContinuingOperations": "63736000" }, "balance": { "goodwill": "None", "inventory": "-12659000", "commonStock": "3006000", "currentDebt": "None", "investments": "None", "totalAssets": "8335890000", "longTermDebt": "4919157000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "63381000", "reportedCurrency": "USD", "retainedEarnings": "-450753000", "totalLiabilities": "5467510000", "otherCurrentAssets": "27835000", "totalCurrentAssets": "312079000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "20609000", "currentNetReceivables": "262774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8023811000", "currentAccountsPayable": "343855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7825987000", "shortLongTermDebtTotal": "4919157000", "totalShareholderEquity": "2868380000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "548353000", "totalCurrentLiabilities": "548353000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4919157000", "cashAndShortTermInvestments": "861000", "commonStockSharesOutstanding": "302511000", "intangibleAssetsExcludingGoodwill": "63381000", "cashAndCashEquivalentsAtCarryingValue": "861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63736000", "profitLoss": "None", "dividendPayout": "78406000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "9691000", "operatingCashflow": "158571000", "capitalExpenditures": "256340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73635000", "cashflowFromInvestment": "-93022000", "stockBasedCompensation": "5724000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96254000", "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": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "income_statement": { "revenue": 309793000, "cost_of_revenue": 79417000, "gross_profit": 230376000, "ebit": 113050000, "ebitda": 199207000, "pretax_income": 56408000, "tax_provision": 46800000, "net_income": 56408000, "net_income_to_common": 56408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13646000, "total_current_assets": 289756000, "total_assets": 8316664000, "short_term_debt": 0, "long_term_debt": 4913212000, "total_debt": 4913212000, "total_liabilities": 5440492000, "total_equity": 2876172000, "shares_outstanding": 302285000, "goodwill_and_intangibles": 68169000 }, "cash_flow": { "operating_cash_flow": 159887000, "capital_expenditure": 157976000, "free_cash_flow": 317863000, "dividends_paid": 78395000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230473, "ticker_id": 560, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:25.091783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113050000", "ebitda": "199207000", "netIncome": "56408000", "grossProfit": "230376000", "depreciation": "None", "totalRevenue": "309793000", "costOfRevenue": "79417000", "interestIncome": "47428000", "incomeBeforeTax": "56408000", "interestExpense": "47485000", "operatingIncome": "201862000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "46800000", "reportedCurrency": "USD", "netInterestIncome": "-47485000", "nonInterestIncome": "None", "operatingExpenses": "28514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86157000", "sellingGeneralAndAdministrative": "28514000", "netIncomeFromContinuingOperations": "56408000" }, "balance": { "goodwill": "None", "inventory": "-11697000", "commonStock": "3006000", "currentDebt": "None", "investments": "None", "totalAssets": "8316664000", "longTermDebt": "4913212000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "68169000", "reportedCurrency": "USD", "retainedEarnings": "-435735000", "totalLiabilities": "5440492000", "otherCurrentAssets": "1214000", "totalCurrentAssets": "289756000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21105000", "currentNetReceivables": "253791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8026908000", "currentAccountsPayable": "318448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7836156000", "shortLongTermDebtTotal": "4913212000", "totalShareholderEquity": "2876172000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "527280000", "totalCurrentLiabilities": "527280000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4913212000", "cashAndShortTermInvestments": "13646000", "commonStockSharesOutstanding": "302285000", "intangibleAssetsExcludingGoodwill": "68169000", "cashAndCashEquivalentsAtCarryingValue": "13646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56408000", "profitLoss": "None", "dividendPayout": "78395000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "6824000", "operatingCashflow": "159887000", "capitalExpenditures": "157976000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120062000", "cashflowFromInvestment": "-11909000", "stockBasedCompensation": "4644000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78395000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11229000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92201000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 309793000, "cost_of_revenue": 79417000, "gross_profit": 230376000, "research_and_development": null, "selling_general_admin": 28514000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113050000, "depreciation_amortisation": 86157000, "ebitda": 199207000, "interest_expense": 47485000, "interest_income": null, "other_non_operating": null, "pretax_income": 56408000, "tax_provision": 46800000, "effective_tax_rate": null, "net_income": 56408000, "net_income_continuing_ops": 56408000, "net_income_to_common": 56408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13646000, "short_term_investments": 21105000, "net_receivables": 253791000, "inventory": -11697000, "other_current_assets": null, "total_current_assets": 289756000, "net_ppe": null, "goodwill": null, "intangible_assets": 68169000, "goodwill_and_intangibles": 68169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8026908000, "total_assets": 8316664000, "short_term_debt": 0, "accounts_payable": 318448000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 527280000, "long_term_debt": 4913212000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4913212000, "total_liabilities": 5440492000, "total_debt": 4913212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -435735000, "total_equity": 2876172000, "shares_outstanding": 302285000, "operating_cash_flow": 159887000, "stock_based_compensation": 4644000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157976000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11909000, "dividends_paid": 78395000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120062000, "free_cash_flow": 317863000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113050000", "ebitda": "199207000", "netIncome": "56408000", "grossProfit": "230376000", "depreciation": "None", "totalRevenue": "309793000", "costOfRevenue": "79417000", "interestIncome": "47428000", "incomeBeforeTax": "56408000", "interestExpense": "47485000", "operatingIncome": "201862000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "46800000", "reportedCurrency": "USD", "netInterestIncome": "-47485000", "nonInterestIncome": "None", "operatingExpenses": "28514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86157000", "sellingGeneralAndAdministrative": "28514000", "netIncomeFromContinuingOperations": "56408000" }, "balance": { "goodwill": "None", "inventory": "-11697000", "commonStock": "3006000", "currentDebt": "None", "investments": "None", "totalAssets": "8316664000", "longTermDebt": "4913212000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "68169000", "reportedCurrency": "USD", "retainedEarnings": "-435735000", "totalLiabilities": "5440492000", "otherCurrentAssets": "1214000", "totalCurrentAssets": "289756000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21105000", "currentNetReceivables": "253791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8026908000", "currentAccountsPayable": "318448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7836156000", "shortLongTermDebtTotal": "4913212000", "totalShareholderEquity": "2876172000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "527280000", "totalCurrentLiabilities": "527280000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4913212000", "cashAndShortTermInvestments": "13646000", "commonStockSharesOutstanding": "302285000", "intangibleAssetsExcludingGoodwill": "68169000", "cashAndCashEquivalentsAtCarryingValue": "13646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56408000", "profitLoss": "None", "dividendPayout": "78395000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "6824000", "operatingCashflow": "159887000", "capitalExpenditures": "157976000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120062000", "cashflowFromInvestment": "-11909000", "stockBasedCompensation": "4644000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78395000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11229000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92201000", "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }