{ "ticker": { "uuid": "95266701-0b86-4ba0-ad6b-cca2d7320c6a", "symbol": "VIST", "name": "Vista Oil Gas ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/95266701-0b86-4ba0-ad6b-cca2d7320c6a/", "api_url": "https://sharemaestro.com/factors/api/tickers/95266701-0b86-4ba0-ad6b-cca2d7320c6a/" }, "ticker_metadata": { "id": 4240, "uuid": "95266701-0b86-4ba0-ad6b-cca2d7320c6a", "symbol": "VIST", "name": "Vista Oil Gas ADR", "asset_type": "equity", "market_cap": 8269026000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Vista Oil & Gas, SAB de CV, is dedicated to the exploration and production of oil and gas in Latin America. The company is headquartered in Mexico City, Mexico.", "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": "95266701-0b86-4ba0-ad6b-cca2d7320c6a", "symbol": "VIST", "name": "Vista Oil Gas ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/95266701-0b86-4ba0-ad6b-cca2d7320c6a/", "api_url": "https://sharemaestro.com/factors/api/tickers/95266701-0b86-4ba0-ad6b-cca2d7320c6a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.9, "value": 0.76, "quality": 0.68, "momentum": 0.82, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 74.42, "market_cap": 8205699602.82, "pe_ratio": 10.9952, "earnings_yield": 0.0909, "ebitda_to_ev": 0.1406, "shareholder_yield": 0, "roe": 0.2871, "piotroski_f_score": 2, "momentum_12_1": 0.3039, "volatility_252d": 0.4648 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:06.632802+00:00", "batch_id": "" }, "size": { "price_close": 74.42, "market_cap": 8205699602.82, "market_cap_usd": 8205699602.82, "enterprise_value": 11659513602.82, "shares_outstanding": 110262021, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.9952, "pb_ratio": 3.1567, "ptbv_ratio": 3.2043, "ps_ratio": 2.8211, "pcf_ratio": 12.4755, "pfcf_ratio": 3.7848, "ev_ebitda": 7.1131, "ev_ebit": 14.7225, "ev_sales": 4.0085, "ev_fcf": 5.3779, "earnings_yield": 0.0909, "fcf_yield": 0.1859, "price_to_sales": 2.8211, "price_to_book": 3.1567, "price_to_cashflow": 12.4755, "ebitda_to_ev": 0.1406, "sales_yield": 0.2495 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4937, "operating_margin": 0.2723, "net_margin": 0.2566, "ebitda_margin": 0.5635, "fcf_margin": 0.7454, "roe": 0.2871, "roa": 0.0967, "roic": 0.0961, "roc_greenblatt": null, "asset_turnover": 0.3768, "cash_conversion": 2.9051, "accruals_ratio": 0.0115, "sbc_to_revenue": 0.0029, "piotroski_f_score": 2, "altman_z_score": 1.9676, "earnings_stability_5y": 0.5403, "revenue_stability_5y": 0.6919, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.186, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.9699, "net_debt_to_ebitda": 2.107, "debt_to_assets": 0.4784, "interest_coverage": 3.6761, "current_ratio": 0.7692, "quick_ratio": 0.7637, "net_debt": 3453814000, "local_beta": -0.0012, "volatility_252d": 0.4648, "volatility_60d": 1.1028, "max_drawdown_12m": -0.3648, "risk_adjusted_momentum": 0.6539 }, "growth": { "revenue_growth_1y": 0.6444, "revenue_growth_3y_cagr": 0.2933, "revenue_growth_5y_cagr": 0.5529, "eps_growth_1y": 0.5494, "eps_growth_3y_cagr": 0.3869, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0007, "book_value_growth_1y": 0.4895, "revenue_growth": 0.6444, "earnings_growth": 0.5494 }, "momentum": { "price_return_1m": 0.1412, "price_return_3m": 0.189, "price_return_6m": 0.4627, "price_return_9m": 0.9543, "price_return_12m": 0.4881, "price_return_12m_ex1m": 0.3039, "momentum_6m": 0.4627, "momentum_12m": 0.4881, "momentum_12_1": 0.3039, "distance_from_52w_high": -0.0131, "distance_from_52w_low": 1.2083, "relative_strength": 0.3881 }, "raw_ttm": { "revenue_ttm": 2908718909, "gross_profit_ttm": 1435993774, "ebit_ttm": 791950281, "ebitda_ttm": 1639171732, "net_income_ttm": 746298090, "eps_diluted_ttm": 6.7684, "operating_cash_flow_ttm": 657746046, "capital_expenditure_ttm": 1510307836, "fcf_ttm": 2168053882, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 215431588, "cash_and_equivalents": 239250000, "total_current_assets": 1352907000, "total_current_liabilities": 1758897000, "net_ppe": null, "total_assets": 7720352000, "total_debt": 3693064000, "total_equity": 2599489000, "net_working_capital": 422903000, "book_value_per_share": 23.5756, "retained_earnings": 1952240000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2560869000, "tangible_book_per_share": 23.2253 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 23, "rank_pb": 66, "rank_ptbv": 57, "rank_ps": 61, "rank_pcf": 55, "rank_ev_ebitda": 21, "rank_ev_ebit": 57, "rank_earnings_yield": 23, "rank_fcf_yield": 18, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 12, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 45, "rank_fcf_margin": 8, "rank_piotroski": 98, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 23 }, "composites": { "value_composite": 24, "quality_composite": 32, "momentum_composite": 18, "growth_composite": 6, "yield_composite": 94, "svqf_composite": 12, "vc1_composite": 29, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 10, "quality_value_composite": 0.7189, "os_score": 0.9, "value_percentile": 0.76, "quality_percentile": 0.68, "momentum_percentile": 0.82, "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": 35, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5220, "ticker_id": 4240, "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": "2026-06-07T06:55:06.632802+00:00", "batch_id": "", "os_score_delta": null, "price_close": 74.42, "market_cap": 8205699602.82, "market_cap_usd": 8205699602.82, "enterprise_value": 11659513602.82, "shares_outstanding": 110262021, "fx_rate_to_usd": null, "pe_ratio": 10.99520381, "pb_ratio": 3.15665871, "ptbv_ratio": 3.20426371, "ps_ratio": 2.82106998, "pcf_ratio": 12.47548298, "pfcf_ratio": 3.78482273, "ev_ebitda": 7.1130519, "ev_ebit": 14.72253231, "ev_sales": 4.00847038, "ev_fcf": 5.37787077, "earnings_yield": 0.09094875, "fcf_yield": 0.1859472, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.49368599, "operating_margin": 0.27226773, "net_margin": 0.25657278, "ebitda_margin": 0.56353735, "fcf_margin": 0.74536384, "roe": 0.28709415, "roa": 0.09666633, "roic": 0.0960551, "roc_greenblatt": null, "asset_turnover": 0.37675988, "cash_conversion": 2.90507762, "accruals_ratio": 0.01146995, "sbc_to_revenue": 0.00294666, "debt_to_equity": 1.96994986, "net_debt_to_ebitda": 2.10704829, "debt_to_assets": 0.47835435, "interest_coverage": 3.67611031, "current_ratio": 0.76917921, "quick_ratio": 0.7636587, "net_debt": 3453814000, "revenue_growth_1y": 0.64439197, "revenue_growth_3y_cagr": 0.29327891, "revenue_growth_5y_cagr": 0.55294616, "eps_growth_1y": 0.54941959, "eps_growth_3y_cagr": 0.38691738, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.00065828, "book_value_growth_1y": 0.48948921, "piotroski_f_score": 2, "altman_z_score": 1.96762843, "earnings_stability_5y": 0.540334, "revenue_stability_5y": 0.691899, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14123601, "price_return_3m": 0.18900783, "price_return_6m": 0.46265723, "price_return_9m": 0.95430672, "price_return_12m": 0.48810238, "price_return_12m_ex1m": 0.30393921, "distance_from_52w_high": -0.01312823, "distance_from_52w_low": 1.20830861, "relative_strength": 0.3881388, "local_beta": -0.0012, "volatility_252d": 0.464822, "volatility_60d": 1.10278, "max_drawdown_12m": -0.36475024, "revenue_ttm": 2908718909, "gross_profit_ttm": 1435993774, "ebit_ttm": 791950281, "ebitda_ttm": 1639171732, "net_income_ttm": 746298090, "eps_diluted_ttm": 6.76840569, "operating_cash_flow_ttm": 657746046, "capital_expenditure_ttm": 1510307836, "fcf_ttm": 2168053882, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 215431588, "cash_and_equivalents": 239250000, "total_current_assets": 1352907000, "total_current_liabilities": 1758897000, "net_ppe": null, "total_assets": 7720352000, "total_debt": 3693064000, "total_equity": 2599489000, "net_working_capital": 422903000, "book_value_per_share": 23.57556098, "retained_earnings": 1952240000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2560869000, "tangible_book_per_share": 23.22530439, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 23, "rank_pb": 66, "rank_ptbv": 57, "rank_ps": 61, "rank_pcf": 55, "rank_ev_ebitda": 21, "rank_ev_ebit": 57, "rank_earnings_yield": 23, "rank_fcf_yield": 18, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 12, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 45, "rank_fcf_margin": 8, "rank_piotroski": 98, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 23, "value_composite": 24, "quality_composite": 32, "momentum_composite": 18, "growth_composite": 6, "yield_composite": 94, "svqf_composite": 12, "vc1_composite": 29, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 74.42, "os": 0.9, "value": 0.76, "quality": 0.68, "momentum": 0.82, "confidence": 1, "coverage": 1, "pe_ratio": 10.9952, "earnings_yield": 0.0909, "shareholder_yield": 0, "roe": 0.2871, "momentum_12_1": 0.3039, "complete_fields": { "id": 5220, "ticker_id": 4240, "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": "2026-06-07T06:55:06.632802+00:00", "batch_id": "", "os_score_delta": null, "price_close": 74.42, "market_cap": 8205699602.82, "market_cap_usd": 8205699602.82, "enterprise_value": 11659513602.82, "shares_outstanding": 110262021, "fx_rate_to_usd": null, "pe_ratio": 10.99520381, "pb_ratio": 3.15665871, "ptbv_ratio": 3.20426371, "ps_ratio": 2.82106998, "pcf_ratio": 12.47548298, "pfcf_ratio": 3.78482273, "ev_ebitda": 7.1130519, "ev_ebit": 14.72253231, "ev_sales": 4.00847038, "ev_fcf": 5.37787077, "earnings_yield": 0.09094875, "fcf_yield": 0.1859472, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.49368599, "operating_margin": 0.27226773, "net_margin": 0.25657278, "ebitda_margin": 0.56353735, "fcf_margin": 0.74536384, "roe": 0.28709415, "roa": 0.09666633, "roic": 0.0960551, "roc_greenblatt": null, "asset_turnover": 0.37675988, "cash_conversion": 2.90507762, "accruals_ratio": 0.01146995, "sbc_to_revenue": 0.00294666, "debt_to_equity": 1.96994986, "net_debt_to_ebitda": 2.10704829, "debt_to_assets": 0.47835435, "interest_coverage": 3.67611031, "current_ratio": 0.76917921, "quick_ratio": 0.7636587, "net_debt": 3453814000, "revenue_growth_1y": 0.64439197, "revenue_growth_3y_cagr": 0.29327891, "revenue_growth_5y_cagr": 0.55294616, "eps_growth_1y": 0.54941959, "eps_growth_3y_cagr": 0.38691738, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.00065828, "book_value_growth_1y": 0.48948921, "piotroski_f_score": 2, "altman_z_score": 1.96762843, "earnings_stability_5y": 0.540334, "revenue_stability_5y": 0.691899, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14123601, "price_return_3m": 0.18900783, "price_return_6m": 0.46265723, "price_return_9m": 0.95430672, "price_return_12m": 0.48810238, "price_return_12m_ex1m": 0.30393921, "distance_from_52w_high": -0.01312823, "distance_from_52w_low": 1.20830861, "relative_strength": 0.3881388, "local_beta": -0.0012, "volatility_252d": 0.464822, "volatility_60d": 1.10278, "max_drawdown_12m": -0.36475024, "revenue_ttm": 2908718909, "gross_profit_ttm": 1435993774, "ebit_ttm": 791950281, "ebitda_ttm": 1639171732, "net_income_ttm": 746298090, "eps_diluted_ttm": 6.76840569, "operating_cash_flow_ttm": 657746046, "capital_expenditure_ttm": 1510307836, "fcf_ttm": 2168053882, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 215431588, "cash_and_equivalents": 239250000, "total_current_assets": 1352907000, "total_current_liabilities": 1758897000, "net_ppe": null, "total_assets": 7720352000, "total_debt": 3693064000, "total_equity": 2599489000, "net_working_capital": 422903000, "book_value_per_share": 23.57556098, "retained_earnings": 1952240000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2560869000, "tangible_book_per_share": 23.22530439, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 23, "rank_pb": 66, "rank_ptbv": 57, "rank_ps": 61, "rank_pcf": 55, "rank_ev_ebitda": 21, "rank_ev_ebit": 57, "rank_earnings_yield": 23, "rank_fcf_yield": 18, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 12, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 45, "rank_fcf_margin": 8, "rank_piotroski": 98, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 23, "value_composite": 24, "quality_composite": 32, "momentum_composite": 18, "growth_composite": 6, "yield_composite": 94, "svqf_composite": 12, "vc1_composite": 29, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 2474197000, "cost_of_revenue": 1299167000, "gross_profit": 1175030000, "ebit": 1234328000, "ebitda": 1973231000, "pretax_income": 1004671000, "tax_provision": 285608000, "net_income": 719063000, "net_income_to_common": 719063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526194413, "total_current_assets": 895557722, "total_assets": 7112993763, "short_term_debt": 405555025, "long_term_debt": 2803982000, "total_debt": 3209537025, "total_liabilities": 4601350058, "total_equity": 2511643704, "shares_outstanding": 107212399, "goodwill_and_intangibles": 41061811 }, "cash_flow": { "operating_cash_flow": 638479046, "capital_expenditure": 1460096836, "free_cash_flow": 2098575882, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350182, "ticker_id": 4240, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1234328000", "ebitda": "1973231000", "netIncome": "719063000", "grossProfit": "1175030000", "depreciation": "None", "totalRevenue": "2474197000", "costOfRevenue": "1299167000", "interestIncome": "10594000", "incomeBeforeTax": "1004671000", "interestExpense": "229657000", "operatingIncome": "828427000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "285608000", "reportedCurrency": "USD", "netInterestIncome": "-259272000", "nonInterestIncome": "None", "operatingExpenses": "346603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1299167000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "738903000", "sellingGeneralAndAdministrative": "132855000", "netIncomeFromContinuingOperations": "719063000" }, "balance": { "goodwill": "22576446", "inventory": "9457187", "commonStock": "491174720", "currentDebt": "None", "investments": "None", "totalAssets": "7112993763", "longTermDebt": "2803982000", "shortTermDebt": "405555025", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "18485365", "reportedCurrency": "USD", "retainedEarnings": "1844563503", "totalLiabilities": "4601350058", "otherCurrentAssets": "None", "totalCurrentAssets": "895557722", "currentLongTermDebt": "350095000", "longTermInvestments": "54542000", "shortTermInvestments": "12218241", "currentNetReceivables": "347687880", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6217436040", "currentAccountsPayable": "399380903", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3298045266", "totalShareholderEquity": "2511643704", "capitalLeaseObligations": "143903000", "otherCurrentLiabilities": "231307578", "totalCurrentLiabilities": "1036243506", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3565106552", "cashAndShortTermInvestments": "526194413", "commonStockSharesOutstanding": "107212399", "intangibleAssetsExcludingGoodwill": "18485365", "cashAndCashEquivalentsAtCarryingValue": "526194413", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "721378090", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1049367", "operatingCashflow": "638479046", "capitalExpenditures": "1460096836", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1502717613", "cashflowFromInvestment": "-2367255140", "stockBasedCompensation": "55989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50160979", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "743925451", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2474197000, "cost_of_revenue": 1299167000, "gross_profit": 1175030000, "research_and_development": null, "selling_general_admin": 132855000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1234328000, "depreciation_amortisation": 738903000, "ebitda": 1973231000, "interest_expense": 229657000, "interest_income": null, "other_non_operating": null, "pretax_income": 1004671000, "tax_provision": 285608000, "effective_tax_rate": null, "net_income": 719063000, "net_income_continuing_ops": 719063000, "net_income_to_common": 719063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526194413, "short_term_investments": 12218241, "net_receivables": 347687880, "inventory": 9457187, "other_current_assets": null, "total_current_assets": 895557722, "net_ppe": null, "goodwill": 22576446, "intangible_assets": 18485365, "goodwill_and_intangibles": 41061811, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6217436040, "total_assets": 7112993763, "short_term_debt": 405555025, "accounts_payable": 399380903, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1036243506, "long_term_debt": 2803982000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3565106552, "total_liabilities": 4601350058, "total_debt": 3209537025, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1844563503, "total_equity": 2511643704, "shares_outstanding": 107212399, "operating_cash_flow": 638479046, "stock_based_compensation": 55989000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1460096836, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2367255140, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1502717613, "free_cash_flow": 2098575882, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1234328000", "ebitda": "1973231000", "netIncome": "719063000", "grossProfit": "1175030000", "depreciation": "None", "totalRevenue": "2474197000", "costOfRevenue": "1299167000", "interestIncome": "10594000", "incomeBeforeTax": "1004671000", "interestExpense": "229657000", "operatingIncome": "828427000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "285608000", "reportedCurrency": "USD", "netInterestIncome": "-259272000", "nonInterestIncome": "None", "operatingExpenses": "346603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1299167000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "738903000", "sellingGeneralAndAdministrative": "132855000", "netIncomeFromContinuingOperations": "719063000" }, "balance": { "goodwill": "22576446", "inventory": "9457187", "commonStock": "491174720", "currentDebt": "None", "investments": "None", "totalAssets": "7112993763", "longTermDebt": "2803982000", "shortTermDebt": "405555025", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "18485365", "reportedCurrency": "USD", "retainedEarnings": "1844563503", "totalLiabilities": "4601350058", "otherCurrentAssets": "None", "totalCurrentAssets": "895557722", "currentLongTermDebt": "350095000", "longTermInvestments": "54542000", "shortTermInvestments": "12218241", "currentNetReceivables": "347687880", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6217436040", "currentAccountsPayable": "399380903", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3298045266", "totalShareholderEquity": "2511643704", "capitalLeaseObligations": "143903000", "otherCurrentLiabilities": "231307578", "totalCurrentLiabilities": "1036243506", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3565106552", "cashAndShortTermInvestments": "526194413", "commonStockSharesOutstanding": "107212399", "intangibleAssetsExcludingGoodwill": "18485365", "cashAndCashEquivalentsAtCarryingValue": "526194413", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "721378090", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1049367", "operatingCashflow": "638479046", "capitalExpenditures": "1460096836", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1502717613", "cashflowFromInvestment": "-2367255140", "stockBasedCompensation": "55989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50160979", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "743925451", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 1647768000, "cost_of_revenue": 392112000, "gross_profit": 1255656000, "ebit": 658068000, "ebitda": 1097438000, "pretax_income": 590827000, "tax_provision": 113306000, "net_income": 477521000, "net_income_to_common": 477521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 755610000, "total_current_assets": 1052271000, "total_assets": 4232372000, "short_term_debt": 104246000, "long_term_debt": 1402343000, "total_debt": 1506589000, "total_liabilities": 2611159000, "total_equity": 1621213000, "shares_outstanding": 103077629, "goodwill_and_intangibles": 38019000 }, "cash_flow": { "operating_cash_flow": 959026000, "capital_expenditure": 1052530000, "free_cash_flow": 2011556000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350187, "ticker_id": 4240, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "658068000", "ebitda": "1097438000", "netIncome": "477521000", "grossProfit": "1255656000", "depreciation": "None", "totalRevenue": "1647768000", "costOfRevenue": "392112000", "interestIncome": "4535000", "incomeBeforeTax": "590827000", "interestExpense": "67241000", "operatingIncome": "625390000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "113306000", "reportedCurrency": "USD", "netInterestIncome": "-48230000", "nonInterestIncome": "None", "operatingExpenses": "630266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "439370000", "sellingGeneralAndAdministrative": "96943000", "netIncomeFromContinuingOperations": "477521000" }, "balance": { "goodwill": "22576000", "inventory": "6469000", "commonStock": "398064000", "currentDebt": "None", "investments": "None", "totalAssets": "4232372000", "longTermDebt": "1402343000", "shortTermDebt": "104246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15443000", "reportedCurrency": "USD", "retainedEarnings": "1027110000", "totalLiabilities": "2611159000", "otherCurrentAssets": "175104000", "totalCurrentAssets": "1052271000", "currentLongTermDebt": "46224000", "longTermInvestments": "11906000", "shortTermInvestments": "8697000", "currentNetReceivables": "106391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3180101000", "currentAccountsPayable": "435768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1544227000", "totalShareholderEquity": "1621213000", "capitalLeaseObligations": "95660000", "otherCurrentLiabilities": "87984000", "totalCurrentLiabilities": "1057754000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1553405000", "cashAndShortTermInvestments": "755610000", "commonStockSharesOutstanding": "103077629", "intangibleAssetsExcludingGoodwill": "15443000", "cashAndCashEquivalentsAtCarryingValue": "755610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "477521000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1720000", "operatingCashflow": "959026000", "capitalExpenditures": "1052530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "641211000", "cashflowFromInvestment": "-1051876000", "stockBasedCompensation": "34923000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99846000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "437699000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1647768000, "cost_of_revenue": 392112000, "gross_profit": 1255656000, "research_and_development": null, "selling_general_admin": 96943000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 658068000, "depreciation_amortisation": 439370000, "ebitda": 1097438000, "interest_expense": 67241000, "interest_income": null, "other_non_operating": null, "pretax_income": 590827000, "tax_provision": 113306000, "effective_tax_rate": null, "net_income": 477521000, "net_income_continuing_ops": 477521000, "net_income_to_common": 477521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 755610000, "short_term_investments": 8697000, "net_receivables": 106391000, "inventory": 6469000, "other_current_assets": null, "total_current_assets": 1052271000, "net_ppe": null, "goodwill": 22576000, "intangible_assets": 15443000, "goodwill_and_intangibles": 38019000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3180101000, "total_assets": 4232372000, "short_term_debt": 104246000, "accounts_payable": 435768000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1057754000, "long_term_debt": 1402343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1553405000, "total_liabilities": 2611159000, "total_debt": 1506589000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1027110000, "total_equity": 1621213000, "shares_outstanding": 103077629, "operating_cash_flow": 959026000, "stock_based_compensation": 34923000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1052530000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1051876000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 641211000, "free_cash_flow": 2011556000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "658068000", "ebitda": "1097438000", "netIncome": "477521000", "grossProfit": "1255656000", "depreciation": "None", "totalRevenue": "1647768000", "costOfRevenue": "392112000", "interestIncome": "4535000", "incomeBeforeTax": "590827000", "interestExpense": "67241000", "operatingIncome": "625390000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "113306000", "reportedCurrency": "USD", "netInterestIncome": "-48230000", "nonInterestIncome": "None", "operatingExpenses": "630266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "439370000", "sellingGeneralAndAdministrative": "96943000", "netIncomeFromContinuingOperations": "477521000" }, "balance": { "goodwill": "22576000", "inventory": "6469000", "commonStock": "398064000", "currentDebt": "None", "investments": "None", "totalAssets": "4232372000", "longTermDebt": "1402343000", "shortTermDebt": "104246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15443000", "reportedCurrency": "USD", "retainedEarnings": "1027110000", "totalLiabilities": "2611159000", "otherCurrentAssets": "175104000", "totalCurrentAssets": "1052271000", "currentLongTermDebt": "46224000", "longTermInvestments": "11906000", "shortTermInvestments": "8697000", "currentNetReceivables": "106391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3180101000", "currentAccountsPayable": "435768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1544227000", "totalShareholderEquity": "1621213000", "capitalLeaseObligations": "95660000", "otherCurrentLiabilities": "87984000", "totalCurrentLiabilities": "1057754000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1553405000", "cashAndShortTermInvestments": "755610000", "commonStockSharesOutstanding": "103077629", "intangibleAssetsExcludingGoodwill": "15443000", "cashAndCashEquivalentsAtCarryingValue": "755610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "477521000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1720000", "operatingCashflow": "959026000", "capitalExpenditures": "1052530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "641211000", "cashflowFromInvestment": "-1051876000", "stockBasedCompensation": "34923000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99846000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "437699000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 1168774000, "cost_of_revenue": 577525000, "gross_profit": 591249000, "ebit": 574814000, "ebitda": 851244000, "pretax_income": 545359000, "tax_provision": 148404000, "net_income": 396955000, "net_income_to_common": 396955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209516000, "total_current_assets": 425904000, "total_assets": 2598003000, "short_term_debt": 96091000, "long_term_debt": 554832000, "total_debt": 650923000, "total_liabilities": 1350988000, "total_equity": 1247015000, "shares_outstanding": 99232919, "goodwill_and_intangibles": 32602000 }, "cash_flow": { "operating_cash_flow": 712033000, "capital_expenditure": 695730000, "free_cash_flow": 1407763000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350192, "ticker_id": 4240, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "574814000", "ebitda": "851244000", "netIncome": "396955000", "grossProfit": "591249000", "depreciation": "None", "totalRevenue": "1168774000", "costOfRevenue": "577525000", "interestIncome": "1227000", "incomeBeforeTax": "545359000", "interestExpense": "26583000", "operatingIncome": "631487000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "148404000", "reportedCurrency": "USD", "netInterestIncome": "-91387000", "nonInterestIncome": "None", "operatingExpenses": "-40238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "577525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276430000", "sellingGeneralAndAdministrative": "66425000", "netIncomeFromContinuingOperations": "339521000" }, "balance": { "goodwill": "22576000", "inventory": "7549000", "commonStock": "517874000", "currentDebt": "None", "investments": "None", "totalAssets": "2598003000", "longTermDebt": "554832000", "shortTermDebt": "96091000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10026000", "reportedCurrency": "USD", "retainedEarnings": "571391000", "totalLiabilities": "1350988000", "otherCurrentAssets": "51468000", "totalCurrentAssets": "425904000", "currentLongTermDebt": "61223000", "longTermInvestments": "8619000", "shortTermInvestments": "3737000", "currentNetReceivables": "153634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2172099000", "currentAccountsPayable": "204696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "686523000", "totalShareholderEquity": "1247015000", "capitalLeaseObligations": "70468000", "otherCurrentLiabilities": "58593000", "totalCurrentLiabilities": "359386000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "991602000", "cashAndShortTermInvestments": "209516000", "commonStockSharesOutstanding": "99232919", "intangibleAssetsExcludingGoodwill": "10026000", "cashAndCashEquivalentsAtCarryingValue": "209516000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "396955000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2058000", "operatingCashflow": "712033000", "capitalExpenditures": "695730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19556000", "cashflowFromInvestment": "-699313000", "stockBasedCompensation": "23133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1168774000, "cost_of_revenue": 577525000, "gross_profit": 591249000, "research_and_development": null, "selling_general_admin": 66425000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 574814000, "depreciation_amortisation": 276430000, "ebitda": 851244000, "interest_expense": 26583000, "interest_income": null, "other_non_operating": null, "pretax_income": 545359000, "tax_provision": 148404000, "effective_tax_rate": null, "net_income": 396955000, "net_income_continuing_ops": 339521000, "net_income_to_common": 396955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 209516000, "short_term_investments": 3737000, "net_receivables": 153634000, "inventory": 7549000, "other_current_assets": null, "total_current_assets": 425904000, "net_ppe": null, "goodwill": 22576000, "intangible_assets": 10026000, "goodwill_and_intangibles": 32602000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2172099000, "total_assets": 2598003000, "short_term_debt": 96091000, "accounts_payable": 204696000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 359386000, "long_term_debt": 554832000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 991602000, "total_liabilities": 1350988000, "total_debt": 650923000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 571391000, "total_equity": 1247015000, "shares_outstanding": 99232919, "operating_cash_flow": 712033000, "stock_based_compensation": 23133000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 695730000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -699313000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19556000, "free_cash_flow": 1407763000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "574814000", "ebitda": "851244000", "netIncome": "396955000", "grossProfit": "591249000", "depreciation": "None", "totalRevenue": "1168774000", "costOfRevenue": "577525000", "interestIncome": "1227000", "incomeBeforeTax": "545359000", "interestExpense": "26583000", "operatingIncome": "631487000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "148404000", "reportedCurrency": "USD", "netInterestIncome": "-91387000", "nonInterestIncome": "None", "operatingExpenses": "-40238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "577525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276430000", "sellingGeneralAndAdministrative": "66425000", "netIncomeFromContinuingOperations": "339521000" }, "balance": { "goodwill": "22576000", "inventory": "7549000", "commonStock": "517874000", "currentDebt": "None", "investments": "None", "totalAssets": "2598003000", "longTermDebt": "554832000", "shortTermDebt": "96091000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10026000", "reportedCurrency": "USD", "retainedEarnings": "571391000", "totalLiabilities": "1350988000", "otherCurrentAssets": "51468000", "totalCurrentAssets": "425904000", "currentLongTermDebt": "61223000", "longTermInvestments": "8619000", "shortTermInvestments": "3737000", "currentNetReceivables": "153634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2172099000", "currentAccountsPayable": "204696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "686523000", "totalShareholderEquity": "1247015000", "capitalLeaseObligations": "70468000", "otherCurrentLiabilities": "58593000", "totalCurrentLiabilities": "359386000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "991602000", "cashAndShortTermInvestments": "209516000", "commonStockSharesOutstanding": "99232919", "intangibleAssetsExcludingGoodwill": "10026000", "cashAndCashEquivalentsAtCarryingValue": "209516000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "396955000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2058000", "operatingCashflow": "712033000", "capitalExpenditures": "695730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19556000", "cashflowFromInvestment": "-699313000", "stockBasedCompensation": "23133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 1143820000, "cost_of_revenue": 513584000, "gross_profit": 630236000, "ebit": 466690000, "ebitda": 706129000, "pretax_income": 433514000, "tax_provision": 163979000, "net_income": 269535000, "net_income_to_common": 269535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241956000, "total_current_assets": 347690000, "total_assets": 2037979000, "short_term_debt": 80281000, "long_term_debt": 477601000, "total_debt": 557882000, "total_liabilities": 1193919000, "total_equity": 844060000, "shares_outstanding": 97830538, "goodwill_and_intangibles": 35080000 }, "cash_flow": { "operating_cash_flow": 689771000, "capital_expenditure": 485391000, "free_cash_flow": 1175162000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350197, "ticker_id": 4240, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "466690000", "ebitda": "706129000", "netIncome": "269535000", "grossProfit": "630236000", "depreciation": "None", "totalRevenue": "1143820000", "costOfRevenue": "513584000", "interestIncome": "809000", "incomeBeforeTax": "433514000", "interestExpense": "33176000", "operatingIncome": "529147000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "163979000", "reportedCurrency": "USD", "netInterestIncome": "-80947000", "nonInterestIncome": "None", "operatingExpenses": "100558000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239439000", "sellingGeneralAndAdministrative": "59901000", "netIncomeFromContinuingOperations": "269535000" }, "balance": { "goodwill": "28288000", "inventory": "12899000", "commonStock": "517873000", "currentDebt": "None", "investments": "None", "totalAssets": "2037979000", "longTermDebt": "477601000", "shortTermDebt": "80281000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6792000", "reportedCurrency": "USD", "retainedEarnings": "209925000", "totalLiabilities": "1193919000", "otherCurrentAssets": "33990000", "totalCurrentAssets": "347690000", "currentLongTermDebt": "71731000", "longTermInvestments": "6443000", "shortTermInvestments": "2429000", "currentNetReceivables": "55842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1690289000", "currentAccountsPayable": "196484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1632567000", "shortLongTermDebtTotal": "578526000", "totalShareholderEquity": "844060000", "capitalLeaseObligations": "29194000", "otherCurrentLiabilities": "27377000", "totalCurrentLiabilities": "408344000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "785575000", "cashAndShortTermInvestments": "241956000", "commonStockSharesOutstanding": "97830538", "intangibleAssetsExcludingGoodwill": "6792000", "cashAndCashEquivalentsAtCarryingValue": "241956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "269535000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "500000", "operatingCashflow": "689771000", "capitalExpenditures": "485391000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143201000", "cashflowFromInvestment": "-582712000", "stockBasedCompensation": "16576000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234862000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1143820000, "cost_of_revenue": 513584000, "gross_profit": 630236000, "research_and_development": null, "selling_general_admin": 59901000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 466690000, "depreciation_amortisation": 239439000, "ebitda": 706129000, "interest_expense": 33176000, "interest_income": null, "other_non_operating": null, "pretax_income": 433514000, "tax_provision": 163979000, "effective_tax_rate": null, "net_income": 269535000, "net_income_continuing_ops": 269535000, "net_income_to_common": 269535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241956000, "short_term_investments": 2429000, "net_receivables": 55842000, "inventory": 12899000, "other_current_assets": null, "total_current_assets": 347690000, "net_ppe": null, "goodwill": 28288000, "intangible_assets": 6792000, "goodwill_and_intangibles": 35080000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1690289000, "total_assets": 2037979000, "short_term_debt": 80281000, "accounts_payable": 196484000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 408344000, "long_term_debt": 477601000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 785575000, "total_liabilities": 1193919000, "total_debt": 557882000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 209925000, "total_equity": 844060000, "shares_outstanding": 97830538, "operating_cash_flow": 689771000, "stock_based_compensation": 16576000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 485391000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -582712000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -143201000, "free_cash_flow": 1175162000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "466690000", "ebitda": "706129000", "netIncome": "269535000", "grossProfit": "630236000", "depreciation": "None", "totalRevenue": "1143820000", "costOfRevenue": "513584000", "interestIncome": "809000", "incomeBeforeTax": "433514000", "interestExpense": "33176000", "operatingIncome": "529147000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "163979000", "reportedCurrency": "USD", "netInterestIncome": "-80947000", "nonInterestIncome": "None", "operatingExpenses": "100558000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239439000", "sellingGeneralAndAdministrative": "59901000", "netIncomeFromContinuingOperations": "269535000" }, "balance": { "goodwill": "28288000", "inventory": "12899000", "commonStock": "517873000", "currentDebt": "None", "investments": "None", "totalAssets": "2037979000", "longTermDebt": "477601000", "shortTermDebt": "80281000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6792000", "reportedCurrency": "USD", "retainedEarnings": "209925000", "totalLiabilities": "1193919000", "otherCurrentAssets": "33990000", "totalCurrentAssets": "347690000", "currentLongTermDebt": "71731000", "longTermInvestments": "6443000", "shortTermInvestments": "2429000", "currentNetReceivables": "55842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1690289000", "currentAccountsPayable": "196484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1632567000", "shortLongTermDebtTotal": "578526000", "totalShareholderEquity": "844060000", "capitalLeaseObligations": "29194000", "otherCurrentLiabilities": "27377000", "totalCurrentLiabilities": "408344000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "785575000", "cashAndShortTermInvestments": "241956000", "commonStockSharesOutstanding": "97830538", "intangibleAssetsExcludingGoodwill": "6792000", "cashAndCashEquivalentsAtCarryingValue": "241956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "269535000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "500000", "operatingCashflow": "689771000", "capitalExpenditures": "485391000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143201000", "cashflowFromInvestment": "-582712000", "stockBasedCompensation": "16576000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234862000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 652187000, "cost_of_revenue": 385582000, "gross_profit": 266605000, "ebit": 208667000, "ebitda": 403555000, "pretax_income": 152764000, "tax_provision": 102114000, "net_income": 50650000, "net_income_to_common": 50650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78098000, "total_current_assets": 375070000, "total_assets": 1683758000, "short_term_debt": 170888000, "long_term_debt": 447751000, "total_debt": 618639000, "total_liabilities": 1118499000, "total_equity": 565259000, "shares_outstanding": 93273978, "goodwill_and_intangibles": 32294000 }, "cash_flow": { "operating_cash_flow": 401393000, "capital_expenditure": 322897000, "free_cash_flow": 724290000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350202, "ticker_id": 4240, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "208667000", "ebitda": "403555000", "netIncome": "50650000", "grossProfit": "266605000", "depreciation": "None", "totalRevenue": "652187000", "costOfRevenue": "385582000", "interestIncome": "65000", "incomeBeforeTax": "152764000", "interestExpense": "55903000", "operatingIncome": "210553000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "102114000", "reportedCurrency": "USD", "netInterestIncome": "-57789000", "nonInterestIncome": "None", "operatingExpenses": "56052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194888000", "sellingGeneralAndAdministrative": "42310000", "netIncomeFromContinuingOperations": "50650000" }, "balance": { "goodwill": "28416000", "inventory": "13961000", "commonStock": "586706000", "currentDebt": "None", "investments": "None", "totalAssets": "1683758000", "longTermDebt": "447751000", "shortTermDebt": "170888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3878000", "reportedCurrency": "USD", "retainedEarnings": "-47072000", "totalLiabilities": "1118499000", "otherCurrentAssets": "14539000", "totalCurrentAssets": "375070000", "currentLongTermDebt": "163222000", "longTermInvestments": "2977000", "shortTermInvestments": "237208000", "currentNetReceivables": "31264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1308688000", "currentAccountsPayable": "119255000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1250436000", "shortLongTermDebtTotal": "638047000", "totalShareholderEquity": "565259000", "capitalLeaseObligations": "27074000", "otherCurrentLiabilities": "19336000", "totalCurrentLiabilities": "385738000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "732761000", "cashAndShortTermInvestments": "78098000", "commonStockSharesOutstanding": "93273978", "intangibleAssetsExcludingGoodwill": "3878000", "cashAndCashEquivalentsAtCarryingValue": "78098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50650000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "908000", "operatingCashflow": "401393000", "capitalExpenditures": "322897000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6525000", "cashflowFromInvestment": "-295456000", "stockBasedCompensation": "10592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 652187000, "cost_of_revenue": 385582000, "gross_profit": 266605000, "research_and_development": null, "selling_general_admin": 42310000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 208667000, "depreciation_amortisation": 194888000, "ebitda": 403555000, "interest_expense": 55903000, "interest_income": null, "other_non_operating": null, "pretax_income": 152764000, "tax_provision": 102114000, "effective_tax_rate": null, "net_income": 50650000, "net_income_continuing_ops": 50650000, "net_income_to_common": 50650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78098000, "short_term_investments": 237208000, "net_receivables": 31264000, "inventory": 13961000, "other_current_assets": null, "total_current_assets": 375070000, "net_ppe": null, "goodwill": 28416000, "intangible_assets": 3878000, "goodwill_and_intangibles": 32294000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1308688000, "total_assets": 1683758000, "short_term_debt": 170888000, "accounts_payable": 119255000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 385738000, "long_term_debt": 447751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 732761000, "total_liabilities": 1118499000, "total_debt": 618639000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -47072000, "total_equity": 565259000, "shares_outstanding": 93273978, "operating_cash_flow": 401393000, "stock_based_compensation": 10592000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 322897000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -295456000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6525000, "free_cash_flow": 724290000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "208667000", "ebitda": "403555000", "netIncome": "50650000", "grossProfit": "266605000", "depreciation": "None", "totalRevenue": "652187000", "costOfRevenue": "385582000", "interestIncome": "65000", "incomeBeforeTax": "152764000", "interestExpense": "55903000", "operatingIncome": "210553000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "102114000", "reportedCurrency": "USD", "netInterestIncome": "-57789000", "nonInterestIncome": "None", "operatingExpenses": "56052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194888000", "sellingGeneralAndAdministrative": "42310000", "netIncomeFromContinuingOperations": "50650000" }, "balance": { "goodwill": "28416000", "inventory": "13961000", "commonStock": "586706000", "currentDebt": "None", "investments": "None", "totalAssets": "1683758000", "longTermDebt": "447751000", "shortTermDebt": "170888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3878000", "reportedCurrency": "USD", "retainedEarnings": "-47072000", "totalLiabilities": "1118499000", "otherCurrentAssets": "14539000", "totalCurrentAssets": "375070000", "currentLongTermDebt": "163222000", "longTermInvestments": "2977000", "shortTermInvestments": "237208000", "currentNetReceivables": "31264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1308688000", "currentAccountsPayable": "119255000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1250436000", "shortLongTermDebtTotal": "638047000", "totalShareholderEquity": "565259000", "capitalLeaseObligations": "27074000", "otherCurrentLiabilities": "19336000", "totalCurrentLiabilities": "385738000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "732761000", "cashAndShortTermInvestments": "78098000", "commonStockSharesOutstanding": "93273978", "intangibleAssetsExcludingGoodwill": "3878000", "cashAndCashEquivalentsAtCarryingValue": "78098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50650000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "908000", "operatingCashflow": "401393000", "capitalExpenditures": "322897000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6525000", "cashflowFromInvestment": "-295456000", "stockBasedCompensation": "10592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 273938000, "cost_of_revenue": 271505000, "gross_profit": 2433000, "ebit": -60487000, "ebitda": 87187000, "pretax_income": -112862000, "tax_provision": -10113000, "net_income": -102749000, "net_income_to_common": -102749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2875000, "total_current_assets": 267836000, "total_assets": 1372612000, "short_term_debt": 196410000, "long_term_debt": 349559000, "total_debt": 545969000, "total_liabilities": 864094000, "total_equity": 508518000, "shares_outstanding": 87473056, "goodwill_and_intangibles": 49565000 }, "cash_flow": { "operating_cash_flow": 93779000, "capital_expenditure": 156921000, "free_cash_flow": 250700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350207, "ticker_id": 4240, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-60487000", "ebitda": "87187000", "netIncome": "-102749000", "grossProfit": "2433000", "depreciation": "None", "totalRevenue": "273938000", "costOfRevenue": "271505000", "interestIncome": "822000", "incomeBeforeTax": "-112862000", "interestExpense": "52375000", "operatingIncome": "-70008000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-10113000", "reportedCurrency": "USD", "netInterestIncome": "-42854000", "nonInterestIncome": "None", "operatingExpenses": "72441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147674000", "sellingGeneralAndAdministrative": "31963000", "netIncomeFromContinuingOperations": "-102749000" }, "balance": { "goodwill": "28484000", "inventory": "13870000", "commonStock": "659400000", "currentDebt": "None", "investments": "None", "totalAssets": "1372612000", "longTermDebt": "349559000", "shortTermDebt": "196410000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "21081000", "reportedCurrency": "USD", "retainedEarnings": "-170417000", "totalLiabilities": "864094000", "otherCurrentAssets": "25463000", "totalCurrentAssets": "267836000", "currentLongTermDebt": "190227000", "longTermInvestments": "0", "shortTermInvestments": "200394000", "currentNetReceivables": "25234000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1104776000", "currentAccountsPayable": "117409000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1024836000", "shortLongTermDebtTotal": "563467000", "totalShareholderEquity": "508518000", "capitalLeaseObligations": "23681000", "otherCurrentLiabilities": "14237000", "totalCurrentLiabilities": "333738000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "530356000", "cashAndShortTermInvestments": "2875000", "commonStockSharesOutstanding": "87473056", "intangibleAssetsExcludingGoodwill": "21081000", "cashAndCashEquivalentsAtCarryingValue": "2875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102749000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2861000", "operatingCashflow": "93779000", "capitalExpenditures": "156921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30892000", "cashflowFromInvestment": "-156099000", "stockBasedCompensation": "10494000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147674000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 273938000, "cost_of_revenue": 271505000, "gross_profit": 2433000, "research_and_development": null, "selling_general_admin": 31963000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60487000, "depreciation_amortisation": 147674000, "ebitda": 87187000, "interest_expense": 52375000, "interest_income": null, "other_non_operating": null, "pretax_income": -112862000, "tax_provision": -10113000, "effective_tax_rate": null, "net_income": -102749000, "net_income_continuing_ops": -102749000, "net_income_to_common": -102749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2875000, "short_term_investments": 200394000, "net_receivables": 25234000, "inventory": 13870000, "other_current_assets": null, "total_current_assets": 267836000, "net_ppe": null, "goodwill": 28484000, "intangible_assets": 21081000, "goodwill_and_intangibles": 49565000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1104776000, "total_assets": 1372612000, "short_term_debt": 196410000, "accounts_payable": 117409000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 333738000, "long_term_debt": 349559000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 530356000, "total_liabilities": 864094000, "total_debt": 545969000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -170417000, "total_equity": 508518000, "shares_outstanding": 87473056, "operating_cash_flow": 93779000, "stock_based_compensation": 10494000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156921000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -156099000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30892000, "free_cash_flow": 250700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-60487000", "ebitda": "87187000", "netIncome": "-102749000", "grossProfit": "2433000", "depreciation": "None", "totalRevenue": "273938000", "costOfRevenue": "271505000", "interestIncome": "822000", "incomeBeforeTax": "-112862000", "interestExpense": "52375000", "operatingIncome": "-70008000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-10113000", "reportedCurrency": "USD", "netInterestIncome": "-42854000", "nonInterestIncome": "None", "operatingExpenses": "72441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147674000", "sellingGeneralAndAdministrative": "31963000", "netIncomeFromContinuingOperations": "-102749000" }, "balance": { "goodwill": "28484000", "inventory": "13870000", "commonStock": "659400000", "currentDebt": "None", "investments": "None", "totalAssets": "1372612000", "longTermDebt": "349559000", "shortTermDebt": "196410000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "21081000", "reportedCurrency": "USD", "retainedEarnings": "-170417000", "totalLiabilities": "864094000", "otherCurrentAssets": "25463000", "totalCurrentAssets": "267836000", "currentLongTermDebt": "190227000", "longTermInvestments": "0", "shortTermInvestments": "200394000", "currentNetReceivables": "25234000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1104776000", "currentAccountsPayable": "117409000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1024836000", "shortLongTermDebtTotal": "563467000", "totalShareholderEquity": "508518000", "capitalLeaseObligations": "23681000", "otherCurrentLiabilities": "14237000", "totalCurrentLiabilities": "333738000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "530356000", "cashAndShortTermInvestments": "2875000", "commonStockSharesOutstanding": "87473056", "intangibleAssetsExcludingGoodwill": "21081000", "cashAndCashEquivalentsAtCarryingValue": "2875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102749000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2861000", "operatingCashflow": "93779000", "capitalExpenditures": "156921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30892000", "cashflowFromInvestment": "-156099000", "stockBasedCompensation": "10494000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147674000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 415976000, "cost_of_revenue": 328130000, "gross_profit": 87846000, "ebit": 19233000, "ebitda": 172234000, "pretax_income": -16491000, "tax_provision": 16232000, "net_income": -32723000, "net_income_to_common": -32723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234230000, "total_current_assets": 372571000, "total_assets": 1385133000, "short_term_debt": 69712000, "long_term_debt": 389096000, "total_debt": 458808000, "total_liabilities": 781417000, "total_equity": 603716000, "shares_outstanding": 80068000, "goodwill_and_intangibles": 62513000 }, "cash_flow": { "operating_cash_flow": 134258000, "capital_expenditure": 244540000, "free_cash_flow": 378798000, "dividends_paid": 90233000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350212, "ticker_id": 4240, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19233000", "ebitda": "172234000", "netIncome": "-32723000", "grossProfit": "87846000", "depreciation": "None", "totalRevenue": "415976000", "costOfRevenue": "328130000", "interestIncome": "3770000", "incomeBeforeTax": "-16491000", "interestExpense": "37800000", "operatingIncome": "14617000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "16232000", "reportedCurrency": "USD", "netInterestIncome": "-35830000", "nonInterestIncome": "None", "operatingExpenses": "73229000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "328130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153001000", "sellingGeneralAndAdministrative": "39503000", "netIncomeFromContinuingOperations": "-32723000" }, "balance": { "goodwill": "28484000", "inventory": "19106000", "commonStock": "659399000", "currentDebt": "None", "investments": "None", "totalAssets": "1385133000", "longTermDebt": "389096000", "shortTermDebt": "69712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "34029000", "reportedCurrency": "USD", "retainedEarnings": "-67668000", "totalLiabilities": "781417000", "otherCurrentAssets": "49182000", "totalCurrentAssets": "372571000", "currentLongTermDebt": "62317000", "longTermInvestments": "3600000", "shortTermInvestments": "13577000", "currentNetReceivables": "56476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1012562000", "currentAccountsPayable": "59264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "933690000", "shortLongTermDebtTotal": "468180000", "totalShareholderEquity": "603716000", "capitalLeaseObligations": "16767000", "otherCurrentLiabilities": "54505000", "totalCurrentLiabilities": "193036000", "otherNonCurrentLiabilities": "419000", "totalNonCurrentLiabilities": "588381000", "cashAndShortTermInvestments": "234230000", "commonStockSharesOutstanding": "80068000", "intangibleAssetsExcludingGoodwill": "34029000", "cashAndCashEquivalentsAtCarryingValue": "234230000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32723000", "profitLoss": "None", "dividendPayout": "90233000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-609000", "operatingCashflow": "134258000", "capitalExpenditures": "244540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "266301000", "cashflowFromInvestment": "-235009000", "stockBasedCompensation": "10655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90233000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153001000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 415976000, "cost_of_revenue": 328130000, "gross_profit": 87846000, "research_and_development": null, "selling_general_admin": 39503000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19233000, "depreciation_amortisation": 153001000, "ebitda": 172234000, "interest_expense": 37800000, "interest_income": null, "other_non_operating": null, "pretax_income": -16491000, "tax_provision": 16232000, "effective_tax_rate": null, "net_income": -32723000, "net_income_continuing_ops": -32723000, "net_income_to_common": -32723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234230000, "short_term_investments": 13577000, "net_receivables": 56476000, "inventory": 19106000, "other_current_assets": null, "total_current_assets": 372571000, "net_ppe": null, "goodwill": 28484000, "intangible_assets": 34029000, "goodwill_and_intangibles": 62513000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1012562000, "total_assets": 1385133000, "short_term_debt": 69712000, "accounts_payable": 59264000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193036000, "long_term_debt": 389096000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 588381000, "total_liabilities": 781417000, "total_debt": 458808000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -67668000, "total_equity": 603716000, "shares_outstanding": 80068000, "operating_cash_flow": 134258000, "stock_based_compensation": 10655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 244540000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -235009000, "dividends_paid": 90233000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 266301000, "free_cash_flow": 378798000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19233000", "ebitda": "172234000", "netIncome": "-32723000", "grossProfit": "87846000", "depreciation": "None", "totalRevenue": "415976000", "costOfRevenue": "328130000", "interestIncome": "3770000", "incomeBeforeTax": "-16491000", "interestExpense": "37800000", "operatingIncome": "14617000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "16232000", "reportedCurrency": "USD", "netInterestIncome": "-35830000", "nonInterestIncome": "None", "operatingExpenses": "73229000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "328130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153001000", "sellingGeneralAndAdministrative": "39503000", "netIncomeFromContinuingOperations": "-32723000" }, "balance": { "goodwill": "28484000", "inventory": "19106000", "commonStock": "659399000", "currentDebt": "None", "investments": "None", "totalAssets": "1385133000", "longTermDebt": "389096000", "shortTermDebt": "69712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "34029000", "reportedCurrency": "USD", "retainedEarnings": "-67668000", "totalLiabilities": "781417000", "otherCurrentAssets": "49182000", "totalCurrentAssets": "372571000", "currentLongTermDebt": "62317000", "longTermInvestments": "3600000", "shortTermInvestments": "13577000", "currentNetReceivables": "56476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1012562000", "currentAccountsPayable": "59264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "933690000", "shortLongTermDebtTotal": "468180000", "totalShareholderEquity": "603716000", "capitalLeaseObligations": "16767000", "otherCurrentLiabilities": "54505000", "totalCurrentLiabilities": "193036000", "otherNonCurrentLiabilities": "419000", "totalNonCurrentLiabilities": "588381000", "cashAndShortTermInvestments": "234230000", "commonStockSharesOutstanding": "80068000", "intangibleAssetsExcludingGoodwill": "34029000", "cashAndCashEquivalentsAtCarryingValue": "234230000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32723000", "profitLoss": "None", "dividendPayout": "90233000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-609000", "operatingCashflow": "134258000", "capitalExpenditures": "244540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "266301000", "cashflowFromInvestment": "-235009000", "stockBasedCompensation": "10655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90233000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153001000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 331336000, "cost_of_revenue": 212581000, "gross_profit": 118755000, "ebit": 33681000, "ebitda": 110526000, "pretax_income": 17569000, "tax_provision": 47419000, "net_income": -29850000, "net_income_to_common": -29850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13254000, "total_current_assets": 185145000, "total_assets": 1086142000, "short_term_debt": 10352000, "long_term_debt": 294415000, "total_debt": 304767000, "total_liabilities": 606485000, "total_equity": 479657000, "shares_outstanding": 56609000, "goodwill_and_intangibles": 60084000 }, "cash_flow": { "operating_cash_flow": 122776000, "capital_expenditure": 149323000, "free_cash_flow": 272099000, "dividends_paid": 554982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350217, "ticker_id": 4240, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33681000", "ebitda": "110526000", "netIncome": "-29850000", "grossProfit": "118755000", "depreciation": "None", "totalRevenue": "331336000", "costOfRevenue": "212581000", "interestIncome": "2532000", "incomeBeforeTax": "17569000", "interestExpense": "16111999", "operatingIncome": "54199000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "47419000", "reportedCurrency": "USD", "netInterestIncome": "-32190000", "nonInterestIncome": "None", "operatingExpenses": "50158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76845000", "sellingGeneralAndAdministrative": "25633000", "netIncomeFromContinuingOperations": "-29850000" }, "balance": { "goodwill": "28484000", "inventory": "18187000", "commonStock": "513255000", "currentDebt": "None", "investments": "None", "totalAssets": "1086142000", "longTermDebt": "294415000", "shortTermDebt": "10352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "31600000", "reportedCurrency": "USD", "retainedEarnings": "-34945000", "totalLiabilities": "606485000", "otherCurrentAssets": "26499000", "totalCurrentAssets": "185145000", "currentLongTermDebt": "10352000", "longTermInvestments": "None", "shortTermInvestments": "74553000", "currentNetReceivables": "58765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "900997000", "currentAccountsPayable": "73609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "820722000", "shortLongTermDebtTotal": "304767000", "totalShareholderEquity": "479657000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21213000", "totalCurrentLiabilities": "134118000", "otherNonCurrentLiabilities": "23700000", "totalNonCurrentLiabilities": "472367000", "cashAndShortTermInvestments": "13254000", "commonStockSharesOutstanding": "56609000", "intangibleAssetsExcludingGoodwill": "31600000", "cashAndCashEquivalentsAtCarryingValue": "13254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29850000", "profitLoss": "None", "dividendPayout": "554982000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-10951000", "operatingCashflow": "122776000", "capitalExpenditures": "149323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141574000", "cashflowFromInvestment": "-838247000", "stockBasedCompensation": "4021000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "554982000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-204590000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74772000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 331336000, "cost_of_revenue": 212581000, "gross_profit": 118755000, "research_and_development": null, "selling_general_admin": 25633000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33681000, "depreciation_amortisation": 76845000, "ebitda": 110526000, "interest_expense": 16111999, "interest_income": null, "other_non_operating": null, "pretax_income": 17569000, "tax_provision": 47419000, "effective_tax_rate": null, "net_income": -29850000, "net_income_continuing_ops": -29850000, "net_income_to_common": -29850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13254000, "short_term_investments": 74553000, "net_receivables": 58765000, "inventory": 18187000, "other_current_assets": null, "total_current_assets": 185145000, "net_ppe": null, "goodwill": 28484000, "intangible_assets": 31600000, "goodwill_and_intangibles": 60084000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 900997000, "total_assets": 1086142000, "short_term_debt": 10352000, "accounts_payable": 73609000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134118000, "long_term_debt": 294415000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 472367000, "total_liabilities": 606485000, "total_debt": 304767000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -34945000, "total_equity": 479657000, "shares_outstanding": 56609000, "operating_cash_flow": 122776000, "stock_based_compensation": 4021000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149323000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -838247000, "dividends_paid": 554982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 141574000, "free_cash_flow": 272099000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33681000", "ebitda": "110526000", "netIncome": "-29850000", "grossProfit": "118755000", "depreciation": "None", "totalRevenue": "331336000", "costOfRevenue": "212581000", "interestIncome": "2532000", "incomeBeforeTax": "17569000", "interestExpense": "16111999", "operatingIncome": "54199000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "47419000", "reportedCurrency": "USD", "netInterestIncome": "-32190000", "nonInterestIncome": "None", "operatingExpenses": "50158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76845000", "sellingGeneralAndAdministrative": "25633000", "netIncomeFromContinuingOperations": "-29850000" }, "balance": { "goodwill": "28484000", "inventory": "18187000", "commonStock": "513255000", "currentDebt": "None", "investments": "None", "totalAssets": "1086142000", "longTermDebt": "294415000", "shortTermDebt": "10352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "31600000", "reportedCurrency": "USD", "retainedEarnings": "-34945000", "totalLiabilities": "606485000", "otherCurrentAssets": "26499000", "totalCurrentAssets": "185145000", "currentLongTermDebt": "10352000", "longTermInvestments": "None", "shortTermInvestments": "74553000", "currentNetReceivables": "58765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "900997000", "currentAccountsPayable": "73609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "820722000", "shortLongTermDebtTotal": "304767000", "totalShareholderEquity": "479657000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21213000", "totalCurrentLiabilities": "134118000", "otherNonCurrentLiabilities": "23700000", "totalNonCurrentLiabilities": "472367000", "cashAndShortTermInvestments": "13254000", "commonStockSharesOutstanding": "56609000", "intangibleAssetsExcludingGoodwill": "31600000", "cashAndCashEquivalentsAtCarryingValue": "13254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29850000", "profitLoss": "None", "dividendPayout": "554982000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-10951000", "operatingCashflow": "122776000", "capitalExpenditures": "149323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141574000", "cashflowFromInvestment": "-838247000", "stockBasedCompensation": "4021000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "554982000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-204590000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74772000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 865012000, "cost_of_revenue": 392655000, "gross_profit": 472357000, "ebit": 201423000, "ebitda": 431149000, "pretax_income": 143529000, "tax_provision": 35816000, "net_income": 107713000, "net_income_to_common": 107713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239250000, "total_current_assets": 1352907000, "total_assets": 7720352000, "short_term_debt": 1068143000, "long_term_debt": 2624921000, "total_debt": 3693064000, "total_liabilities": 5120863000, "total_equity": 2599489000, "shares_outstanding": 110262021, "goodwill_and_intangibles": 38620000 }, "cash_flow": { "operating_cash_flow": 85673000, "capital_expenditure": 338241000, "free_cash_flow": 423914000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350180, "ticker_id": 4240, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "201423000", "ebitda": "431149000", "netIncome": "107713000", "grossProfit": "472357000", "depreciation": "None", "totalRevenue": "865012000", "costOfRevenue": "392655000", "interestIncome": "3180000", "incomeBeforeTax": "143529000", "interestExpense": "57894000", "operatingIncome": "216117000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "35816000", "reportedCurrency": "USD", "netInterestIncome": "-67429000", "nonInterestIncome": "None", "operatingExpenses": "256240000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229726000", "sellingGeneralAndAdministrative": "37109000", "netIncomeFromContinuingOperations": "107713000" }, "balance": { "goodwill": "22576000", "inventory": "9710000", "commonStock": "491166000", "currentDebt": "None", "investments": "None", "totalAssets": "7720352000", "longTermDebt": "2624921000", "shortTermDebt": "1068143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "16044000", "reportedCurrency": "USD", "retainedEarnings": "1952240000", "totalLiabilities": "5120863000", "otherCurrentAssets": "106010000", "totalCurrentAssets": "1352907000", "currentLongTermDebt": "1017360000", "longTermInvestments": "63116000", "shortTermInvestments": "378249000", "currentNetReceivables": "619688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6367445000", "currentAccountsPayable": "489221000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3770741000", "totalShareholderEquity": "2599489000", "capitalLeaseObligations": "128460000", "otherCurrentLiabilities": "44307000", "totalCurrentLiabilities": "1758897000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3361966000", "cashAndShortTermInvestments": "239250000", "commonStockSharesOutstanding": "110262021", "intangibleAssetsExcludingGoodwill": "16044000", "cashAndCashEquivalentsAtCarryingValue": "239250000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107713000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "187000", "operatingCashflow": "85673000", "capitalExpenditures": "338241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "409093000", "cashflowFromInvestment": "-427078000", "stockBasedCompensation": "18786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160979", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229726000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 865012000, "cost_of_revenue": 392655000, "gross_profit": 472357000, "research_and_development": null, "selling_general_admin": 37109000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 201423000, "depreciation_amortisation": 229726000, "ebitda": 431149000, "interest_expense": 57894000, "interest_income": null, "other_non_operating": null, "pretax_income": 143529000, "tax_provision": 35816000, "effective_tax_rate": null, "net_income": 107713000, "net_income_continuing_ops": 107713000, "net_income_to_common": 107713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239250000, "short_term_investments": 378249000, "net_receivables": 619688000, "inventory": 9710000, "other_current_assets": null, "total_current_assets": 1352907000, "net_ppe": null, "goodwill": 22576000, "intangible_assets": 16044000, "goodwill_and_intangibles": 38620000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6367445000, "total_assets": 7720352000, "short_term_debt": 1068143000, "accounts_payable": 489221000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1758897000, "long_term_debt": 2624921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3361966000, "total_liabilities": 5120863000, "total_debt": 3693064000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1952240000, "total_equity": 2599489000, "shares_outstanding": 110262021, "operating_cash_flow": 85673000, "stock_based_compensation": 18786000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 338241000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -427078000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 409093000, "free_cash_flow": 423914000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "201423000", "ebitda": "431149000", "netIncome": "107713000", "grossProfit": "472357000", "depreciation": "None", "totalRevenue": "865012000", "costOfRevenue": "392655000", "interestIncome": "3180000", "incomeBeforeTax": "143529000", "interestExpense": "57894000", "operatingIncome": "216117000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "35816000", "reportedCurrency": "USD", "netInterestIncome": "-67429000", "nonInterestIncome": "None", "operatingExpenses": "256240000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229726000", "sellingGeneralAndAdministrative": "37109000", "netIncomeFromContinuingOperations": "107713000" }, "balance": { "goodwill": "22576000", "inventory": "9710000", "commonStock": "491166000", "currentDebt": "None", "investments": "None", "totalAssets": "7720352000", "longTermDebt": "2624921000", "shortTermDebt": "1068143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "16044000", "reportedCurrency": "USD", "retainedEarnings": "1952240000", "totalLiabilities": "5120863000", "otherCurrentAssets": "106010000", "totalCurrentAssets": "1352907000", "currentLongTermDebt": "1017360000", "longTermInvestments": "63116000", "shortTermInvestments": "378249000", "currentNetReceivables": "619688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6367445000", "currentAccountsPayable": "489221000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3770741000", "totalShareholderEquity": "2599489000", "capitalLeaseObligations": "128460000", "otherCurrentLiabilities": "44307000", "totalCurrentLiabilities": "1758897000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3361966000", "cashAndShortTermInvestments": "239250000", "commonStockSharesOutstanding": "110262021", "intangibleAssetsExcludingGoodwill": "16044000", "cashAndCashEquivalentsAtCarryingValue": "239250000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107713000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "187000", "operatingCashflow": "85673000", "capitalExpenditures": "338241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "409093000", "cashflowFromInvestment": "-427078000", "stockBasedCompensation": "18786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160979", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229726000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 727029909, "cost_of_revenue": 264524134, "gross_profit": 462505774, "ebit": -236888719, "ebitda": -7224268, "pretax_income": 141628633, "tax_provision": 53618541, "net_income": 88010090, "net_income_to_common": 88010090, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526194413, "total_current_assets": 895557722, "total_assets": 7112993763, "short_term_debt": 405555025, "long_term_debt": 2803982000, "total_debt": 3209537025, "total_liabilities": 4601350058, "total_equity": 2511643704, "shares_outstanding": 107212399, "goodwill_and_intangibles": 41061811 }, "cash_flow": { "operating_cash_flow": 277584046, "capital_expenditure": 340085836, "free_cash_flow": 617669882, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350181, "ticker_id": 4240, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-236888719", "ebitda": "-7224268", "netIncome": "88010090", "grossProfit": "462505774", "depreciation": "None", "totalRevenue": "727029909", "costOfRevenue": "264524134", "interestIncome": "1661000", "incomeBeforeTax": "141628633", "interestExpense": "52647630", "operatingIncome": "-287031719", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "53618541", "reportedCurrency": "USD", "netInterestIncome": "-62255000", "nonInterestIncome": "None", "operatingExpenses": "749537498", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264524134", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229664451", "sellingGeneralAndAdministrative": "95090000", "netIncomeFromContinuingOperations": "85695000" }, "balance": { "goodwill": "22576446", "inventory": "9457187", "commonStock": "491174720", "currentDebt": "None", "investments": "None", "totalAssets": "7112993763", "longTermDebt": "2803982000", "shortTermDebt": "405555025", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "18485365", "reportedCurrency": "USD", "retainedEarnings": "1844563503", "totalLiabilities": "4601350058", "otherCurrentAssets": "None", "totalCurrentAssets": "895557722", "currentLongTermDebt": "350095000", "longTermInvestments": "54542000", "shortTermInvestments": "12218241", "currentNetReceivables": "347687880", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6217436040", "currentAccountsPayable": "399380903", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3298045266", "totalShareholderEquity": "2511643704", "capitalLeaseObligations": "143903000", "otherCurrentLiabilities": "231307578", "totalCurrentLiabilities": "1036243506", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3565106552", "cashAndShortTermInvestments": "526194413", "commonStockSharesOutstanding": "107212399", "intangibleAssetsExcludingGoodwill": "18485365", "cashAndCashEquivalentsAtCarryingValue": "526194413", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88010090", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3191633", "operatingCashflow": "277584046", "capitalExpenditures": "340085836", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "316942613", "cashflowFromInvestment": "-377848140", "stockBasedCompensation": "-37918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160979", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230117451", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 727029909, "cost_of_revenue": 264524134, "gross_profit": 462505774, "research_and_development": null, "selling_general_admin": 95090000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -236888719, "depreciation_amortisation": 229664451, "ebitda": -7224268, "interest_expense": 52647630, "interest_income": null, "other_non_operating": null, "pretax_income": 141628633, "tax_provision": 53618541, "effective_tax_rate": null, "net_income": 88010090, "net_income_continuing_ops": 85695000, "net_income_to_common": 88010090, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526194413, "short_term_investments": 12218241, "net_receivables": 347687880, "inventory": 9457187, "other_current_assets": null, "total_current_assets": 895557722, "net_ppe": null, "goodwill": 22576446, "intangible_assets": 18485365, "goodwill_and_intangibles": 41061811, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6217436040, "total_assets": 7112993763, "short_term_debt": 405555025, "accounts_payable": 399380903, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1036243506, "long_term_debt": 2803982000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3565106552, "total_liabilities": 4601350058, "total_debt": 3209537025, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1844563503, "total_equity": 2511643704, "shares_outstanding": 107212399, "operating_cash_flow": 277584046, "stock_based_compensation": -37918000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 340085836, "acquisitions": null, "other_investing": null, "investing_cash_flow": -377848140, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 316942613, "free_cash_flow": 617669882, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-236888719", "ebitda": "-7224268", "netIncome": "88010090", "grossProfit": "462505774", "depreciation": "None", "totalRevenue": "727029909", "costOfRevenue": "264524134", "interestIncome": "1661000", "incomeBeforeTax": "141628633", "interestExpense": "52647630", "operatingIncome": "-287031719", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "53618541", "reportedCurrency": "USD", "netInterestIncome": "-62255000", "nonInterestIncome": "None", "operatingExpenses": "749537498", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264524134", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229664451", "sellingGeneralAndAdministrative": "95090000", "netIncomeFromContinuingOperations": "85695000" }, "balance": { "goodwill": "22576446", "inventory": "9457187", "commonStock": "491174720", "currentDebt": "None", "investments": "None", "totalAssets": "7112993763", "longTermDebt": "2803982000", "shortTermDebt": "405555025", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "18485365", "reportedCurrency": "USD", "retainedEarnings": "1844563503", "totalLiabilities": "4601350058", "otherCurrentAssets": "None", "totalCurrentAssets": "895557722", "currentLongTermDebt": "350095000", "longTermInvestments": "54542000", "shortTermInvestments": "12218241", "currentNetReceivables": "347687880", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6217436040", "currentAccountsPayable": "399380903", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3298045266", "totalShareholderEquity": "2511643704", "capitalLeaseObligations": "143903000", "otherCurrentLiabilities": "231307578", "totalCurrentLiabilities": "1036243506", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3565106552", "cashAndShortTermInvestments": "526194413", "commonStockSharesOutstanding": "107212399", "intangibleAssetsExcludingGoodwill": "18485365", "cashAndCashEquivalentsAtCarryingValue": "526194413", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88010090", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3191633", "operatingCashflow": "277584046", "capitalExpenditures": "340085836", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "316942613", "cashflowFromInvestment": "-377848140", "stockBasedCompensation": "-37918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160979", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230117451", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 706135000, "cost_of_revenue": 490200000, "gross_profit": 215935000, "ebit": 486377000, "ebitda": 697268000, "pretax_income": 437504000, "tax_provision": 122218000, "net_income": 315286000, "net_income_to_common": 315286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314700000, "total_current_assets": 747241000, "total_assets": 6739254000, "short_term_debt": 576335000, "long_term_debt": 2369659000, "total_debt": 2945994000, "total_liabilities": 4331635000, "total_equity": 2407619000, "shares_outstanding": 108744460, "goodwill_and_intangibles": 35383000 }, "cash_flow": { "operating_cash_flow": 303891000, "capital_expenditure": 335455000, "free_cash_flow": 639346000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350183, "ticker_id": 4240, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "486377000", "ebitda": "697268000", "netIncome": "315286000", "grossProfit": "215935000", "depreciation": "None", "totalRevenue": "706135000", "costOfRevenue": "490200000", "interestIncome": "7603000", "incomeBeforeTax": "437504000", "interestExpense": "48873000", "operatingIncome": "535413000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "122218000", "reportedCurrency": "USD", "netInterestIncome": "-71654000", "nonInterestIncome": "None", "operatingExpenses": "-319478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "490200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210891000", "sellingGeneralAndAdministrative": "37347000", "netIncomeFromContinuingOperations": "315286000" }, "balance": { "goodwill": "22576000", "inventory": "12772000", "commonStock": "647752000", "currentDebt": "None", "investments": "None", "totalAssets": "6739254000", "longTermDebt": "2369659000", "shortTermDebt": "576335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "12807000", "reportedCurrency": "USD", "retainedEarnings": "1602245000", "totalLiabilities": "4331635000", "otherCurrentAssets": "None", "totalCurrentAssets": "747241000", "currentLongTermDebt": "558289000", "longTermInvestments": "50668000", "shortTermInvestments": "5305000", "currentNetReceivables": "414812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5992013000", "currentAccountsPayable": "742259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2977945000", "totalShareholderEquity": "2407619000", "capitalLeaseObligations": "62835000", "otherCurrentLiabilities": "-209720000", "totalCurrentLiabilities": "1211483000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3120152000", "cashAndShortTermInvestments": "314700000", "commonStockSharesOutstanding": "108744460", "intangibleAssetsExcludingGoodwill": "12807000", "cashAndCashEquivalentsAtCarryingValue": "314700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "315286000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1415000", "operatingCashflow": "303891000", "capitalExpenditures": "335455000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "204973000", "cashflowFromInvestment": "-332729000", "stockBasedCompensation": "18401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 706135000, "cost_of_revenue": 490200000, "gross_profit": 215935000, "research_and_development": null, "selling_general_admin": 37347000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 486377000, "depreciation_amortisation": 210891000, "ebitda": 697268000, "interest_expense": 48873000, "interest_income": null, "other_non_operating": null, "pretax_income": 437504000, "tax_provision": 122218000, "effective_tax_rate": null, "net_income": 315286000, "net_income_continuing_ops": 315286000, "net_income_to_common": 315286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 314700000, "short_term_investments": 5305000, "net_receivables": 414812000, "inventory": 12772000, "other_current_assets": null, "total_current_assets": 747241000, "net_ppe": null, "goodwill": 22576000, "intangible_assets": 12807000, "goodwill_and_intangibles": 35383000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5992013000, "total_assets": 6739254000, "short_term_debt": 576335000, "accounts_payable": 742259000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1211483000, "long_term_debt": 2369659000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3120152000, "total_liabilities": 4331635000, "total_debt": 2945994000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1602245000, "total_equity": 2407619000, "shares_outstanding": 108744460, "operating_cash_flow": 303891000, "stock_based_compensation": 18401000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 335455000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -332729000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 204973000, "free_cash_flow": 639346000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "486377000", "ebitda": "697268000", "netIncome": "315286000", "grossProfit": "215935000", "depreciation": "None", "totalRevenue": "706135000", "costOfRevenue": "490200000", "interestIncome": "7603000", "incomeBeforeTax": "437504000", "interestExpense": "48873000", "operatingIncome": "535413000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "122218000", "reportedCurrency": "USD", "netInterestIncome": "-71654000", "nonInterestIncome": "None", "operatingExpenses": "-319478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "490200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210891000", "sellingGeneralAndAdministrative": "37347000", "netIncomeFromContinuingOperations": "315286000" }, "balance": { "goodwill": "22576000", "inventory": "12772000", "commonStock": "647752000", "currentDebt": "None", "investments": "None", "totalAssets": "6739254000", "longTermDebt": "2369659000", "shortTermDebt": "576335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "12807000", "reportedCurrency": "USD", "retainedEarnings": "1602245000", "totalLiabilities": "4331635000", "otherCurrentAssets": "None", "totalCurrentAssets": "747241000", "currentLongTermDebt": "558289000", "longTermInvestments": "50668000", "shortTermInvestments": "5305000", "currentNetReceivables": "414812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5992013000", "currentAccountsPayable": "742259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2977945000", "totalShareholderEquity": "2407619000", "capitalLeaseObligations": "62835000", "otherCurrentLiabilities": "-209720000", "totalCurrentLiabilities": "1211483000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3120152000", "cashAndShortTermInvestments": "314700000", "commonStockSharesOutstanding": "108744460", "intangibleAssetsExcludingGoodwill": "12807000", "cashAndCashEquivalentsAtCarryingValue": "314700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "315286000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1415000", "operatingCashflow": "303891000", "capitalExpenditures": "335455000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "204973000", "cashflowFromInvestment": "-332729000", "stockBasedCompensation": "18401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 610542000, "cost_of_revenue": 325346000, "gross_profit": 285196000, "ebit": 341039000, "ebitda": 517979000, "pretax_income": 293815000, "tax_provision": 58526000, "net_income": 235289000, "net_income_to_common": 235289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72722000, "total_current_assets": 642987000, "total_assets": 6065060000, "short_term_debt": 725987000, "long_term_debt": 1900236000, "total_debt": 2626223000, "total_liabilities": 3940501000, "total_equity": 2124559000, "shares_outstanding": 108744460, "goodwill_and_intangibles": 36222000 }, "cash_flow": { "operating_cash_flow": -9402000, "capital_expenditure": 496526000, "free_cash_flow": 487124000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350184, "ticker_id": 4240, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "341039000", "ebitda": "517979000", "netIncome": "235289000", "grossProfit": "285196000", "depreciation": "None", "totalRevenue": "610542000", "costOfRevenue": "325346000", "interestIncome": "274000", "incomeBeforeTax": "293815000", "interestExpense": "56016958", "operatingIncome": "360467000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "58526000", "reportedCurrency": "USD", "netInterestIncome": "-96388000", "nonInterestIncome": "None", "operatingExpenses": "-75271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "325346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176940000", "sellingGeneralAndAdministrative": "29712000", "netIncomeFromContinuingOperations": "235289000" }, "balance": { "goodwill": "22576000", "inventory": "12244000", "commonStock": "697752000", "currentDebt": "None", "investments": "None", "totalAssets": "6065060000", "longTermDebt": "1900236000", "shortTermDebt": "725987000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "13646000", "reportedCurrency": "USD", "retainedEarnings": "1286959000", "totalLiabilities": "3940501000", "otherCurrentAssets": "23463000", "totalCurrentAssets": "642987000", "currentLongTermDebt": "698360000", "longTermInvestments": "48558000", "shortTermInvestments": "83553000", "currentNetReceivables": "451005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5422073000", "currentAccountsPayable": "406843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2673611000", "totalShareholderEquity": "2124559000", "capitalLeaseObligations": "75015000", "otherCurrentLiabilities": "86142000", "totalCurrentLiabilities": "1551681000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2388820000", "cashAndShortTermInvestments": "72722000", "commonStockSharesOutstanding": "108744460", "intangibleAssetsExcludingGoodwill": "13646000", "cashAndCashEquivalentsAtCarryingValue": "72722000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235289000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "6206000", "operatingCashflow": "-9402000", "capitalExpenditures": "496526000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "769019000", "cashflowFromInvestment": "-1346787000", "stockBasedCompensation": "9302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 610542000, "cost_of_revenue": 325346000, "gross_profit": 285196000, "research_and_development": null, "selling_general_admin": 29712000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 341039000, "depreciation_amortisation": 176940000, "ebitda": 517979000, "interest_expense": 56016958, "interest_income": null, "other_non_operating": null, "pretax_income": 293815000, "tax_provision": 58526000, "effective_tax_rate": null, "net_income": 235289000, "net_income_continuing_ops": 235289000, "net_income_to_common": 235289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72722000, "short_term_investments": 83553000, "net_receivables": 451005000, "inventory": 12244000, "other_current_assets": null, "total_current_assets": 642987000, "net_ppe": null, "goodwill": 22576000, "intangible_assets": 13646000, "goodwill_and_intangibles": 36222000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5422073000, "total_assets": 6065060000, "short_term_debt": 725987000, "accounts_payable": 406843000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1551681000, "long_term_debt": 1900236000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2388820000, "total_liabilities": 3940501000, "total_debt": 2626223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1286959000, "total_equity": 2124559000, "shares_outstanding": 108744460, "operating_cash_flow": -9402000, "stock_based_compensation": 9302000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 496526000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1346787000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 769019000, "free_cash_flow": 487124000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "341039000", "ebitda": "517979000", "netIncome": "235289000", "grossProfit": "285196000", "depreciation": "None", "totalRevenue": "610542000", "costOfRevenue": "325346000", "interestIncome": "274000", "incomeBeforeTax": "293815000", "interestExpense": "56016958", "operatingIncome": "360467000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "58526000", "reportedCurrency": "USD", "netInterestIncome": "-96388000", "nonInterestIncome": "None", "operatingExpenses": "-75271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "325346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176940000", "sellingGeneralAndAdministrative": "29712000", "netIncomeFromContinuingOperations": "235289000" }, "balance": { "goodwill": "22576000", "inventory": "12244000", "commonStock": "697752000", "currentDebt": "None", "investments": "None", "totalAssets": "6065060000", "longTermDebt": "1900236000", "shortTermDebt": "725987000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "13646000", "reportedCurrency": "USD", "retainedEarnings": "1286959000", "totalLiabilities": "3940501000", "otherCurrentAssets": "23463000", "totalCurrentAssets": "642987000", "currentLongTermDebt": "698360000", "longTermInvestments": "48558000", "shortTermInvestments": "83553000", "currentNetReceivables": "451005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5422073000", "currentAccountsPayable": "406843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2673611000", "totalShareholderEquity": "2124559000", "capitalLeaseObligations": "75015000", "otherCurrentLiabilities": "86142000", "totalCurrentLiabilities": "1551681000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2388820000", "cashAndShortTermInvestments": "72722000", "commonStockSharesOutstanding": "108744460", "intangibleAssetsExcludingGoodwill": "13646000", "cashAndCashEquivalentsAtCarryingValue": "72722000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235289000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "6206000", "operatingCashflow": "-9402000", "capitalExpenditures": "496526000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "769019000", "cashflowFromInvestment": "-1346787000", "stockBasedCompensation": "9302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 438456000, "cost_of_revenue": 226503000, "gross_profit": 211953000, "ebit": 160512000, "ebitda": 286942000, "pretax_income": 134958000, "tax_provision": 52165000, "net_income": 82793000, "net_income_to_common": 82793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733403000, "total_current_assets": 1015671000, "total_assets": 4483316000, "short_term_debt": 224852000, "long_term_debt": 1521007000, "total_debt": 1745859000, "total_liabilities": 2841218000, "total_equity": 1642098000, "shares_outstanding": 100871480, "goodwill_and_intangibles": 37747000 }, "cash_flow": { "operating_cash_flow": 66406000, "capital_expenditure": 288030000, "free_cash_flow": 354436000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350185, "ticker_id": 4240, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "160512000", "ebitda": "286942000", "netIncome": "82793000", "grossProfit": "211953000", "depreciation": "None", "totalRevenue": "438456000", "costOfRevenue": "226503000", "interestIncome": "1056000", "incomeBeforeTax": "134958000", "interestExpense": "25554000", "operatingIncome": "142191000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "52165000", "reportedCurrency": "USD", "netInterestIncome": "-28975000", "nonInterestIncome": "None", "operatingExpenses": "69762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126430000", "sellingGeneralAndAdministrative": "28031000", "netIncomeFromContinuingOperations": "82793000" }, "balance": { "goodwill": "22576000", "inventory": "16044000", "commonStock": "398065000", "currentDebt": "None", "investments": "None", "totalAssets": "4483316000", "longTermDebt": "1521007000", "shortTermDebt": "224852000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "15171000", "reportedCurrency": "USD", "retainedEarnings": "1101670000", "totalLiabilities": "2841218000", "otherCurrentAssets": "11298000", "totalCurrentAssets": "1015671000", "currentLongTermDebt": "182191000", "longTermInvestments": "40557000", "shortTermInvestments": "6285000", "currentNetReceivables": "247570000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3467645000", "currentAccountsPayable": "385357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1779357000", "totalShareholderEquity": "1642098000", "capitalLeaseObligations": "76159000", "otherCurrentLiabilities": "66696000", "totalCurrentLiabilities": "1115995000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1725223000", "cashAndShortTermInvestments": "733403000", "commonStockSharesOutstanding": "100871480", "intangibleAssetsExcludingGoodwill": "15171000", "cashAndCashEquivalentsAtCarryingValue": "733403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82793000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-9032000", "operatingCashflow": "66406000", "capitalExpenditures": "288030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "211783000", "cashflowFromInvestment": "-309891000", "stockBasedCompensation": "10215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125977000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 438456000, "cost_of_revenue": 226503000, "gross_profit": 211953000, "research_and_development": null, "selling_general_admin": 28031000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 160512000, "depreciation_amortisation": 126430000, "ebitda": 286942000, "interest_expense": 25554000, "interest_income": null, "other_non_operating": null, "pretax_income": 134958000, "tax_provision": 52165000, "effective_tax_rate": null, "net_income": 82793000, "net_income_continuing_ops": 82793000, "net_income_to_common": 82793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 733403000, "short_term_investments": 6285000, "net_receivables": 247570000, "inventory": 16044000, "other_current_assets": null, "total_current_assets": 1015671000, "net_ppe": null, "goodwill": 22576000, "intangible_assets": 15171000, "goodwill_and_intangibles": 37747000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3467645000, "total_assets": 4483316000, "short_term_debt": 224852000, "accounts_payable": 385357000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1115995000, "long_term_debt": 1521007000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1725223000, "total_liabilities": 2841218000, "total_debt": 1745859000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1101670000, "total_equity": 1642098000, "shares_outstanding": 100871480, "operating_cash_flow": 66406000, "stock_based_compensation": 10215000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 288030000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -309891000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 211783000, "free_cash_flow": 354436000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "160512000", "ebitda": "286942000", "netIncome": "82793000", "grossProfit": "211953000", "depreciation": "None", "totalRevenue": "438456000", "costOfRevenue": "226503000", "interestIncome": "1056000", "incomeBeforeTax": "134958000", "interestExpense": "25554000", "operatingIncome": "142191000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "52165000", "reportedCurrency": "USD", "netInterestIncome": "-28975000", "nonInterestIncome": "None", "operatingExpenses": "69762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126430000", "sellingGeneralAndAdministrative": "28031000", "netIncomeFromContinuingOperations": "82793000" }, "balance": { "goodwill": "22576000", "inventory": "16044000", "commonStock": "398065000", "currentDebt": "None", "investments": "None", "totalAssets": "4483316000", "longTermDebt": "1521007000", "shortTermDebt": "224852000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "15171000", "reportedCurrency": "USD", "retainedEarnings": "1101670000", "totalLiabilities": "2841218000", "otherCurrentAssets": "11298000", "totalCurrentAssets": "1015671000", "currentLongTermDebt": "182191000", "longTermInvestments": "40557000", "shortTermInvestments": "6285000", "currentNetReceivables": "247570000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3467645000", "currentAccountsPayable": "385357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1779357000", "totalShareholderEquity": "1642098000", "capitalLeaseObligations": "76159000", "otherCurrentLiabilities": "66696000", "totalCurrentLiabilities": "1115995000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1725223000", "cashAndShortTermInvestments": "733403000", "commonStockSharesOutstanding": "100871480", "intangibleAssetsExcludingGoodwill": "15171000", "cashAndCashEquivalentsAtCarryingValue": "733403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82793000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-9032000", "operatingCashflow": "66406000", "capitalExpenditures": "288030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "211783000", "cashflowFromInvestment": "-309891000", "stockBasedCompensation": "10215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125977000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 471318000, "cost_of_revenue": 115100000, "gross_profit": 356218000, "ebit": 125207000, "ebitda": 265274000, "pretax_income": 124687000, "tax_provision": 30916000, "net_income": 93771000, "net_income_to_common": 93771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 755610000, "total_current_assets": 1052271000, "total_assets": 4232372000, "short_term_debt": 104246000, "long_term_debt": 1402343000, "total_debt": 1506589000, "total_liabilities": 2611159000, "total_equity": 1621213000, "shares_outstanding": 102721610, "goodwill_and_intangibles": 38019000 }, "cash_flow": { "operating_cash_flow": 369485000, "capital_expenditure": 306486000, "free_cash_flow": 675971000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350186, "ticker_id": 4240, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125207000", "ebitda": "265274000", "netIncome": "93771000", "grossProfit": "356218000", "depreciation": "None", "totalRevenue": "471318000", "costOfRevenue": "115100000", "interestIncome": "1375000", "incomeBeforeTax": "124687000", "interestExpense": "26785000", "operatingIncome": "129413999", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "30916000", "reportedCurrency": "USD", "netInterestIncome": "-13682000", "nonInterestIncome": "None", "operatingExpenses": "226804001", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140067000", "sellingGeneralAndAdministrative": "35207000", "netIncomeFromContinuingOperations": "93771000" }, "balance": { "goodwill": "22576000", "inventory": "6469000", "commonStock": "398064000", "currentDebt": "None", "investments": "None", "totalAssets": "4232372000", "longTermDebt": "1402343000", "shortTermDebt": "104246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15443000", "reportedCurrency": "USD", "retainedEarnings": "1027109999", "totalLiabilities": "2611159000", "otherCurrentAssets": "175104000", "totalCurrentAssets": "1052271000", "currentLongTermDebt": "46224000", "longTermInvestments": "11906000", "shortTermInvestments": "8697000", "currentNetReceivables": "106391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3180101000", "currentAccountsPayable": "435768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1544227000", "totalShareholderEquity": "1621213000", "capitalLeaseObligations": "95660000", "otherCurrentLiabilities": "517739999", "totalCurrentLiabilities": "1057753999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1553405001", "cashAndShortTermInvestments": "755610000", "commonStockSharesOutstanding": "102721610", "intangibleAssetsExcludingGoodwill": "15443000", "cashAndCashEquivalentsAtCarryingValue": "755610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93771000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3913000", "operatingCashflow": "369485000", "capitalExpenditures": "306486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "447656000", "cashflowFromInvestment": "None", "stockBasedCompensation": "6285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 471318000, "cost_of_revenue": 115100000, "gross_profit": 356218000, "research_and_development": null, "selling_general_admin": 35207000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125207000, "depreciation_amortisation": 140067000, "ebitda": 265274000, "interest_expense": 26785000, "interest_income": null, "other_non_operating": null, "pretax_income": 124687000, "tax_provision": 30916000, "effective_tax_rate": null, "net_income": 93771000, "net_income_continuing_ops": 93771000, "net_income_to_common": 93771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 755610000, "short_term_investments": 8697000, "net_receivables": 106391000, "inventory": 6469000, "other_current_assets": null, "total_current_assets": 1052271000, "net_ppe": null, "goodwill": 22576000, "intangible_assets": 15443000, "goodwill_and_intangibles": 38019000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3180101000, "total_assets": 4232372000, "short_term_debt": 104246000, "accounts_payable": 435768000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1057753999, "long_term_debt": 1402343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1553405001, "total_liabilities": 2611159000, "total_debt": 1506589000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1027109999, "total_equity": 1621213000, "shares_outstanding": 102721610, "operating_cash_flow": 369485000, "stock_based_compensation": 6285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 306486000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 447656000, "free_cash_flow": 675971000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125207000", "ebitda": "265274000", "netIncome": "93771000", "grossProfit": "356218000", "depreciation": "None", "totalRevenue": "471318000", "costOfRevenue": "115100000", "interestIncome": "1375000", "incomeBeforeTax": "124687000", "interestExpense": "26785000", "operatingIncome": "129413999", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "30916000", "reportedCurrency": "USD", "netInterestIncome": "-13682000", "nonInterestIncome": "None", "operatingExpenses": "226804001", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140067000", "sellingGeneralAndAdministrative": "35207000", "netIncomeFromContinuingOperations": "93771000" }, "balance": { "goodwill": "22576000", "inventory": "6469000", "commonStock": "398064000", "currentDebt": "None", "investments": "None", "totalAssets": "4232372000", "longTermDebt": "1402343000", "shortTermDebt": "104246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15443000", "reportedCurrency": "USD", "retainedEarnings": "1027109999", "totalLiabilities": "2611159000", "otherCurrentAssets": "175104000", "totalCurrentAssets": "1052271000", "currentLongTermDebt": "46224000", "longTermInvestments": "11906000", "shortTermInvestments": "8697000", "currentNetReceivables": "106391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3180101000", "currentAccountsPayable": "435768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1544227000", "totalShareholderEquity": "1621213000", "capitalLeaseObligations": "95660000", "otherCurrentLiabilities": "517739999", "totalCurrentLiabilities": "1057753999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1553405001", "cashAndShortTermInvestments": "755610000", "commonStockSharesOutstanding": "102721610", "intangibleAssetsExcludingGoodwill": "15443000", "cashAndCashEquivalentsAtCarryingValue": "755610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93771000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3913000", "operatingCashflow": "369485000", "capitalExpenditures": "306486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "447656000", "cashflowFromInvestment": "None", "stockBasedCompensation": "6285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 462383000, "cost_of_revenue": 230007000, "gross_profit": 232376000, "ebit": 216114000, "ebitda": 331285000, "pretax_income": 194540000, "tax_provision": 29081000, "net_income": 165459000, "net_income_to_common": 165459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249062000, "total_current_assets": 608135000, "total_assets": 3481681000, "short_term_debt": 266562000, "long_term_debt": 725239000, "total_debt": 991801000, "total_liabilities": 1961372000, "total_equity": 1520309000, "shares_outstanding": 99557121, "goodwill_and_intangibles": 33623000 }, "cash_flow": { "operating_cash_flow": 254883000, "capital_expenditure": 328898000, "free_cash_flow": 583781000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350188, "ticker_id": 4240, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216114000", "ebitda": "331285000", "netIncome": "165459000", "grossProfit": "232376000", "depreciation": "None", "totalRevenue": "462383000", "costOfRevenue": "230007000", "interestIncome": "1360000", "incomeBeforeTax": "194540000", "interestExpense": "11912000", "operatingIncome": "187300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "29081000", "reportedCurrency": "USD", "netInterestIncome": "-11338000", "nonInterestIncome": "None", "operatingExpenses": "45076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "230007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115171000", "sellingGeneralAndAdministrative": "28371000", "netIncomeFromContinuingOperations": "165459000" }, "balance": { "goodwill": "22576000", "inventory": "2434000", "commonStock": "418029000", "currentDebt": "None", "investments": "None", "totalAssets": "3481681000", "longTermDebt": "725239000", "shortTermDebt": "266562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "11047000", "reportedCurrency": "USD", "retainedEarnings": "905141000", "totalLiabilities": "1961372000", "otherCurrentAssets": "6820000", "totalCurrentAssets": "608135000", "currentLongTermDebt": "249991000", "longTermInvestments": "10830000", "shortTermInvestments": "6965000", "currentNetReceivables": "342854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2873546000", "currentAccountsPayable": "402035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1020478000", "totalShareholderEquity": "1520309000", "capitalLeaseObligations": "45248000", "otherCurrentLiabilities": "56538000", "totalCurrentLiabilities": "1025881000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "935491000", "cashAndShortTermInvestments": "249062000", "commonStockSharesOutstanding": "99557121", "intangibleAssetsExcludingGoodwill": "11047000", "cashAndCashEquivalentsAtCarryingValue": "249062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165459000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "7056000", "operatingCashflow": "254883000", "capitalExpenditures": "328898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1877000", "cashflowFromInvestment": "-329283000", "stockBasedCompensation": "12215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49864000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115171000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 462383000, "cost_of_revenue": 230007000, "gross_profit": 232376000, "research_and_development": null, "selling_general_admin": 28371000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216114000, "depreciation_amortisation": 115171000, "ebitda": 331285000, "interest_expense": 11912000, "interest_income": null, "other_non_operating": null, "pretax_income": 194540000, "tax_provision": 29081000, "effective_tax_rate": null, "net_income": 165459000, "net_income_continuing_ops": 165459000, "net_income_to_common": 165459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249062000, "short_term_investments": 6965000, "net_receivables": 342854000, "inventory": 2434000, "other_current_assets": null, "total_current_assets": 608135000, "net_ppe": null, "goodwill": 22576000, "intangible_assets": 11047000, "goodwill_and_intangibles": 33623000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2873546000, "total_assets": 3481681000, "short_term_debt": 266562000, "accounts_payable": 402035000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1025881000, "long_term_debt": 725239000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 935491000, "total_liabilities": 1961372000, "total_debt": 991801000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 905141000, "total_equity": 1520309000, "shares_outstanding": 99557121, "operating_cash_flow": 254883000, "stock_based_compensation": 12215000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 328898000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -329283000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1877000, "free_cash_flow": 583781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "216114000", "ebitda": "331285000", "netIncome": "165459000", "grossProfit": "232376000", "depreciation": "None", "totalRevenue": "462383000", "costOfRevenue": "230007000", "interestIncome": "1360000", "incomeBeforeTax": "194540000", "interestExpense": "11912000", "operatingIncome": "187300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "29081000", "reportedCurrency": "USD", "netInterestIncome": "-11338000", "nonInterestIncome": "None", "operatingExpenses": "45076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "230007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115171000", "sellingGeneralAndAdministrative": "28371000", "netIncomeFromContinuingOperations": "165459000" }, "balance": { "goodwill": "22576000", "inventory": "2434000", "commonStock": "418029000", "currentDebt": "None", "investments": "None", "totalAssets": "3481681000", "longTermDebt": "725239000", "shortTermDebt": "266562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "11047000", "reportedCurrency": "USD", "retainedEarnings": "905141000", "totalLiabilities": "1961372000", "otherCurrentAssets": "6820000", "totalCurrentAssets": "608135000", "currentLongTermDebt": "249991000", "longTermInvestments": "10830000", "shortTermInvestments": "6965000", "currentNetReceivables": "342854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2873546000", "currentAccountsPayable": "402035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1020478000", "totalShareholderEquity": "1520309000", "capitalLeaseObligations": "45248000", "otherCurrentLiabilities": "56538000", "totalCurrentLiabilities": "1025881000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "935491000", "cashAndShortTermInvestments": "249062000", "commonStockSharesOutstanding": "99557121", "intangibleAssetsExcludingGoodwill": "11047000", "cashAndCashEquivalentsAtCarryingValue": "249062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165459000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "7056000", "operatingCashflow": "254883000", "capitalExpenditures": "328898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1877000", "cashflowFromInvestment": "-329283000", "stockBasedCompensation": "12215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49864000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115171000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 396715000, "cost_of_revenue": 188972000, "gross_profit": 207743000, "ebit": 178220000, "ebitda": 279524000, "pretax_income": 169561000, "tax_provision": 29921000, "net_income": 139640000, "net_income_to_common": 139640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321562000, "total_current_assets": 618086000, "total_assets": 3220047000, "short_term_debt": 228607000, "long_term_debt": 699909000, "total_debt": 928516000, "total_liabilities": 1817584000, "total_equity": 1402463000, "shares_outstanding": 100456945, "goodwill_and_intangibles": 32384000 }, "cash_flow": { "operating_cash_flow": 281413000, "capital_expenditure": 273881000, "free_cash_flow": 555294000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350189, "ticker_id": 4240, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178220000", "ebitda": "279524000", "netIncome": "139640000", "grossProfit": "207743000", "depreciation": "None", "totalRevenue": "396715000", "costOfRevenue": "188972000", "interestIncome": "1319000", "incomeBeforeTax": "169561000", "interestExpense": "17804000", "operatingIncome": "175787000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "29921000", "reportedCurrency": "USD", "netInterestIncome": "-17087000", "nonInterestIncome": "None", "operatingExpenses": "31956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101304000", "sellingGeneralAndAdministrative": "22390000", "netIncomeFromContinuingOperations": "139640000" }, "balance": { "goodwill": "22576000", "inventory": "9513000", "commonStock": "467893000", "currentDebt": "None", "investments": "None", "totalAssets": "3220047000", "longTermDebt": "699909000", "shortTermDebt": "228607000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "9808000", "reportedCurrency": "USD", "retainedEarnings": "789682000", "totalLiabilities": "1817584000", "otherCurrentAssets": "79506000", "totalCurrentAssets": "618086000", "currentLongTermDebt": "205082000", "longTermInvestments": "9085000", "shortTermInvestments": "6679000", "currentNetReceivables": "280332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2601961000", "currentAccountsPayable": "366727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "959636000", "totalShareholderEquity": "1402463000", "capitalLeaseObligations": "54645000", "otherCurrentLiabilities": "-100250000", "totalCurrentLiabilities": "798578000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1019006000", "cashAndShortTermInvestments": "321562000", "commonStockSharesOutstanding": "100456945", "intangibleAssetsExcludingGoodwill": "9808000", "cashAndCashEquivalentsAtCarryingValue": "321562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139640000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3654000", "operatingCashflow": "281413000", "capitalExpenditures": "273881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162535000", "cashflowFromInvestment": "-273156000", "stockBasedCompensation": "9780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 396715000, "cost_of_revenue": 188972000, "gross_profit": 207743000, "research_and_development": null, "selling_general_admin": 22390000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178220000, "depreciation_amortisation": 101304000, "ebitda": 279524000, "interest_expense": 17804000, "interest_income": null, "other_non_operating": null, "pretax_income": 169561000, "tax_provision": 29921000, "effective_tax_rate": null, "net_income": 139640000, "net_income_continuing_ops": 139640000, "net_income_to_common": 139640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 321562000, "short_term_investments": 6679000, "net_receivables": 280332000, "inventory": 9513000, "other_current_assets": null, "total_current_assets": 618086000, "net_ppe": null, "goodwill": 22576000, "intangible_assets": 9808000, "goodwill_and_intangibles": 32384000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2601961000, "total_assets": 3220047000, "short_term_debt": 228607000, "accounts_payable": 366727000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 798578000, "long_term_debt": 699909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1019006000, "total_liabilities": 1817584000, "total_debt": 928516000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 789682000, "total_equity": 1402463000, "shares_outstanding": 100456945, "operating_cash_flow": 281413000, "stock_based_compensation": 9780000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 273881000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -273156000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 162535000, "free_cash_flow": 555294000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178220000", "ebitda": "279524000", "netIncome": "139640000", "grossProfit": "207743000", "depreciation": "None", "totalRevenue": "396715000", "costOfRevenue": "188972000", "interestIncome": "1319000", "incomeBeforeTax": "169561000", "interestExpense": "17804000", "operatingIncome": "175787000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "29921000", "reportedCurrency": "USD", "netInterestIncome": "-17087000", "nonInterestIncome": "None", "operatingExpenses": "31956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101304000", "sellingGeneralAndAdministrative": "22390000", "netIncomeFromContinuingOperations": "139640000" }, "balance": { "goodwill": "22576000", "inventory": "9513000", "commonStock": "467893000", "currentDebt": "None", "investments": "None", "totalAssets": "3220047000", "longTermDebt": "699909000", "shortTermDebt": "228607000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "9808000", "reportedCurrency": "USD", "retainedEarnings": "789682000", "totalLiabilities": "1817584000", "otherCurrentAssets": "79506000", "totalCurrentAssets": "618086000", "currentLongTermDebt": "205082000", "longTermInvestments": "9085000", "shortTermInvestments": "6679000", "currentNetReceivables": "280332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2601961000", "currentAccountsPayable": "366727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "959636000", "totalShareholderEquity": "1402463000", "capitalLeaseObligations": "54645000", "otherCurrentLiabilities": "-100250000", "totalCurrentLiabilities": "798578000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1019006000", "cashAndShortTermInvestments": "321562000", "commonStockSharesOutstanding": "100456945", "intangibleAssetsExcludingGoodwill": "9808000", "cashAndCashEquivalentsAtCarryingValue": "321562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139640000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3654000", "operatingCashflow": "281413000", "capitalExpenditures": "273881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162535000", "cashflowFromInvestment": "-273156000", "stockBasedCompensation": "9780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 317352000, "cost_of_revenue": 157098000, "gross_profit": 160254000, "ebit": 107713000, "ebitda": 190484000, "pretax_income": 102039000, "tax_provision": 23388000, "net_income": 78651000, "net_income_to_common": 78651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144762000, "total_current_assets": 459906000, "total_assets": 2795679000, "short_term_debt": 119968000, "long_term_debt": 576282000, "total_debt": 696250000, "total_liabilities": 1490883000, "total_equity": 1304796000, "shares_outstanding": 99292985, "goodwill_and_intangibles": 32063000 }, "cash_flow": { "operating_cash_flow": 53245000, "capital_expenditure": 148403000, "free_cash_flow": 201648000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350190, "ticker_id": 4240, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107713000", "ebitda": "190484000", "netIncome": "78651000", "grossProfit": "160254000", "depreciation": "None", "totalRevenue": "317352000", "costOfRevenue": "157098000", "interestIncome": "481000", "incomeBeforeTax": "102039000", "interestExpense": "6072000", "operatingIncome": "129085000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "23388000", "reportedCurrency": "USD", "netInterestIncome": "-6123000", "nonInterestIncome": "None", "operatingExpenses": "31598000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82771000", "sellingGeneralAndAdministrative": "21352000", "netIncomeFromContinuingOperations": "78651000" }, "balance": { "goodwill": "22576000", "inventory": "5404000", "commonStock": "517874000", "currentDebt": "None", "investments": "None", "totalAssets": "2795679000", "longTermDebt": "576282000", "shortTermDebt": "119968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "9487000", "reportedCurrency": "USD", "retainedEarnings": "650042000", "totalLiabilities": "1490883000", "otherCurrentAssets": "9723000", "totalCurrentAssets": "459906000", "currentLongTermDebt": "89774000", "longTermInvestments": "8491000", "shortTermInvestments": "6891000", "currentNetReceivables": "293126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2335773000", "currentAccountsPayable": "295170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "729905000", "totalShareholderEquity": "1304796000", "capitalLeaseObligations": "63849000", "otherCurrentLiabilities": "52139000", "totalCurrentLiabilities": "518728000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "972155000", "cashAndShortTermInvestments": "144762000", "commonStockSharesOutstanding": "99292985", "intangibleAssetsExcludingGoodwill": "9487000", "cashAndCashEquivalentsAtCarryingValue": "144762000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78651000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1209000", "operatingCashflow": "53245000", "capitalExpenditures": "148403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32897000", "cashflowFromInvestment": "-137060000", "stockBasedCompensation": "6643000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 317352000, "cost_of_revenue": 157098000, "gross_profit": 160254000, "research_and_development": null, "selling_general_admin": 21352000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107713000, "depreciation_amortisation": 82771000, "ebitda": 190484000, "interest_expense": 6072000, "interest_income": null, "other_non_operating": null, "pretax_income": 102039000, "tax_provision": 23388000, "effective_tax_rate": null, "net_income": 78651000, "net_income_continuing_ops": 78651000, "net_income_to_common": 78651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144762000, "short_term_investments": 6891000, "net_receivables": 293126000, "inventory": 5404000, "other_current_assets": null, "total_current_assets": 459906000, "net_ppe": null, "goodwill": 22576000, "intangible_assets": 9487000, "goodwill_and_intangibles": 32063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2335773000, "total_assets": 2795679000, "short_term_debt": 119968000, "accounts_payable": 295170000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 518728000, "long_term_debt": 576282000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 972155000, "total_liabilities": 1490883000, "total_debt": 696250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 650042000, "total_equity": 1304796000, "shares_outstanding": 99292985, "operating_cash_flow": 53245000, "stock_based_compensation": 6643000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148403000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -137060000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32897000, "free_cash_flow": 201648000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107713000", "ebitda": "190484000", "netIncome": "78651000", "grossProfit": "160254000", "depreciation": "None", "totalRevenue": "317352000", "costOfRevenue": "157098000", "interestIncome": "481000", "incomeBeforeTax": "102039000", "interestExpense": "6072000", "operatingIncome": "129085000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "23388000", "reportedCurrency": "USD", "netInterestIncome": "-6123000", "nonInterestIncome": "None", "operatingExpenses": "31598000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82771000", "sellingGeneralAndAdministrative": "21352000", "netIncomeFromContinuingOperations": "78651000" }, "balance": { "goodwill": "22576000", "inventory": "5404000", "commonStock": "517874000", "currentDebt": "None", "investments": "None", "totalAssets": "2795679000", "longTermDebt": "576282000", "shortTermDebt": "119968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "9487000", "reportedCurrency": "USD", "retainedEarnings": "650042000", "totalLiabilities": "1490883000", "otherCurrentAssets": "9723000", "totalCurrentAssets": "459906000", "currentLongTermDebt": "89774000", "longTermInvestments": "8491000", "shortTermInvestments": "6891000", "currentNetReceivables": "293126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2335773000", "currentAccountsPayable": "295170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "729905000", "totalShareholderEquity": "1304796000", "capitalLeaseObligations": "63849000", "otherCurrentLiabilities": "52139000", "totalCurrentLiabilities": "518728000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "972155000", "cashAndShortTermInvestments": "144762000", "commonStockSharesOutstanding": "99292985", "intangibleAssetsExcludingGoodwill": "9487000", "cashAndCashEquivalentsAtCarryingValue": "144762000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78651000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1209000", "operatingCashflow": "53245000", "capitalExpenditures": "148403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32897000", "cashflowFromInvestment": "-137060000", "stockBasedCompensation": "6643000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 317352000, "cost_of_revenue": 157098000, "gross_profit": 160254000, "ebit": 125351000, "ebitda": 208122000, "pretax_income": 102039000, "tax_provision": 23388000, "net_income": 78651000, "net_income_to_common": 78651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144762000, "total_current_assets": 459906000, "total_assets": 2795679000, "short_term_debt": 119968000, "long_term_debt": 554832000, "total_debt": 674800000, "total_liabilities": 1490883000, "total_equity": 1304796000, "shares_outstanding": 99292985, "goodwill_and_intangibles": 32063000 }, "cash_flow": { "operating_cash_flow": 48048000, "capital_expenditure": 148403000, "free_cash_flow": 196451000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350191, "ticker_id": 4240, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125351000", "ebitda": "208122000", "netIncome": "78651000", "grossProfit": "160254000", "depreciation": "None", "totalRevenue": "317352000", "costOfRevenue": "157098000", "interestIncome": "433000", "incomeBeforeTax": "102039000", "interestExpense": "6072000", "operatingIncome": "119334000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "23388000", "reportedCurrency": "USD", "netInterestIncome": "-48654000", "nonInterestIncome": "None", "operatingExpenses": "40920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82771000", "sellingGeneralAndAdministrative": "21352000", "netIncomeFromContinuingOperations": "132938000" }, "balance": { "goodwill": "22576000", "inventory": "5404000", "commonStock": "517874000", "currentDebt": "None", "investments": "None", "totalAssets": "2795679000", "longTermDebt": "554832000", "shortTermDebt": "119968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9487000", "reportedCurrency": "USD", "retainedEarnings": "650042000", "totalLiabilities": "1490883000", "otherCurrentAssets": "63992000", "totalCurrentAssets": "459906000", "currentLongTermDebt": "61223000", "longTermInvestments": "8619000", "shortTermInvestments": "6891000", "currentNetReceivables": "238857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2335773000", "currentAccountsPayable": "295170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "729905000", "totalShareholderEquity": "1304796000", "capitalLeaseObligations": "70468000", "otherCurrentLiabilities": "52139000", "totalCurrentLiabilities": "518728000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "972155000", "cashAndShortTermInvestments": "144762000", "commonStockSharesOutstanding": "99292985", "intangibleAssetsExcludingGoodwill": "9487000", "cashAndCashEquivalentsAtCarryingValue": "144762000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78651000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1209000", "operatingCashflow": "48048000", "capitalExpenditures": "148403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38575000", "cashflowFromInvestment": "None", "stockBasedCompensation": "6643000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82771000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 317352000, "cost_of_revenue": 157098000, "gross_profit": 160254000, "research_and_development": null, "selling_general_admin": 21352000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125351000, "depreciation_amortisation": 82771000, "ebitda": 208122000, "interest_expense": 6072000, "interest_income": null, "other_non_operating": null, "pretax_income": 102039000, "tax_provision": 23388000, "effective_tax_rate": null, "net_income": 78651000, "net_income_continuing_ops": 132938000, "net_income_to_common": 78651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144762000, "short_term_investments": 6891000, "net_receivables": 238857000, "inventory": 5404000, "other_current_assets": null, "total_current_assets": 459906000, "net_ppe": null, "goodwill": 22576000, "intangible_assets": 9487000, "goodwill_and_intangibles": 32063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2335773000, "total_assets": 2795679000, "short_term_debt": 119968000, "accounts_payable": 295170000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 518728000, "long_term_debt": 554832000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 972155000, "total_liabilities": 1490883000, "total_debt": 674800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 650042000, "total_equity": 1304796000, "shares_outstanding": 99292985, "operating_cash_flow": 48048000, "stock_based_compensation": 6643000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148403000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38575000, "free_cash_flow": 196451000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125351000", "ebitda": "208122000", "netIncome": "78651000", "grossProfit": "160254000", "depreciation": "None", "totalRevenue": "317352000", "costOfRevenue": "157098000", "interestIncome": "433000", "incomeBeforeTax": "102039000", "interestExpense": "6072000", "operatingIncome": "119334000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "23388000", "reportedCurrency": "USD", "netInterestIncome": "-48654000", "nonInterestIncome": "None", "operatingExpenses": "40920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82771000", "sellingGeneralAndAdministrative": "21352000", "netIncomeFromContinuingOperations": "132938000" }, "balance": { "goodwill": "22576000", "inventory": "5404000", "commonStock": "517874000", "currentDebt": "None", "investments": "None", "totalAssets": "2795679000", "longTermDebt": "554832000", "shortTermDebt": "119968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9487000", "reportedCurrency": "USD", "retainedEarnings": "650042000", "totalLiabilities": "1490883000", "otherCurrentAssets": "63992000", "totalCurrentAssets": "459906000", "currentLongTermDebt": "61223000", "longTermInvestments": "8619000", "shortTermInvestments": "6891000", "currentNetReceivables": "238857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2335773000", "currentAccountsPayable": "295170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "729905000", "totalShareholderEquity": "1304796000", "capitalLeaseObligations": "70468000", "otherCurrentLiabilities": "52139000", "totalCurrentLiabilities": "518728000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "972155000", "cashAndShortTermInvestments": "144762000", "commonStockSharesOutstanding": "99292985", "intangibleAssetsExcludingGoodwill": "9487000", "cashAndCashEquivalentsAtCarryingValue": "144762000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78651000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1209000", "operatingCashflow": "48048000", "capitalExpenditures": "148403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38575000", "cashflowFromInvestment": "None", "stockBasedCompensation": "6643000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82771000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 302760000, "cost_of_revenue": 148557000, "gross_profit": 154203000, "ebit": 119560000, "ebitda": 190160000, "pretax_income": 113731000, "tax_provision": 30629000, "net_income": 83102000, "net_income_to_common": 83102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170838976, "total_current_assets": 434051155, "total_assets": 2504655029, "short_term_debt": 136414391, "long_term_debt": 587580000, "total_debt": 723994391, "total_liabilities": 1398270514, "total_equity": 1106384514, "shares_outstanding": 101178620, "goodwill_and_intangibles": 29960767 }, "cash_flow": { "operating_cash_flow": 117286000, "capital_expenditure": 163938000, "free_cash_flow": 281224000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350193, "ticker_id": 4240, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119560000", "ebitda": "190160000", "netIncome": "83102000", "grossProfit": "154203000", "depreciation": "None", "totalRevenue": "302760000", "costOfRevenue": "148557000", "interestIncome": "299000", "incomeBeforeTax": "113731000", "interestExpense": "8346999", "operatingIncome": "145649000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "30629000", "reportedCurrency": "USD", "netInterestIncome": "-18826000", "nonInterestIncome": "None", "operatingExpenses": "8554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70600000", "sellingGeneralAndAdministrative": "14405000", "netIncomeFromContinuingOperations": "83102000" }, "balance": { "goodwill": "22575071", "inventory": "5425776", "commonStock": "517852710", "currentDebt": "None", "investments": "None", "totalAssets": "2504655029", "longTermDebt": "587580000", "shortTermDebt": "136414391", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "7385696", "reportedCurrency": "USD", "retainedEarnings": "473922516", "totalLiabilities": "1398270514", "otherCurrentAssets": "141982000", "totalCurrentAssets": "434051155", "currentLongTermDebt": "101095000", "longTermInvestments": "7075000", "shortTermInvestments": "2942879", "currentNetReceivables": "254843522", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2070603873", "currentAccountsPayable": "226795676", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1873954000", "shortLongTermDebtTotal": "754496981", "totalShareholderEquity": "1106384514", "capitalLeaseObligations": "65853000", "otherCurrentLiabilities": "44120032", "totalCurrentLiabilities": "435360101", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "962910413", "cashAndShortTermInvestments": "170838976", "commonStockSharesOutstanding": "101178620", "intangibleAssetsExcludingGoodwill": "7385696", "cashAndCashEquivalentsAtCarryingValue": "170838976", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83102000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1209000", "operatingCashflow": "117286000", "capitalExpenditures": "163938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27434000", "cashflowFromInvestment": "-160756000", "stockBasedCompensation": "4025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 302760000, "cost_of_revenue": 148557000, "gross_profit": 154203000, "research_and_development": null, "selling_general_admin": 14405000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119560000, "depreciation_amortisation": 70600000, "ebitda": 190160000, "interest_expense": 8346999, "interest_income": null, "other_non_operating": null, "pretax_income": 113731000, "tax_provision": 30629000, "effective_tax_rate": null, "net_income": 83102000, "net_income_continuing_ops": 83102000, "net_income_to_common": 83102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170838976, "short_term_investments": 2942879, "net_receivables": 254843522, "inventory": 5425776, "other_current_assets": null, "total_current_assets": 434051155, "net_ppe": null, "goodwill": 22575071, "intangible_assets": 7385696, "goodwill_and_intangibles": 29960767, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2070603873, "total_assets": 2504655029, "short_term_debt": 136414391, "accounts_payable": 226795676, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 435360101, "long_term_debt": 587580000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 962910413, "total_liabilities": 1398270514, "total_debt": 723994391, "preferred_stock": null, "minority_interest": null, "retained_earnings": 473922516, "total_equity": 1106384514, "shares_outstanding": 101178620, "operating_cash_flow": 117286000, "stock_based_compensation": 4025000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -160756000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27434000, "free_cash_flow": 281224000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119560000", "ebitda": "190160000", "netIncome": "83102000", "grossProfit": "154203000", "depreciation": "None", "totalRevenue": "302760000", "costOfRevenue": "148557000", "interestIncome": "299000", "incomeBeforeTax": "113731000", "interestExpense": "8346999", "operatingIncome": "145649000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "30629000", "reportedCurrency": "USD", "netInterestIncome": "-18826000", "nonInterestIncome": "None", "operatingExpenses": "8554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70600000", "sellingGeneralAndAdministrative": "14405000", "netIncomeFromContinuingOperations": "83102000" }, "balance": { "goodwill": "22575071", "inventory": "5425776", "commonStock": "517852710", "currentDebt": "None", "investments": "None", "totalAssets": "2504655029", "longTermDebt": "587580000", "shortTermDebt": "136414391", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "7385696", "reportedCurrency": "USD", "retainedEarnings": "473922516", "totalLiabilities": "1398270514", "otherCurrentAssets": "141982000", "totalCurrentAssets": "434051155", "currentLongTermDebt": "101095000", "longTermInvestments": "7075000", "shortTermInvestments": "2942879", "currentNetReceivables": "254843522", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2070603873", "currentAccountsPayable": "226795676", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1873954000", "shortLongTermDebtTotal": "754496981", "totalShareholderEquity": "1106384514", "capitalLeaseObligations": "65853000", "otherCurrentLiabilities": "44120032", "totalCurrentLiabilities": "435360101", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "962910413", "cashAndShortTermInvestments": "170838976", "commonStockSharesOutstanding": "101178620", "intangibleAssetsExcludingGoodwill": "7385696", "cashAndCashEquivalentsAtCarryingValue": "170838976", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83102000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1209000", "operatingCashflow": "117286000", "capitalExpenditures": "163938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27434000", "cashflowFromInvestment": "-160756000", "stockBasedCompensation": "4025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "income_statement": { "revenue": 239628000, "cost_of_revenue": 123422000, "gross_profit": 116206000, "ebit": 65100000, "ebitda": 127547000, "pretax_income": 58191000, "tax_provision": 6010000, "net_income": 52181000, "net_income_to_common": 52181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 219687029, "total_current_assets": 394489009, "total_assets": 2353267433, "short_term_debt": 68341119, "long_term_debt": 615996000, "total_debt": 684337119, "total_liabilities": 1333350871, "total_equity": 1019916562, "shares_outstanding": 100457519, "goodwill_and_intangibles": 29919365 }, "cash_flow": { "operating_cash_flow": 89279000, "capital_expenditure": 163323000, "free_cash_flow": 252602000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350194, "ticker_id": 4240, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:14.864068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65100000", "ebitda": "127547000", "netIncome": "52181000", "grossProfit": "116206000", "depreciation": "None", "totalRevenue": "239628000", "costOfRevenue": "123422000", "interestIncome": "216000", "incomeBeforeTax": "58191000", "interestExpense": "11090000", "operatingIncome": "83168000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6010000", "reportedCurrency": "USD", "netInterestIncome": "-33010000", "nonInterestIncome": "None", "operatingExpenses": "33038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62447000", "sellingGeneralAndAdministrative": "18905000", "netIncomeFromContinuingOperations": "52181000" }, "balance": { "goodwill": "22704036", "inventory": "8377382", "commonStock": "517897643", "currentDebt": "None", "investments": "None", "totalAssets": "2353267433", "longTermDebt": "615996000", "shortTermDebt": "68341119", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "7215329", "reportedCurrency": "USD", "retainedEarnings": "390857843", "totalLiabilities": "1333350871", "otherCurrentAssets": "126855000", "totalCurrentAssets": "394489009", "currentLongTermDebt": "35306000", "longTermInvestments": "6975000", "shortTermInvestments": "2897132", "currentNetReceivables": "163527465", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1958778423", "currentAccountsPayable": "210480609", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1767736000", "shortLongTermDebtTotal": "719529848", "totalShareholderEquity": "1019916562", "capitalLeaseObligations": "68195000", "otherCurrentLiabilities": "40877104", "totalCurrentLiabilities": "368755834", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "964595036", "cashAndShortTermInvestments": "219687029", "commonStockSharesOutstanding": "100457519", "intangibleAssetsExcludingGoodwill": "7215329", "cashAndCashEquivalentsAtCarryingValue": "219687029", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52181000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2130000", "operatingCashflow": "89279000", "capitalExpenditures": "163323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29979000", "cashflowFromInvestment": "-174365000", "stockBasedCompensation": "8211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62447000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 239628000, "cost_of_revenue": 123422000, "gross_profit": 116206000, "research_and_development": null, "selling_general_admin": 18905000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65100000, "depreciation_amortisation": 62447000, "ebitda": 127547000, "interest_expense": 11090000, "interest_income": null, "other_non_operating": null, "pretax_income": 58191000, "tax_provision": 6010000, "effective_tax_rate": null, "net_income": 52181000, "net_income_continuing_ops": 52181000, "net_income_to_common": 52181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 219687029, "short_term_investments": 2897132, "net_receivables": 163527465, "inventory": 8377382, "other_current_assets": null, "total_current_assets": 394489009, "net_ppe": null, "goodwill": 22704036, "intangible_assets": 7215329, "goodwill_and_intangibles": 29919365, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1958778423, "total_assets": 2353267433, "short_term_debt": 68341119, "accounts_payable": 210480609, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 368755834, "long_term_debt": 615996000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 964595036, "total_liabilities": 1333350871, "total_debt": 684337119, "preferred_stock": null, "minority_interest": null, "retained_earnings": 390857843, "total_equity": 1019916562, "shares_outstanding": 100457519, "operating_cash_flow": 89279000, "stock_based_compensation": 8211000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163323000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174365000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29979000, "free_cash_flow": 252602000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65100000", "ebitda": "127547000", "netIncome": "52181000", "grossProfit": "116206000", "depreciation": "None", "totalRevenue": "239628000", "costOfRevenue": "123422000", "interestIncome": "216000", "incomeBeforeTax": "58191000", "interestExpense": "11090000", "operatingIncome": "83168000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6010000", "reportedCurrency": "USD", "netInterestIncome": "-33010000", "nonInterestIncome": "None", "operatingExpenses": "33038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62447000", "sellingGeneralAndAdministrative": "18905000", "netIncomeFromContinuingOperations": "52181000" }, "balance": { "goodwill": "22704036", "inventory": "8377382", "commonStock": "517897643", "currentDebt": "None", "investments": "None", "totalAssets": "2353267433", "longTermDebt": "615996000", "shortTermDebt": "68341119", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "7215329", "reportedCurrency": "USD", "retainedEarnings": "390857843", "totalLiabilities": "1333350871", "otherCurrentAssets": "126855000", "totalCurrentAssets": "394489009", "currentLongTermDebt": "35306000", "longTermInvestments": "6975000", "shortTermInvestments": "2897132", "currentNetReceivables": "163527465", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1958778423", "currentAccountsPayable": "210480609", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1767736000", "shortLongTermDebtTotal": "719529848", "totalShareholderEquity": "1019916562", "capitalLeaseObligations": "68195000", "otherCurrentLiabilities": "40877104", "totalCurrentLiabilities": "368755834", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "964595036", "cashAndShortTermInvestments": "219687029", "commonStockSharesOutstanding": "100457519", "intangibleAssetsExcludingGoodwill": "7215329", "cashAndCashEquivalentsAtCarryingValue": "219687029", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52181000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2130000", "operatingCashflow": "89279000", "capitalExpenditures": "163323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29979000", "cashflowFromInvestment": "-174365000", "stockBasedCompensation": "8211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62447000", "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": "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" } ], "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" ] } } }