{ "ticker": { "uuid": "9664c3f1-f0fc-4471-95d0-cd9b04f2067a", "symbol": "FR", "name": "First Industrial Realty Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/9664c3f1-f0fc-4471-95d0-cd9b04f2067a/", "api_url": "https://sharemaestro.com/factors/api/tickers/9664c3f1-f0fc-4471-95d0-cd9b04f2067a/" }, "ticker_metadata": { "id": 1599, "uuid": "9664c3f1-f0fc-4471-95d0-cd9b04f2067a", "symbol": "FR", "name": "First Industrial Realty Trust Inc", "asset_type": "equity", "market_cap": 8477208000, "stock_exchange_id": 3, "industry": "Reit - Industrial", "sector": "Real Estate", "description": "First Industrial Realty Trust, Inc. (NYSE: FR) is a leading fully integrated industrial real estate owner, operator, and developer with a history of providing industry-leading customer service to multinational corporations and regional clients.", "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": "9664c3f1-f0fc-4471-95d0-cd9b04f2067a", "symbol": "FR", "name": "First Industrial Realty Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/9664c3f1-f0fc-4471-95d0-cd9b04f2067a/", "api_url": "https://sharemaestro.com/factors/api/tickers/9664c3f1-f0fc-4471-95d0-cd9b04f2067a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.48, "value": 0.17, "quality": 0.78, "momentum": 0.76, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 61.58, "market_cap": 8159596258.42, "pe_ratio": 23.833, "earnings_yield": 0.042, "ebitda_to_ev": 0.0614, "shareholder_yield": 0.0357, "roe": 0.1241, "piotroski_f_score": 5, "momentum_12_1": 0.3104, "volatility_252d": 0.1989 }, "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": "2026-06-07T06:53:03.988240+00:00", "batch_id": "" }, "size": { "price_close": 61.58, "market_cap": 8159596258.42, "market_cap_usd": 8159596258.42, "enterprise_value": 10687575258.42, "shares_outstanding": 132503999, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 23.833, "pb_ratio": 2.9587, "ptbv_ratio": 2.9936, "ps_ratio": 10.96, "pcf_ratio": 16.8957, "pfcf_ratio": 4.5458, "ev_ebitda": 16.2858, "ev_ebit": 23.006, "ev_sales": 14.3556, "ev_fcf": 5.9542, "earnings_yield": 0.042, "fcf_yield": 0.1679, "price_to_sales": 10.96, "price_to_book": 2.9587, "price_to_cashflow": 16.8957, "ebitda_to_ev": 0.0614, "sales_yield": 0.0697 }, "yield": { "dividend_yield": 0.0357, "buyback_yield": 0, "shareholder_yield": 0.0357, "debt_paydown_yield": null, "total_yield": 0.0357 }, "quality": { "gross_margin": 0.4703, "operating_margin": 0.624, "net_margin": 0.4599, "ebitda_margin": 0.8815, "fcf_margin": 2.411, "roe": 0.1241, "roa": 0.0593, "roic": 0.0847, "roc_greenblatt": null, "asset_turnover": 0.129, "cash_conversion": 5.2428, "accruals_ratio": -0.0244, "sbc_to_revenue": 0.0803, "piotroski_f_score": 5, "altman_z_score": 2.1236, "earnings_stability_5y": 0.4166, "revenue_stability_5y": 0.2084, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0607, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0592, "net_debt_to_ebitda": 3.8522, "debt_to_assets": 0.4444, "interest_coverage": 4.9715, "current_ratio": 0.6946, "quick_ratio": 0.6946, "net_debt": 2527979000, "local_beta": 0.0011, "volatility_252d": 0.1989, "volatility_60d": 0.4718, "max_drawdown_12m": -0.0972, "risk_adjusted_momentum": 1.5607 }, "growth": { "revenue_growth_1y": 0.0854, "revenue_growth_3y_cagr": 0.1043, "revenue_growth_5y_cagr": 0.1018, "eps_growth_1y": 0.2815, "eps_growth_3y_cagr": -0.1168, "eps_growth_5y_cagr": 0.0418, "fcf_growth_1y": 0.8304, "book_value_growth_1y": 0.0015, "revenue_growth": 0.0854, "earnings_growth": 0.2815 }, "momentum": { "price_return_1m": -0.0186, "price_return_3m": 0.0378, "price_return_6m": 0.082, "price_return_9m": 0.2083, "price_return_12m": 0.286, "price_return_12m_ex1m": 0.3104, "momentum_6m": 0.082, "momentum_12m": 0.286, "momentum_12_1": 0.3104, "distance_from_52w_high": -0.034, "distance_from_52w_low": 0.3186, "relative_strength": 0.186 }, "raw_ttm": { "revenue_ttm": 744490000, "gross_profit_ttm": 350135000, "ebit_ttm": 464556000, "ebitda_ttm": 656250000, "net_income_ttm": 342365000, "eps_diluted_ttm": 2.5838, "operating_cash_flow_ttm": 482938000, "capital_expenditure_ttm": 1312030000, "fcf_ttm": 1794968000, "dividends_paid_ttm": 291593000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93444000, "cash_and_equivalents": 37147000, "total_current_assets": 233874000, "total_current_liabilities": 336706000, "net_ppe": null, "total_assets": 5772370000, "total_debt": 2565126000, "total_equity": 2757800000, "net_working_capital": -139615000, "book_value_per_share": 20.813, "retained_earnings": 306731000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2725717000, "tangible_book_per_share": 20.5708 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 61, "rank_pb": 63, "rank_ptbv": 55, "rank_ps": 91, "rank_pcf": 70, "rank_ev_ebitda": 68, "rank_ev_ebit": 74, "rank_earnings_yield": 61, "rank_fcf_yield": 21, "rank_dividend_yield": 21, "rank_shareholder_yield": 21, "rank_total_yield": 22, "rank_roe": 35, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 48, "rank_fcf_margin": 2, "rank_piotroski": 60, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 35, "rank_eps_growth_5y": 67, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 35 }, "composites": { "value_composite": 83, "quality_composite": 22, "momentum_composite": 24, "growth_composite": 32, "yield_composite": 15, "svqf_composite": 81, "vc1_composite": 88, "vc2_composite": 80, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 52, "quality_value_composite": 0.3641, "os_score": 0.48, "value_percentile": 0.17, "quality_percentile": 0.78, "momentum_percentile": 0.76, "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": 15, "small_cap_core_rank": 80, "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": 4113, "ticker_id": 1599, "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": "2026-06-07T06:53:03.988240+00:00", "batch_id": "", "os_score_delta": null, "price_close": 61.58, "market_cap": 8159596258.42, "market_cap_usd": 8159596258.42, "enterprise_value": 10687575258.42, "shares_outstanding": 132503999, "fx_rate_to_usd": null, "pe_ratio": 23.83303275, "pb_ratio": 2.95873387, "ptbv_ratio": 2.99355959, "ps_ratio": 10.95998101, "pcf_ratio": 16.89574285, "pfcf_ratio": 4.54581712, "ev_ebitda": 16.28582897, "ev_ebit": 23.00599983, "ev_sales": 14.3555659, "ev_fcf": 5.95418707, "earnings_yield": 0.04195857, "fcf_yield": 0.16794904, "dividend_yield": 0.0357362, "buyback_yield": 0, "shareholder_yield": 0.0357362, "debt_paydown_yield": null, "total_yield": 0.0357362, "gross_margin": 0.47030182, "operating_margin": 0.62399226, "net_margin": 0.45986514, "ebitda_margin": 0.88147591, "fcf_margin": 2.41100351, "roe": 0.12414425, "roa": 0.05931099, "roic": 0.08472754, "roc_greenblatt": null, "asset_turnover": 0.12897475, "cash_conversion": 5.24284901, "accruals_ratio": -0.02435274, "sbc_to_revenue": 0.08028315, "debt_to_equity": 1.05920335, "net_debt_to_ebitda": 3.85215848, "debt_to_assets": 0.44438004, "interest_coverage": 4.97149095, "current_ratio": 0.6945941, "quick_ratio": 0.6945941, "net_debt": 2527979000, "revenue_growth_1y": 0.08544594, "revenue_growth_3y_cagr": 0.10428469, "revenue_growth_5y_cagr": 0.10179819, "eps_growth_1y": 0.28145481, "eps_growth_3y_cagr": -0.11677189, "eps_growth_5y_cagr": 0.04184877, "fcf_growth_1y": 0.83044757, "book_value_growth_1y": 0.00150392, "piotroski_f_score": 5, "altman_z_score": 2.1235864, "earnings_stability_5y": 0.416614, "revenue_stability_5y": 0.20839, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01864542, "price_return_3m": 0.03779929, "price_return_6m": 0.08201947, "price_return_9m": 0.20834658, "price_return_12m": 0.28597085, "price_return_12m_ex1m": 0.31040388, "distance_from_52w_high": -0.03403922, "distance_from_52w_low": 0.31862955, "relative_strength": 0.18600727, "local_beta": 0.0011, "volatility_252d": 0.198885, "volatility_60d": 0.471834, "max_drawdown_12m": -0.09724436, "revenue_ttm": 744490000, "gross_profit_ttm": 350135000, "ebit_ttm": 464556000, "ebitda_ttm": 656250000, "net_income_ttm": 342365000, "eps_diluted_ttm": 2.58380881, "operating_cash_flow_ttm": 482938000, "capital_expenditure_ttm": 1312030000, "fcf_ttm": 1794968000, "dividends_paid_ttm": 291593000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93444000, "cash_and_equivalents": 37147000, "total_current_assets": 233874000, "total_current_liabilities": 336706000, "net_ppe": null, "total_assets": 5772370000, "total_debt": 2565126000, "total_equity": 2757800000, "net_working_capital": -139615000, "book_value_per_share": 20.81295675, "retained_earnings": 306731000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2725717000, "tangible_book_per_share": 20.57082821, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 61, "rank_pb": 63, "rank_ptbv": 55, "rank_ps": 91, "rank_pcf": 70, "rank_ev_ebitda": 68, "rank_ev_ebit": 74, "rank_earnings_yield": 61, "rank_fcf_yield": 21, "rank_dividend_yield": 21, "rank_shareholder_yield": 21, "rank_total_yield": 22, "rank_roe": 35, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 48, "rank_fcf_margin": 2, "rank_piotroski": 60, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 35, "rank_eps_growth_5y": 67, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 35, "value_composite": 83, "quality_composite": 22, "momentum_composite": 24, "growth_composite": 32, "yield_composite": 15, "svqf_composite": 81, "vc1_composite": 88, "vc2_composite": 80, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 80, "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": 61.58, "os": 0.48, "value": 0.17, "quality": 0.78, "momentum": 0.76, "confidence": 1, "coverage": 1, "pe_ratio": 23.833, "earnings_yield": 0.042, "shareholder_yield": 0.0357, "roe": 0.1241, "momentum_12_1": 0.3104, "complete_fields": { "id": 4113, "ticker_id": 1599, "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": "2026-06-07T06:53:03.988240+00:00", "batch_id": "", "os_score_delta": null, "price_close": 61.58, "market_cap": 8159596258.42, "market_cap_usd": 8159596258.42, "enterprise_value": 10687575258.42, "shares_outstanding": 132503999, "fx_rate_to_usd": null, "pe_ratio": 23.83303275, "pb_ratio": 2.95873387, "ptbv_ratio": 2.99355959, "ps_ratio": 10.95998101, "pcf_ratio": 16.89574285, "pfcf_ratio": 4.54581712, "ev_ebitda": 16.28582897, "ev_ebit": 23.00599983, "ev_sales": 14.3555659, "ev_fcf": 5.95418707, "earnings_yield": 0.04195857, "fcf_yield": 0.16794904, "dividend_yield": 0.0357362, "buyback_yield": 0, "shareholder_yield": 0.0357362, "debt_paydown_yield": null, "total_yield": 0.0357362, "gross_margin": 0.47030182, "operating_margin": 0.62399226, "net_margin": 0.45986514, "ebitda_margin": 0.88147591, "fcf_margin": 2.41100351, "roe": 0.12414425, "roa": 0.05931099, "roic": 0.08472754, "roc_greenblatt": null, "asset_turnover": 0.12897475, "cash_conversion": 5.24284901, "accruals_ratio": -0.02435274, "sbc_to_revenue": 0.08028315, "debt_to_equity": 1.05920335, "net_debt_to_ebitda": 3.85215848, "debt_to_assets": 0.44438004, "interest_coverage": 4.97149095, "current_ratio": 0.6945941, "quick_ratio": 0.6945941, "net_debt": 2527979000, "revenue_growth_1y": 0.08544594, "revenue_growth_3y_cagr": 0.10428469, "revenue_growth_5y_cagr": 0.10179819, "eps_growth_1y": 0.28145481, "eps_growth_3y_cagr": -0.11677189, "eps_growth_5y_cagr": 0.04184877, "fcf_growth_1y": 0.83044757, "book_value_growth_1y": 0.00150392, "piotroski_f_score": 5, "altman_z_score": 2.1235864, "earnings_stability_5y": 0.416614, "revenue_stability_5y": 0.20839, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01864542, "price_return_3m": 0.03779929, "price_return_6m": 0.08201947, "price_return_9m": 0.20834658, "price_return_12m": 0.28597085, "price_return_12m_ex1m": 0.31040388, "distance_from_52w_high": -0.03403922, "distance_from_52w_low": 0.31862955, "relative_strength": 0.18600727, "local_beta": 0.0011, "volatility_252d": 0.198885, "volatility_60d": 0.471834, "max_drawdown_12m": -0.09724436, "revenue_ttm": 744490000, "gross_profit_ttm": 350135000, "ebit_ttm": 464556000, "ebitda_ttm": 656250000, "net_income_ttm": 342365000, "eps_diluted_ttm": 2.58380881, "operating_cash_flow_ttm": 482938000, "capital_expenditure_ttm": 1312030000, "fcf_ttm": 1794968000, "dividends_paid_ttm": 291593000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93444000, "cash_and_equivalents": 37147000, "total_current_assets": 233874000, "total_current_liabilities": 336706000, "net_ppe": null, "total_assets": 5772370000, "total_debt": 2565126000, "total_equity": 2757800000, "net_working_capital": -139615000, "book_value_per_share": 20.81295675, "retained_earnings": 306731000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2725717000, "tangible_book_per_share": 20.57082821, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 61, "rank_pb": 63, "rank_ptbv": 55, "rank_ps": 91, "rank_pcf": 70, "rank_ev_ebitda": 68, "rank_ev_ebit": 74, "rank_earnings_yield": 61, "rank_fcf_yield": 21, "rank_dividend_yield": 21, "rank_shareholder_yield": 21, "rank_total_yield": 22, "rank_roe": 35, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 48, "rank_fcf_margin": 2, "rank_piotroski": 60, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 35, "rank_eps_growth_5y": 67, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 35, "value_composite": 83, "quality_composite": 22, "momentum_composite": 24, "growth_composite": 32, "yield_composite": 15, "svqf_composite": 81, "vc1_composite": 88, "vc2_composite": 80, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 80, "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": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 727076000, "cost_of_revenue": 562741000, "gross_profit": 164335000, "ebit": 383513000, "ebitda": 568829000, "pretax_income": 279361000, "tax_provision": 15282000, "net_income": 247443000, "net_income_to_common": 247443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78032000, "total_current_assets": 276909000, "total_assets": 5688081000, "short_term_debt": 364000, "long_term_debt": 2370396000, "total_debt": 2370760000, "total_liabilities": 2929151000, "total_equity": 2671390000, "shares_outstanding": 132503999, "goodwill_and_intangibles": 32083000 }, "cash_flow": { "operating_cash_flow": 461336000, "capital_expenditure": 346451000, "free_cash_flow": 807787000, "dividends_paid": 231220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264712, "ticker_id": 1599, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "383513000", "ebitda": "568829000", "netIncome": "247443000", "grossProfit": "164335000", "depreciation": "None", "totalRevenue": "727076000", "costOfRevenue": "562741000", "interestIncome": "55250000", "incomeBeforeTax": "279361000", "interestExpense": "89919000", "operatingIncome": "307706000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15282000", "reportedCurrency": "USD", "netInterestIncome": "-89919000", "nonInterestIncome": "None", "operatingExpenses": "-143371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "629000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "562741000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185316000", "sellingGeneralAndAdministrative": "41945000", "netIncomeFromContinuingOperations": "264079000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1325000", "currentDebt": "None", "investments": "None", "totalAssets": "5688081000", "longTermDebt": "2370396000", "shortTermDebt": "364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "32083000", "reportedCurrency": "USD", "retainedEarnings": "230668000", "totalLiabilities": "2929151000", "otherCurrentAssets": "5932000", "totalCurrentAssets": "276909000", "currentLongTermDebt": "183000000", "longTermInvestments": "5661000", "shortTermInvestments": "None", "currentNetReceivables": "192945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5411172000", "currentAccountsPayable": "178884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5195500000", "shortLongTermDebtTotal": "2572846000", "totalShareholderEquity": "2671390000", "capitalLeaseObligations": "19450000", "otherCurrentLiabilities": "-52109000", "totalCurrentLiabilities": "241904000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2687247000", "cashAndShortTermInvestments": "78032000", "commonStockSharesOutstanding": "132503999", "intangibleAssetsExcludingGoodwill": "32083000", "cashAndCashEquivalentsAtCarryingValue": "78032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264079000", "profitLoss": "None", "dividendPayout": "231220000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "461336000", "capitalExpenditures": "346451000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "89193000", "cashflowFromInvestment": "-524179000", "stockBasedCompensation": "20297000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "231220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195084000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 727076000, "cost_of_revenue": 562741000, "gross_profit": 164335000, "research_and_development": 629000, "selling_general_admin": 41945000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 383513000, "depreciation_amortisation": 185316000, "ebitda": 568829000, "interest_expense": 89919000, "interest_income": null, "other_non_operating": null, "pretax_income": 279361000, "tax_provision": 15282000, "effective_tax_rate": null, "net_income": 247443000, "net_income_continuing_ops": 264079000, "net_income_to_common": 247443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78032000, "short_term_investments": null, "net_receivables": 192945000, "inventory": 0, "other_current_assets": null, "total_current_assets": 276909000, "net_ppe": null, "goodwill": null, "intangible_assets": 32083000, "goodwill_and_intangibles": 32083000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5411172000, "total_assets": 5688081000, "short_term_debt": 364000, "accounts_payable": 178884000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 241904000, "long_term_debt": 2370396000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2687247000, "total_liabilities": 2929151000, "total_debt": 2370760000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 230668000, "total_equity": 2671390000, "shares_outstanding": 132503999, "operating_cash_flow": 461336000, "stock_based_compensation": 20297000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 346451000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -524179000, "dividends_paid": 231220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 89193000, "free_cash_flow": 807787000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "383513000", "ebitda": "568829000", "netIncome": "247443000", "grossProfit": "164335000", "depreciation": "None", "totalRevenue": "727076000", "costOfRevenue": "562741000", "interestIncome": "55250000", "incomeBeforeTax": "279361000", "interestExpense": "89919000", "operatingIncome": "307706000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15282000", "reportedCurrency": "USD", "netInterestIncome": "-89919000", "nonInterestIncome": "None", "operatingExpenses": "-143371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "629000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "562741000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185316000", "sellingGeneralAndAdministrative": "41945000", "netIncomeFromContinuingOperations": "264079000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1325000", "currentDebt": "None", "investments": "None", "totalAssets": "5688081000", "longTermDebt": "2370396000", "shortTermDebt": "364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "32083000", "reportedCurrency": "USD", "retainedEarnings": "230668000", "totalLiabilities": "2929151000", "otherCurrentAssets": "5932000", "totalCurrentAssets": "276909000", "currentLongTermDebt": "183000000", "longTermInvestments": "5661000", "shortTermInvestments": "None", "currentNetReceivables": "192945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5411172000", "currentAccountsPayable": "178884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5195500000", "shortLongTermDebtTotal": "2572846000", "totalShareholderEquity": "2671390000", "capitalLeaseObligations": "19450000", "otherCurrentLiabilities": "-52109000", "totalCurrentLiabilities": "241904000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2687247000", "cashAndShortTermInvestments": "78032000", "commonStockSharesOutstanding": "132503999", "intangibleAssetsExcludingGoodwill": "32083000", "cashAndCashEquivalentsAtCarryingValue": "78032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264079000", "profitLoss": "None", "dividendPayout": "231220000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "461336000", "capitalExpenditures": "346451000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "89193000", "cashflowFromInvestment": "-524179000", "stockBasedCompensation": "20297000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "231220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195084000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 669641000, "cost_of_revenue": 182821000, "gross_profit": 486820000, "ebit": 380741000, "ebitda": 557034000, "pretax_income": 302063000, "tax_provision": 6075000, "net_income": 287343000, "net_income_to_common": 287343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44512000, "total_current_assets": 248767000, "total_assets": 5261426000, "short_term_debt": 282000000, "long_term_debt": 1927303000, "total_debt": 2209303000, "total_liabilities": 2515398000, "total_equity": 2665607000, "shares_outstanding": 132416000, "goodwill_and_intangibles": 19311000 }, "cash_flow": { "operating_cash_flow": 350418000, "capital_expenditure": 215565000, "free_cash_flow": 565983000, "dividends_paid": 193482000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264717, "ticker_id": 1599, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "380741000", "ebitda": "557034000", "netIncome": "287343000", "grossProfit": "486820000", "depreciation": "None", "totalRevenue": "669641000", "costOfRevenue": "182821000", "interestIncome": "82324000", "incomeBeforeTax": "302063000", "interestExpense": "82973000", "operatingIncome": "272417000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6075000", "reportedCurrency": "USD", "netInterestIncome": "-86619000", "nonInterestIncome": "None", "operatingExpenses": "214403000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1529000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182821000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176293000", "sellingGeneralAndAdministrative": "40935000", "netIncomeFromContinuingOperations": "295988000" }, "balance": { "goodwill": "None", "inventory": "4631000", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5261426000", "longTermDebt": "1927303000", "shortTermDebt": "282000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19311000", "reportedCurrency": "USD", "retainedEarnings": "219095000", "totalLiabilities": "2515398000", "otherCurrentAssets": "34060000", "totalCurrentAssets": "248767000", "currentLongTermDebt": "282000000", "longTermInvestments": "51180000", "shortTermInvestments": "None", "currentNetReceivables": "170195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5012659000", "currentAccountsPayable": "132740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4780550000", "shortLongTermDebtTotal": "2226911000", "totalShareholderEquity": "2665607000", "capitalLeaseObligations": "17608000", "otherCurrentLiabilities": "51189000", "totalCurrentLiabilities": "570487000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1944911000", "cashAndShortTermInvestments": "44512000", "commonStockSharesOutstanding": "132416000", "intangibleAssetsExcludingGoodwill": "19311000", "cashAndCashEquivalentsAtCarryingValue": "44512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "287343000", "profitLoss": "None", "dividendPayout": "193482000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "350418000", "capitalExpenditures": "215565000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210960000", "cashflowFromInvestment": "-131620000", "stockBasedCompensation": "37091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "193482000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2069999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 669641000, "cost_of_revenue": 182821000, "gross_profit": 486820000, "research_and_development": 1529000, "selling_general_admin": 40935000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 380741000, "depreciation_amortisation": 176293000, "ebitda": 557034000, "interest_expense": 82973000, "interest_income": null, "other_non_operating": null, "pretax_income": 302063000, "tax_provision": 6075000, "effective_tax_rate": null, "net_income": 287343000, "net_income_continuing_ops": 295988000, "net_income_to_common": 287343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44512000, "short_term_investments": null, "net_receivables": 170195000, "inventory": 4631000, "other_current_assets": null, "total_current_assets": 248767000, "net_ppe": null, "goodwill": null, "intangible_assets": 19311000, "goodwill_and_intangibles": 19311000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5012659000, "total_assets": 5261426000, "short_term_debt": 282000000, "accounts_payable": 132740000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 570487000, "long_term_debt": 1927303000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1944911000, "total_liabilities": 2515398000, "total_debt": 2209303000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 219095000, "total_equity": 2665607000, "shares_outstanding": 132416000, "operating_cash_flow": 350418000, "stock_based_compensation": 37091000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 215565000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131620000, "dividends_paid": 193482000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -210960000, "free_cash_flow": 565983000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "380741000", "ebitda": "557034000", "netIncome": "287343000", "grossProfit": "486820000", "depreciation": "None", "totalRevenue": "669641000", "costOfRevenue": "182821000", "interestIncome": "82324000", "incomeBeforeTax": "302063000", "interestExpense": "82973000", "operatingIncome": "272417000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6075000", "reportedCurrency": "USD", "netInterestIncome": "-86619000", "nonInterestIncome": "None", "operatingExpenses": "214403000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1529000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182821000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176293000", "sellingGeneralAndAdministrative": "40935000", "netIncomeFromContinuingOperations": "295988000" }, "balance": { "goodwill": "None", "inventory": "4631000", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5261426000", "longTermDebt": "1927303000", "shortTermDebt": "282000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19311000", "reportedCurrency": "USD", "retainedEarnings": "219095000", "totalLiabilities": "2515398000", "otherCurrentAssets": "34060000", "totalCurrentAssets": "248767000", "currentLongTermDebt": "282000000", "longTermInvestments": "51180000", "shortTermInvestments": "None", "currentNetReceivables": "170195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5012659000", "currentAccountsPayable": "132740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4780550000", "shortLongTermDebtTotal": "2226911000", "totalShareholderEquity": "2665607000", "capitalLeaseObligations": "17608000", "otherCurrentLiabilities": "51189000", "totalCurrentLiabilities": "570487000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1944911000", "cashAndShortTermInvestments": "44512000", "commonStockSharesOutstanding": "132416000", "intangibleAssetsExcludingGoodwill": "19311000", "cashAndCashEquivalentsAtCarryingValue": "44512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "287343000", "profitLoss": "None", "dividendPayout": "193482000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "350418000", "capitalExpenditures": "215565000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210960000", "cashflowFromInvestment": "-131620000", "stockBasedCompensation": "37091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "193482000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2069999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 614027000, "cost_of_revenue": 165655000, "gross_profit": 448372000, "ebit": 336657000, "ebitda": 501172000, "pretax_income": 294529000, "tax_provision": 8692000, "net_income": 274816000, "net_income_to_common": 274816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43844000, "total_current_assets": 224672000, "total_assets": 5175765000, "short_term_debt": 776000, "long_term_debt": 1925304000, "total_debt": 1926080000, "total_liabilities": 2540660000, "total_equity": 2562975000, "shares_outstanding": 132341000, "goodwill_and_intangibles": 21518000 }, "cash_flow": { "operating_cash_flow": 302305000, "capital_expenditure": 361927000, "free_cash_flow": 664232000, "dividends_paid": 169368000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264722, "ticker_id": 1599, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "336657000", "ebitda": "501172000", "netIncome": "274816000", "grossProfit": "448372000", "depreciation": "None", "totalRevenue": "614027000", "costOfRevenue": "165655000", "interestIncome": "45754000", "incomeBeforeTax": "294529000", "interestExpense": "74335000", "operatingIncome": "244633000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8692000", "reportedCurrency": "USD", "netInterestIncome": "-77961000", "nonInterestIncome": "None", "operatingExpenses": "203739000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3667000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164515000", "sellingGeneralAndAdministrative": "37121000", "netIncomeFromContinuingOperations": "285837000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5175765000", "longTermDebt": "1925304000", "shortTermDebt": "776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21518000", "reportedCurrency": "USD", "retainedEarnings": "127707000", "totalLiabilities": "2540660000", "otherCurrentAssets": "25802000", "totalCurrentAssets": "224672000", "currentLongTermDebt": "299000000", "longTermInvestments": "44663000", "shortTermInvestments": "None", "currentNetReceivables": "155026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4951093000", "currentAccountsPayable": "130801999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4728956000", "shortLongTermDebtTotal": "2247072000", "totalShareholderEquity": "2562975000", "capitalLeaseObligations": "21992000", "otherCurrentLiabilities": "44201000", "totalCurrentLiabilities": "175779000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2364881000", "cashAndShortTermInvestments": "43844000", "commonStockSharesOutstanding": "132341000", "intangibleAssetsExcludingGoodwill": "21518000", "cashAndCashEquivalentsAtCarryingValue": "43844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274584000", "profitLoss": "None", "dividendPayout": "169368000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6781000", "operatingCashflow": "302305000", "capitalExpenditures": "361927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25273000", "cashflowFromInvestment": "-378306000", "stockBasedCompensation": "16672999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169368000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162951000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 614027000, "cost_of_revenue": 165655000, "gross_profit": 448372000, "research_and_development": 3667000, "selling_general_admin": 37121000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 336657000, "depreciation_amortisation": 164515000, "ebitda": 501172000, "interest_expense": 74335000, "interest_income": null, "other_non_operating": null, "pretax_income": 294529000, "tax_provision": 8692000, "effective_tax_rate": null, "net_income": 274816000, "net_income_continuing_ops": 285837000, "net_income_to_common": 274816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43844000, "short_term_investments": null, "net_receivables": 155026000, "inventory": 1, "other_current_assets": null, "total_current_assets": 224672000, "net_ppe": null, "goodwill": null, "intangible_assets": 21518000, "goodwill_and_intangibles": 21518000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4951093000, "total_assets": 5175765000, "short_term_debt": 776000, "accounts_payable": 130801999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175779000, "long_term_debt": 1925304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2364881000, "total_liabilities": 2540660000, "total_debt": 1926080000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 127707000, "total_equity": 2562975000, "shares_outstanding": 132341000, "operating_cash_flow": 302305000, "stock_based_compensation": 16672999, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 361927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -378306000, "dividends_paid": 169368000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25273000, "free_cash_flow": 664232000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "336657000", "ebitda": "501172000", "netIncome": "274816000", "grossProfit": "448372000", "depreciation": "None", "totalRevenue": "614027000", "costOfRevenue": "165655000", "interestIncome": "45754000", "incomeBeforeTax": "294529000", "interestExpense": "74335000", "operatingIncome": "244633000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8692000", "reportedCurrency": "USD", "netInterestIncome": "-77961000", "nonInterestIncome": "None", "operatingExpenses": "203739000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3667000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164515000", "sellingGeneralAndAdministrative": "37121000", "netIncomeFromContinuingOperations": "285837000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5175765000", "longTermDebt": "1925304000", "shortTermDebt": "776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21518000", "reportedCurrency": "USD", "retainedEarnings": "127707000", "totalLiabilities": "2540660000", "otherCurrentAssets": "25802000", "totalCurrentAssets": "224672000", "currentLongTermDebt": "299000000", "longTermInvestments": "44663000", "shortTermInvestments": "None", "currentNetReceivables": "155026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4951093000", "currentAccountsPayable": "130801999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4728956000", "shortLongTermDebtTotal": "2247072000", "totalShareholderEquity": "2562975000", "capitalLeaseObligations": "21992000", "otherCurrentLiabilities": "44201000", "totalCurrentLiabilities": "175779000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2364881000", "cashAndShortTermInvestments": "43844000", "commonStockSharesOutstanding": "132341000", "intangibleAssetsExcludingGoodwill": "21518000", "cashAndCashEquivalentsAtCarryingValue": "43844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274584000", "profitLoss": "None", "dividendPayout": "169368000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6781000", "operatingCashflow": "302305000", "capitalExpenditures": "361927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25273000", "cashflowFromInvestment": "-378306000", "stockBasedCompensation": "16672999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169368000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162951000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 539929000, "cost_of_revenue": 143663000, "gross_profit": 396266000, "ebit": 339046000, "ebitda": 491368000, "pretax_income": 404975000, "tax_provision": 23363000, "net_income": 359134000, "net_income_to_common": 359134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133244000, "total_current_assets": 312204000, "total_assets": 4954322000, "short_term_debt": 253000, "long_term_debt": 1923301000, "total_debt": 1923554000, "total_liabilities": 2424023000, "total_equity": 2459198000, "shares_outstanding": 132103000, "goodwill_and_intangibles": 24090000 }, "cash_flow": { "operating_cash_flow": 410897000, "capital_expenditure": 827694000, "free_cash_flow": 1238591000, "dividends_paid": 155333000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264727, "ticker_id": 1599, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "339046000", "ebitda": "491368000", "netIncome": "359134000", "grossProfit": "396266000", "depreciation": "None", "totalRevenue": "539929000", "costOfRevenue": "143663000", "interestIncome": "62742000", "incomeBeforeTax": "404975000", "interestExpense": "49013000", "operatingIncome": "213965000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "23363000", "reportedCurrency": "USD", "netInterestIncome": "-52200000", "nonInterestIncome": "None", "operatingExpenses": "182301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "909000", "otherNonOperatingIncome": "191010000", "costofGoodsAndServicesSold": "143663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152322000", "sellingGeneralAndAdministrative": "33972000", "netIncomeFromContinuingOperations": "381612000" }, "balance": { "goodwill": "None", "inventory": "11874000", "commonStock": "1321000", "currentDebt": "None", "investments": "None", "totalAssets": "4954322000", "longTermDebt": "1923301000", "shortTermDebt": "253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "24090000", "reportedCurrency": "USD", "retainedEarnings": "23131000", "totalLiabilities": "2424023000", "otherCurrentAssets": "48907000", "totalCurrentAssets": "312204000", "currentLongTermDebt": "143000000", "longTermInvestments": "8822000", "shortTermInvestments": "8822000", "currentNetReceivables": "130053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4642118000", "currentAccountsPayable": "178626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4421559000", "shortLongTermDebtTotal": "2088820000", "totalShareholderEquity": "2459198000", "capitalLeaseObligations": "22266000", "otherCurrentLiabilities": "41259000", "totalCurrentLiabilities": "220138000", "otherNonCurrentLiabilities": "37418000", "totalNonCurrentLiabilities": "2203885000", "cashAndShortTermInvestments": "133244000", "commonStockSharesOutstanding": "132103000", "intangibleAssetsExcludingGoodwill": "24090000", "cashAndCashEquivalentsAtCarryingValue": "133244000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "381612000", "profitLoss": "None", "dividendPayout": "155333000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-26455000", "operatingCashflow": "410897000", "capitalExpenditures": "827694000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "304549000", "cashflowFromInvestment": "-629108000", "stockBasedCompensation": "32845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "155333000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "567677000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12746000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 539929000, "cost_of_revenue": 143663000, "gross_profit": 396266000, "research_and_development": 909000, "selling_general_admin": 33972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 339046000, "depreciation_amortisation": 152322000, "ebitda": 491368000, "interest_expense": 49013000, "interest_income": null, "other_non_operating": null, "pretax_income": 404975000, "tax_provision": 23363000, "effective_tax_rate": null, "net_income": 359134000, "net_income_continuing_ops": 381612000, "net_income_to_common": 359134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133244000, "short_term_investments": 8822000, "net_receivables": 130053000, "inventory": 11874000, "other_current_assets": null, "total_current_assets": 312204000, "net_ppe": null, "goodwill": null, "intangible_assets": 24090000, "goodwill_and_intangibles": 24090000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4642118000, "total_assets": 4954322000, "short_term_debt": 253000, "accounts_payable": 178626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220138000, "long_term_debt": 1923301000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2203885000, "total_liabilities": 2424023000, "total_debt": 1923554000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 23131000, "total_equity": 2459198000, "shares_outstanding": 132103000, "operating_cash_flow": 410897000, "stock_based_compensation": 32845000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 827694000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -629108000, "dividends_paid": 155333000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 304549000, "free_cash_flow": 1238591000, "net_change_in_cash": 567677000 }, "raw_data": { "income": { "ebit": "339046000", "ebitda": "491368000", "netIncome": "359134000", "grossProfit": "396266000", "depreciation": "None", "totalRevenue": "539929000", "costOfRevenue": "143663000", "interestIncome": "62742000", "incomeBeforeTax": "404975000", "interestExpense": "49013000", "operatingIncome": "213965000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "23363000", "reportedCurrency": "USD", "netInterestIncome": "-52200000", "nonInterestIncome": "None", "operatingExpenses": "182301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "909000", "otherNonOperatingIncome": "191010000", "costofGoodsAndServicesSold": "143663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152322000", "sellingGeneralAndAdministrative": "33972000", "netIncomeFromContinuingOperations": "381612000" }, "balance": { "goodwill": "None", "inventory": "11874000", "commonStock": "1321000", "currentDebt": "None", "investments": "None", "totalAssets": "4954322000", "longTermDebt": "1923301000", "shortTermDebt": "253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "24090000", "reportedCurrency": "USD", "retainedEarnings": "23131000", "totalLiabilities": "2424023000", "otherCurrentAssets": "48907000", "totalCurrentAssets": "312204000", "currentLongTermDebt": "143000000", "longTermInvestments": "8822000", "shortTermInvestments": "8822000", "currentNetReceivables": "130053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4642118000", "currentAccountsPayable": "178626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4421559000", "shortLongTermDebtTotal": "2088820000", "totalShareholderEquity": "2459198000", "capitalLeaseObligations": "22266000", "otherCurrentLiabilities": "41259000", "totalCurrentLiabilities": "220138000", "otherNonCurrentLiabilities": "37418000", "totalNonCurrentLiabilities": "2203885000", "cashAndShortTermInvestments": "133244000", "commonStockSharesOutstanding": "132103000", "intangibleAssetsExcludingGoodwill": "24090000", "cashAndCashEquivalentsAtCarryingValue": "133244000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "381612000", "profitLoss": "None", "dividendPayout": "155333000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-26455000", "operatingCashflow": "410897000", "capitalExpenditures": "827694000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "304549000", "cashflowFromInvestment": "-629108000", "stockBasedCompensation": "32845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "155333000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "567677000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12746000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 476290000, "cost_of_revenue": 131300000, "gross_profit": 344990000, "ebit": 326314000, "ebitda": 465371000, "pretax_income": 282050000, "tax_provision": 4879000, "net_income": 270997000, "net_income_to_common": 270997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58591000, "total_current_assets": 314081000, "total_assets": 4179098000, "short_term_debt": 2668000, "long_term_debt": 1531020000, "total_debt": 1533688000, "total_liabilities": 1930726000, "total_equity": 2194812000, "shares_outstanding": 129775000, "goodwill_and_intangibles": 21316000 }, "cash_flow": { "operating_cash_flow": 267030000, "capital_expenditure": 233176000, "free_cash_flow": 500206000, "dividends_paid": 139710000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264732, "ticker_id": 1599, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "326314000", "ebitda": "465371000", "netIncome": "270997000", "grossProfit": "344990000", "depreciation": "None", "totalRevenue": "476290000", "costOfRevenue": "131300000", "interestIncome": "47687000", "incomeBeforeTax": "282050000", "interestExpense": "47526000", "operatingIncome": "179427000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4879000", "reportedCurrency": "USD", "netInterestIncome": "-47526000", "nonInterestIncome": "None", "operatingExpenses": "165563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.59", "otherNonOperatingIncome": "102623000", "costofGoodsAndServicesSold": "131300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139057000", "sellingGeneralAndAdministrative": "34610000", "netIncomeFromContinuingOperations": "277171000" }, "balance": { "goodwill": "None", "inventory": "318847000", "commonStock": "1317000", "currentDebt": "None", "investments": "None", "totalAssets": "4179098000", "longTermDebt": "1531020000", "shortTermDebt": "2668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "21316000", "reportedCurrency": "USD", "retainedEarnings": "-178293000", "totalLiabilities": "1930726000", "otherCurrentAssets": "151659000", "totalCurrentAssets": "314081000", "currentLongTermDebt": "79000000", "longTermInvestments": "36049000", "shortTermInvestments": "4646444000", "currentNetReceivables": "103831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3865017000", "currentAccountsPayable": "150428000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3778148000", "shortLongTermDebtTotal": "1635280000", "totalShareholderEquity": "2194812000", "capitalLeaseObligations": "22592000", "otherCurrentLiabilities": "37178000", "totalCurrentLiabilities": "190274000", "otherNonCurrentLiabilities": "31844000", "totalNonCurrentLiabilities": "1740452000", "cashAndShortTermInvestments": "58591000", "commonStockSharesOutstanding": "129775000", "intangibleAssetsExcludingGoodwill": "21316000", "cashAndCashEquivalentsAtCarryingValue": "58591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "277171000", "profitLoss": "None", "dividendPayout": "139710000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-13474000", "operatingCashflow": "267030000", "capitalExpenditures": "233176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8915000", "cashflowFromInvestment": "-416823000", "stockBasedCompensation": "31181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139710000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "575333000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "289000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139057000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 476290000, "cost_of_revenue": 131300000, "gross_profit": 344990000, "research_and_development": 0.59, "selling_general_admin": 34610000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 326314000, "depreciation_amortisation": 139057000, "ebitda": 465371000, "interest_expense": 47526000, "interest_income": null, "other_non_operating": null, "pretax_income": 282050000, "tax_provision": 4879000, "effective_tax_rate": null, "net_income": 270997000, "net_income_continuing_ops": 277171000, "net_income_to_common": 270997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58591000, "short_term_investments": 4646444000, "net_receivables": 103831000, "inventory": 318847000, "other_current_assets": null, "total_current_assets": 314081000, "net_ppe": null, "goodwill": null, "intangible_assets": 21316000, "goodwill_and_intangibles": 21316000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3865017000, "total_assets": 4179098000, "short_term_debt": 2668000, "accounts_payable": 150428000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190274000, "long_term_debt": 1531020000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1740452000, "total_liabilities": 1930726000, "total_debt": 1533688000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -178293000, "total_equity": 2194812000, "shares_outstanding": 129775000, "operating_cash_flow": 267030000, "stock_based_compensation": 31181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 233176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -416823000, "dividends_paid": 139710000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8915000, "free_cash_flow": 500206000, "net_change_in_cash": 575333000 }, "raw_data": { "income": { "ebit": "326314000", "ebitda": "465371000", "netIncome": "270997000", "grossProfit": "344990000", "depreciation": "None", "totalRevenue": "476290000", "costOfRevenue": "131300000", "interestIncome": "47687000", "incomeBeforeTax": "282050000", "interestExpense": "47526000", "operatingIncome": "179427000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4879000", "reportedCurrency": "USD", "netInterestIncome": "-47526000", "nonInterestIncome": "None", "operatingExpenses": "165563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.59", "otherNonOperatingIncome": "102623000", "costofGoodsAndServicesSold": "131300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139057000", "sellingGeneralAndAdministrative": "34610000", "netIncomeFromContinuingOperations": "277171000" }, "balance": { "goodwill": "None", "inventory": "318847000", "commonStock": "1317000", "currentDebt": "None", "investments": "None", "totalAssets": "4179098000", "longTermDebt": "1531020000", "shortTermDebt": "2668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "21316000", "reportedCurrency": "USD", "retainedEarnings": "-178293000", "totalLiabilities": "1930726000", "otherCurrentAssets": "151659000", "totalCurrentAssets": "314081000", "currentLongTermDebt": "79000000", "longTermInvestments": "36049000", "shortTermInvestments": "4646444000", "currentNetReceivables": "103831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3865017000", "currentAccountsPayable": "150428000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3778148000", "shortLongTermDebtTotal": "1635280000", "totalShareholderEquity": "2194812000", "capitalLeaseObligations": "22592000", "otherCurrentLiabilities": "37178000", "totalCurrentLiabilities": "190274000", "otherNonCurrentLiabilities": "31844000", "totalNonCurrentLiabilities": "1740452000", "cashAndShortTermInvestments": "58591000", "commonStockSharesOutstanding": "129775000", "intangibleAssetsExcludingGoodwill": "21316000", "cashAndCashEquivalentsAtCarryingValue": "58591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "277171000", "profitLoss": "None", "dividendPayout": "139710000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-13474000", "operatingCashflow": "267030000", "capitalExpenditures": "233176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8915000", "cashflowFromInvestment": "-416823000", "stockBasedCompensation": "31181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139710000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "575333000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "289000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139057000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 447785000, "cost_of_revenue": 119195000, "gross_profit": 328590000, "ebit": 166104000, "ebitda": 303868000, "pretax_income": 202577000, "tax_provision": 2408000, "net_income": 201582000, "net_income_to_common": 201582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162090000, "total_current_assets": 424922000, "total_assets": 3791938000, "short_term_debt": 261891000, "long_term_debt": 1594641000, "total_debt": 1856532000, "total_liabilities": 1844618000, "total_equity": 1947320000, "shares_outstanding": 127904000, "goodwill_and_intangibles": 25211000 }, "cash_flow": { "operating_cash_flow": 241081000, "capital_expenditure": 161120000, "free_cash_flow": 402201000, "dividends_paid": 127338000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264737, "ticker_id": 1599, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166104000", "ebitda": "303868000", "netIncome": "201582000", "grossProfit": "328590000", "depreciation": "None", "totalRevenue": "447785000", "costOfRevenue": "119195000", "interestIncome": "50521000", "incomeBeforeTax": "202577000", "interestExpense": "54721000", "operatingIncome": "198377000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2408000", "reportedCurrency": "USD", "netInterestIncome": "-54721000", "nonInterestIncome": "None", "operatingExpenses": "130213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.45", "otherNonOperatingIncome": "36230000", "costofGoodsAndServicesSold": "119195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137764000", "sellingGeneralAndAdministrative": "32848000", "netIncomeFromContinuingOperations": "195969000" }, "balance": { "goodwill": "None", "inventory": "15663000", "commonStock": "1290000", "currentDebt": "None", "investments": "None", "totalAssets": "3791938000", "longTermDebt": "1594641000", "shortTermDebt": "261891000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "25211000", "reportedCurrency": "USD", "retainedEarnings": "-306294000", "totalLiabilities": "1844618000", "otherCurrentAssets": "-289939000", "totalCurrentAssets": "424922000", "currentLongTermDebt": "None", "longTermInvestments": "61360000", "shortTermInvestments": "None", "currentNetReceivables": "90281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3367016000", "currentAccountsPayable": "120292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3255240000", "shortLongTermDebtTotal": "1856532000", "totalShareholderEquity": "1947320000", "capitalLeaseObligations": "22826000", "otherCurrentLiabilities": "33703000", "totalCurrentLiabilities": "153995000", "otherNonCurrentLiabilities": "33890000", "totalNonCurrentLiabilities": "1690623000", "cashAndShortTermInvestments": "162090000", "commonStockSharesOutstanding": "127904000", "intangibleAssetsExcludingGoodwill": "25211000", "cashAndCashEquivalentsAtCarryingValue": "162090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200169000", "profitLoss": "None", "dividendPayout": "127338000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1190000", "operatingCashflow": "241081000", "capitalExpenditures": "161120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57597000", "cashflowFromInvestment": "-251738000", "stockBasedCompensation": "35231000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127338000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "416917000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "547000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 447785000, "cost_of_revenue": 119195000, "gross_profit": 328590000, "research_and_development": 0.45, "selling_general_admin": 32848000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166104000, "depreciation_amortisation": 137764000, "ebitda": 303868000, "interest_expense": 54721000, "interest_income": null, "other_non_operating": null, "pretax_income": 202577000, "tax_provision": 2408000, "effective_tax_rate": null, "net_income": 201582000, "net_income_continuing_ops": 195969000, "net_income_to_common": 201582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162090000, "short_term_investments": null, "net_receivables": 90281000, "inventory": 15663000, "other_current_assets": null, "total_current_assets": 424922000, "net_ppe": null, "goodwill": null, "intangible_assets": 25211000, "goodwill_and_intangibles": 25211000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3367016000, "total_assets": 3791938000, "short_term_debt": 261891000, "accounts_payable": 120292000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153995000, "long_term_debt": 1594641000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1690623000, "total_liabilities": 1844618000, "total_debt": 1856532000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -306294000, "total_equity": 1947320000, "shares_outstanding": 127904000, "operating_cash_flow": 241081000, "stock_based_compensation": 35231000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 161120000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -251738000, "dividends_paid": 127338000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57597000, "free_cash_flow": 402201000, "net_change_in_cash": 416917000 }, "raw_data": { "income": { "ebit": "166104000", "ebitda": "303868000", "netIncome": "201582000", "grossProfit": "328590000", "depreciation": "None", "totalRevenue": "447785000", "costOfRevenue": "119195000", "interestIncome": "50521000", "incomeBeforeTax": "202577000", "interestExpense": "54721000", "operatingIncome": "198377000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2408000", "reportedCurrency": "USD", "netInterestIncome": "-54721000", "nonInterestIncome": "None", "operatingExpenses": "130213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.45", "otherNonOperatingIncome": "36230000", "costofGoodsAndServicesSold": "119195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137764000", "sellingGeneralAndAdministrative": "32848000", "netIncomeFromContinuingOperations": "195969000" }, "balance": { "goodwill": "None", "inventory": "15663000", "commonStock": "1290000", "currentDebt": "None", "investments": "None", "totalAssets": "3791938000", "longTermDebt": "1594641000", "shortTermDebt": "261891000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "25211000", "reportedCurrency": "USD", "retainedEarnings": "-306294000", "totalLiabilities": "1844618000", "otherCurrentAssets": "-289939000", "totalCurrentAssets": "424922000", "currentLongTermDebt": "None", "longTermInvestments": "61360000", "shortTermInvestments": "None", "currentNetReceivables": "90281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3367016000", "currentAccountsPayable": "120292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3255240000", "shortLongTermDebtTotal": "1856532000", "totalShareholderEquity": "1947320000", "capitalLeaseObligations": "22826000", "otherCurrentLiabilities": "33703000", "totalCurrentLiabilities": "153995000", "otherNonCurrentLiabilities": "33890000", "totalNonCurrentLiabilities": "1690623000", "cashAndShortTermInvestments": "162090000", "commonStockSharesOutstanding": "127904000", "intangibleAssetsExcludingGoodwill": "25211000", "cashAndCashEquivalentsAtCarryingValue": "162090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200169000", "profitLoss": "None", "dividendPayout": "127338000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1190000", "operatingCashflow": "241081000", "capitalExpenditures": "161120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57597000", "cashflowFromInvestment": "-251738000", "stockBasedCompensation": "35231000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127338000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "416917000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "547000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 425505000, "cost_of_revenue": 116585000, "gross_profit": 308920000, "ebit": 159122000, "ebitda": 286235000, "pretax_income": 247287000, "tax_provision": 3406000, "net_income": 238775000, "net_income_to_common": 238775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21120000, "total_current_assets": 238950000, "total_assets": 3518828000, "short_term_debt": 158000000, "long_term_debt": 1325565000, "total_debt": 1483565000, "total_liabilities": 1720565000, "total_equity": 1764399000, "shares_outstanding": 126691000, "goodwill_and_intangibles": 28533000 }, "cash_flow": { "operating_cash_flow": 245620000, "capital_expenditure": 254206000, "free_cash_flow": 499826000, "dividends_paid": 117214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264742, "ticker_id": 1599, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159122000", "ebitda": "286235000", "netIncome": "238775000", "grossProfit": "308920000", "depreciation": "None", "totalRevenue": "425505000", "costOfRevenue": "116585000", "interestIncome": "37256000", "incomeBeforeTax": "247287000", "interestExpense": "50273000", "operatingIncome": "231052000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3406000", "reportedCurrency": "USD", "netInterestIncome": "-53491000", "nonInterestIncome": "None", "operatingExpenses": "77868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.58", "otherNonOperatingIncome": "137959000", "costofGoodsAndServicesSold": "116585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127113000", "sellingGeneralAndAdministrative": "28569000", "netIncomeFromContinuingOperations": "227646000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1270000", "currentDebt": "None", "investments": "None", "totalAssets": "3518828000", "longTermDebt": "1325565000", "shortTermDebt": "158000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "28533000", "reportedCurrency": "USD", "retainedEarnings": "-370835000", "totalLiabilities": "1720565000", "otherCurrentAssets": "131598000", "totalCurrentAssets": "238950000", "currentLongTermDebt": "158000000", "longTermInvestments": "18208000", "shortTermInvestments": "None", "currentNetReceivables": "86232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3279878000", "currentAccountsPayable": "111448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3025429000", "shortLongTermDebtTotal": "1509123000", "totalShareholderEquity": "1764399000", "capitalLeaseObligations": "22369000", "otherCurrentLiabilities": "30567000", "totalCurrentLiabilities": "142015000", "otherNonCurrentLiabilities": "34262000", "totalNonCurrentLiabilities": "1578550000", "cashAndShortTermInvestments": "21120000", "commonStockSharesOutstanding": "126691000", "intangibleAssetsExcludingGoodwill": "28533000", "cashAndCashEquivalentsAtCarryingValue": "21120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243881000", "profitLoss": "None", "dividendPayout": "117214000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10572000", "operatingCashflow": "245620000", "capitalExpenditures": "254206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62111000", "cashflowFromInvestment": "-205386000", "stockBasedCompensation": "28780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "367983000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4384000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 425505000, "cost_of_revenue": 116585000, "gross_profit": 308920000, "research_and_development": 0.58, "selling_general_admin": 28569000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159122000, "depreciation_amortisation": 127113000, "ebitda": 286235000, "interest_expense": 50273000, "interest_income": null, "other_non_operating": null, "pretax_income": 247287000, "tax_provision": 3406000, "effective_tax_rate": null, "net_income": 238775000, "net_income_continuing_ops": 227646000, "net_income_to_common": 238775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21120000, "short_term_investments": null, "net_receivables": 86232000, "inventory": 1, "other_current_assets": null, "total_current_assets": 238950000, "net_ppe": null, "goodwill": null, "intangible_assets": 28533000, "goodwill_and_intangibles": 28533000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3279878000, "total_assets": 3518828000, "short_term_debt": 158000000, "accounts_payable": 111448000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142015000, "long_term_debt": 1325565000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1578550000, "total_liabilities": 1720565000, "total_debt": 1483565000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -370835000, "total_equity": 1764399000, "shares_outstanding": 126691000, "operating_cash_flow": 245620000, "stock_based_compensation": 28780000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 254206000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -205386000, "dividends_paid": 117214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 62111000, "free_cash_flow": 499826000, "net_change_in_cash": 367983000 }, "raw_data": { "income": { "ebit": "159122000", "ebitda": "286235000", "netIncome": "238775000", "grossProfit": "308920000", "depreciation": "None", "totalRevenue": "425505000", "costOfRevenue": "116585000", "interestIncome": "37256000", "incomeBeforeTax": "247287000", "interestExpense": "50273000", "operatingIncome": "231052000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3406000", "reportedCurrency": "USD", "netInterestIncome": "-53491000", "nonInterestIncome": "None", "operatingExpenses": "77868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.58", "otherNonOperatingIncome": "137959000", "costofGoodsAndServicesSold": "116585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127113000", "sellingGeneralAndAdministrative": "28569000", "netIncomeFromContinuingOperations": "227646000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1270000", "currentDebt": "None", "investments": "None", "totalAssets": "3518828000", "longTermDebt": "1325565000", "shortTermDebt": "158000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "28533000", "reportedCurrency": "USD", "retainedEarnings": "-370835000", "totalLiabilities": "1720565000", "otherCurrentAssets": "131598000", "totalCurrentAssets": "238950000", "currentLongTermDebt": "158000000", "longTermInvestments": "18208000", "shortTermInvestments": "None", "currentNetReceivables": "86232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3279878000", "currentAccountsPayable": "111448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3025429000", "shortLongTermDebtTotal": "1509123000", "totalShareholderEquity": "1764399000", "capitalLeaseObligations": "22369000", "otherCurrentLiabilities": "30567000", "totalCurrentLiabilities": "142015000", "otherNonCurrentLiabilities": "34262000", "totalNonCurrentLiabilities": "1578550000", "cashAndShortTermInvestments": "21120000", "commonStockSharesOutstanding": "126691000", "intangibleAssetsExcludingGoodwill": "28533000", "cashAndCashEquivalentsAtCarryingValue": "21120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243881000", "profitLoss": "None", "dividendPayout": "117214000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10572000", "operatingCashflow": "245620000", "capitalExpenditures": "254206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62111000", "cashflowFromInvestment": "-205386000", "stockBasedCompensation": "28780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "367983000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4384000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 403678000, "cost_of_revenue": 116854000, "gross_profit": 286824000, "ebit": 142616000, "ebitda": 264218000, "pretax_income": 167242000, "tax_provision": -92000, "net_income": 163239000, "net_income_to_common": 163239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43102000, "total_current_assets": 126637000, "total_assets": 3142691000, "short_term_debt": 0, "long_term_debt": 1297783000, "total_debt": 1297783000, "total_liabilities": 1462780000, "total_equity": 1645514000, "shares_outstanding": 124191000, "goodwill_and_intangibles": 29678000 }, "cash_flow": { "operating_cash_flow": 210505000, "capital_expenditure": 355234000, "free_cash_flow": 565739000, "dividends_paid": 109649000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264747, "ticker_id": 1599, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142616000", "ebitda": "264218000", "netIncome": "163239000", "grossProfit": "286824000", "depreciation": "None", "totalRevenue": "403678000", "costOfRevenue": "116854000", "interestIncome": "54455000", "incomeBeforeTax": "167242000", "interestExpense": "50775000", "operatingIncome": "259075000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-92000", "reportedCurrency": "USD", "netInterestIncome": "-54179000", "nonInterestIncome": "None", "operatingExpenses": "27749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.41", "otherNonOperatingIncome": "77881000", "costofGoodsAndServicesSold": "116854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121602000", "sellingGeneralAndAdministrative": "27749000", "netIncomeFromContinuingOperations": "167610000" }, "balance": { "goodwill": "None", "inventory": "59476000", "commonStock": "1263000", "currentDebt": "None", "investments": "None", "totalAssets": "3142691000", "longTermDebt": "1297783000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "29678000", "reportedCurrency": "USD", "retainedEarnings": "-490807000", "totalLiabilities": "1462780000", "otherCurrentAssets": "7271000", "totalCurrentAssets": "126637000", "currentLongTermDebt": "None", "longTermInvestments": "23326000", "shortTermInvestments": "None", "currentNetReceivables": "76264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3016054000", "currentAccountsPayable": "78665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2861860000", "shortLongTermDebtTotal": "1297783000", "totalShareholderEquity": "1645514000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28845000", "totalCurrentLiabilities": "107510000", "otherNonCurrentLiabilities": "9560000", "totalNonCurrentLiabilities": "1355270000", "cashAndShortTermInvestments": "43102000", "commonStockSharesOutstanding": "124191000", "intangibleAssetsExcludingGoodwill": "29678000", "cashAndCashEquivalentsAtCarryingValue": "43102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163239000", "profitLoss": "None", "dividendPayout": "109649000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-120317000", "operatingCashflow": "210505000", "capitalExpenditures": "355234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16784000", "cashflowFromInvestment": "-223398000", "stockBasedCompensation": "26976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109649000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "425732000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125006000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 403678000, "cost_of_revenue": 116854000, "gross_profit": 286824000, "research_and_development": 0.41, "selling_general_admin": 27749000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142616000, "depreciation_amortisation": 121602000, "ebitda": 264218000, "interest_expense": 50775000, "interest_income": null, "other_non_operating": null, "pretax_income": 167242000, "tax_provision": -92000, "effective_tax_rate": null, "net_income": 163239000, "net_income_continuing_ops": 167610000, "net_income_to_common": 163239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43102000, "short_term_investments": null, "net_receivables": 76264000, "inventory": 59476000, "other_current_assets": null, "total_current_assets": 126637000, "net_ppe": null, "goodwill": null, "intangible_assets": 29678000, "goodwill_and_intangibles": 29678000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3016054000, "total_assets": 3142691000, "short_term_debt": 0, "accounts_payable": 78665000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107510000, "long_term_debt": 1297783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1355270000, "total_liabilities": 1462780000, "total_debt": 1297783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -490807000, "total_equity": 1645514000, "shares_outstanding": 124191000, "operating_cash_flow": 210505000, "stock_based_compensation": 26976000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 355234000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223398000, "dividends_paid": 109649000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16784000, "free_cash_flow": 565739000, "net_change_in_cash": 425732000 }, "raw_data": { "income": { "ebit": "142616000", "ebitda": "264218000", "netIncome": "163239000", "grossProfit": "286824000", "depreciation": "None", "totalRevenue": "403678000", "costOfRevenue": "116854000", "interestIncome": "54455000", "incomeBeforeTax": "167242000", "interestExpense": "50775000", "operatingIncome": "259075000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-92000", "reportedCurrency": "USD", "netInterestIncome": "-54179000", "nonInterestIncome": "None", "operatingExpenses": "27749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.41", "otherNonOperatingIncome": "77881000", "costofGoodsAndServicesSold": "116854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121602000", "sellingGeneralAndAdministrative": "27749000", "netIncomeFromContinuingOperations": "167610000" }, "balance": { "goodwill": "None", "inventory": "59476000", "commonStock": "1263000", "currentDebt": "None", "investments": "None", "totalAssets": "3142691000", "longTermDebt": "1297783000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "29678000", "reportedCurrency": "USD", "retainedEarnings": "-490807000", "totalLiabilities": "1462780000", "otherCurrentAssets": "7271000", "totalCurrentAssets": "126637000", "currentLongTermDebt": "None", "longTermInvestments": "23326000", "shortTermInvestments": "None", "currentNetReceivables": "76264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3016054000", "currentAccountsPayable": "78665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2861860000", "shortLongTermDebtTotal": "1297783000", "totalShareholderEquity": "1645514000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28845000", "totalCurrentLiabilities": "107510000", "otherNonCurrentLiabilities": "9560000", "totalNonCurrentLiabilities": "1355270000", "cashAndShortTermInvestments": "43102000", "commonStockSharesOutstanding": "124191000", "intangibleAssetsExcludingGoodwill": "29678000", "cashAndCashEquivalentsAtCarryingValue": "43102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163239000", "profitLoss": "None", "dividendPayout": "109649000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-120317000", "operatingCashflow": "210505000", "capitalExpenditures": "355234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16784000", "cashflowFromInvestment": "-223398000", "stockBasedCompensation": "26976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109649000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "425732000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125006000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 194827000, "cost_of_revenue": 153750000, "gross_profit": 41077000, "ebit": 177281000, "ebitda": 227349000, "pretax_income": 151931000, "tax_provision": 4013000, "net_income": 143101000, "net_income_to_common": 143101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37147000, "total_current_assets": 233874000, "total_assets": 5772370000, "short_term_debt": null, "long_term_debt": 2565126000, "total_debt": 2565126000, "total_liabilities": 2921071000, "total_equity": 2757800000, "shares_outstanding": 132503999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 88913000, "capital_expenditure": 0, "free_cash_flow": 88913000, "dividends_paid": 60378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264710, "ticker_id": 1599, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177281000", "ebitda": "227349000", "netIncome": "143101000", "grossProfit": "41077000", "depreciation": "None", "totalRevenue": "194827000", "costOfRevenue": "153750000", "interestIncome": "None", "incomeBeforeTax": "151931000", "interestExpense": "25350000", "operatingIncome": "68141000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4013000", "reportedCurrency": "USD", "netInterestIncome": "-25350000", "nonInterestIncome": "None", "operatingExpenses": "-27064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50068000", "sellingGeneralAndAdministrative": "22973000", "netIncomeFromContinuingOperations": "147918000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1326000", "currentDebt": "None", "investments": "None", "totalAssets": "5772370000", "longTermDebt": "2565126000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "306731000", "totalLiabilities": "2921071000", "otherCurrentAssets": "None", "totalCurrentAssets": "233874000", "currentLongTermDebt": "None", "longTermInvestments": "5769000", "shortTermInvestments": "None", "currentNetReceivables": "196727000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19342000", "currentAccountsPayable": "154674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2757800000", "capitalLeaseObligations": "19239000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "336706000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2921071000", "cashAndShortTermInvestments": "37147000", "commonStockSharesOutstanding": "132503999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143101000", "profitLoss": "None", "dividendPayout": "60378000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88913000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57321000", "cashflowFromInvestment": "-72477000", "stockBasedCompensation": "21057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60378000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 194827000, "cost_of_revenue": 153750000, "gross_profit": 41077000, "research_and_development": null, "selling_general_admin": 22973000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177281000, "depreciation_amortisation": 50068000, "ebitda": 227349000, "interest_expense": 25350000, "interest_income": null, "other_non_operating": null, "pretax_income": 151931000, "tax_provision": 4013000, "effective_tax_rate": null, "net_income": 143101000, "net_income_continuing_ops": 147918000, "net_income_to_common": 143101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37147000, "short_term_investments": null, "net_receivables": 196727000, "inventory": null, "other_current_assets": null, "total_current_assets": 233874000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19342000, "total_assets": 5772370000, "short_term_debt": null, "accounts_payable": 154674000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 336706000, "long_term_debt": 2565126000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2921071000, "total_liabilities": 2921071000, "total_debt": 2565126000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 306731000, "total_equity": 2757800000, "shares_outstanding": 132503999, "operating_cash_flow": 88913000, "stock_based_compensation": 21057000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72477000, "dividends_paid": 60378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57321000, "free_cash_flow": 88913000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "177281000", "ebitda": "227349000", "netIncome": "143101000", "grossProfit": "41077000", "depreciation": "None", "totalRevenue": "194827000", "costOfRevenue": "153750000", "interestIncome": "None", "incomeBeforeTax": "151931000", "interestExpense": "25350000", "operatingIncome": "68141000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4013000", "reportedCurrency": "USD", "netInterestIncome": "-25350000", "nonInterestIncome": "None", "operatingExpenses": "-27064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50068000", "sellingGeneralAndAdministrative": "22973000", "netIncomeFromContinuingOperations": "147918000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1326000", "currentDebt": "None", "investments": "None", "totalAssets": "5772370000", "longTermDebt": "2565126000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "306731000", "totalLiabilities": "2921071000", "otherCurrentAssets": "None", "totalCurrentAssets": "233874000", "currentLongTermDebt": "None", "longTermInvestments": "5769000", "shortTermInvestments": "None", "currentNetReceivables": "196727000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19342000", "currentAccountsPayable": "154674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2757800000", "capitalLeaseObligations": "19239000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "336706000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2921071000", "cashAndShortTermInvestments": "37147000", "commonStockSharesOutstanding": "132503999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143101000", "profitLoss": "None", "dividendPayout": "60378000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88913000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57321000", "cashflowFromInvestment": "-72477000", "stockBasedCompensation": "21057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60378000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 188409000, "cost_of_revenue": 148849000, "gross_profit": 39560000, "ebit": 119376000, "ebitda": 167983000, "pretax_income": 96063000, "tax_provision": 9111000, "net_income": 78849000, "net_income_to_common": 78849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78032000, "total_current_assets": 270977000, "total_assets": 5688081000, "short_term_debt": 364000, "long_term_debt": 2370396000, "total_debt": 2370760000, "total_liabilities": 2929151000, "total_equity": 2671390000, "shares_outstanding": 132503999, "goodwill_and_intangibles": 32083000 }, "cash_flow": { "operating_cash_flow": 122108000, "capital_expenditure": 630292000, "free_cash_flow": 752400000, "dividends_paid": 60378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264711, "ticker_id": 1599, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119376000", "ebitda": "167983000", "netIncome": "78849000", "grossProfit": "39560000", "depreciation": "None", "totalRevenue": "188409000", "costOfRevenue": "148849000", "interestIncome": "7556000", "incomeBeforeTax": "96063000", "interestExpense": "23313000", "operatingIncome": "79105000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9111000", "reportedCurrency": "USD", "netInterestIncome": "-23313000", "nonInterestIncome": "None", "operatingExpenses": "-39440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48607000", "sellingGeneralAndAdministrative": "9062000", "netIncomeFromContinuingOperations": "86952000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1325000", "currentDebt": "None", "investments": "None", "totalAssets": "5688081000", "longTermDebt": "2370396000", "shortTermDebt": "364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "32083000", "reportedCurrency": "USD", "retainedEarnings": "230668000", "totalLiabilities": "2929151000", "otherCurrentAssets": "None", "totalCurrentAssets": "270977000", "currentLongTermDebt": "183000000", "longTermInvestments": "5661000", "shortTermInvestments": "None", "currentNetReceivables": "192945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5411172000", "currentAccountsPayable": "178884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5195500000", "shortLongTermDebtTotal": "2572846000", "totalShareholderEquity": "2671390000", "capitalLeaseObligations": "19450000", "otherCurrentLiabilities": "62656000", "totalCurrentLiabilities": "241904000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2687247000", "cashAndShortTermInvestments": "78032000", "commonStockSharesOutstanding": "132503999", "intangibleAssetsExcludingGoodwill": "32083000", "cashAndCashEquivalentsAtCarryingValue": "78032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78848959", "profitLoss": "None", "dividendPayout": "60378000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122108000", "capitalExpenditures": "630292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "82353000", "cashflowFromInvestment": "-163235000", "stockBasedCompensation": "2004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60378000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48607000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188409000, "cost_of_revenue": 148849000, "gross_profit": 39560000, "research_and_development": null, "selling_general_admin": 9062000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119376000, "depreciation_amortisation": 48607000, "ebitda": 167983000, "interest_expense": 23313000, "interest_income": null, "other_non_operating": null, "pretax_income": 96063000, "tax_provision": 9111000, "effective_tax_rate": null, "net_income": 78849000, "net_income_continuing_ops": 86952000, "net_income_to_common": 78849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78032000, "short_term_investments": null, "net_receivables": 192945000, "inventory": 0, "other_current_assets": null, "total_current_assets": 270977000, "net_ppe": null, "goodwill": null, "intangible_assets": 32083000, "goodwill_and_intangibles": 32083000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5411172000, "total_assets": 5688081000, "short_term_debt": 364000, "accounts_payable": 178884000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 241904000, "long_term_debt": 2370396000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2687247000, "total_liabilities": 2929151000, "total_debt": 2370760000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 230668000, "total_equity": 2671390000, "shares_outstanding": 132503999, "operating_cash_flow": 122108000, "stock_based_compensation": 2004000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 630292000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163235000, "dividends_paid": 60378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 82353000, "free_cash_flow": 752400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119376000", "ebitda": "167983000", "netIncome": "78849000", "grossProfit": "39560000", "depreciation": "None", "totalRevenue": "188409000", "costOfRevenue": "148849000", "interestIncome": "7556000", "incomeBeforeTax": "96063000", "interestExpense": "23313000", "operatingIncome": "79105000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9111000", "reportedCurrency": "USD", "netInterestIncome": "-23313000", "nonInterestIncome": "None", "operatingExpenses": "-39440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48607000", "sellingGeneralAndAdministrative": "9062000", "netIncomeFromContinuingOperations": "86952000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1325000", "currentDebt": "None", "investments": "None", "totalAssets": "5688081000", "longTermDebt": "2370396000", "shortTermDebt": "364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "32083000", "reportedCurrency": "USD", "retainedEarnings": "230668000", "totalLiabilities": "2929151000", "otherCurrentAssets": "None", "totalCurrentAssets": "270977000", "currentLongTermDebt": "183000000", "longTermInvestments": "5661000", "shortTermInvestments": "None", "currentNetReceivables": "192945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5411172000", "currentAccountsPayable": "178884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5195500000", "shortLongTermDebtTotal": "2572846000", "totalShareholderEquity": "2671390000", "capitalLeaseObligations": "19450000", "otherCurrentLiabilities": "62656000", "totalCurrentLiabilities": "241904000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2687247000", "cashAndShortTermInvestments": "78032000", "commonStockSharesOutstanding": "132503999", "intangibleAssetsExcludingGoodwill": "32083000", "cashAndCashEquivalentsAtCarryingValue": "78032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78848959", "profitLoss": "None", "dividendPayout": "60378000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122108000", "capitalExpenditures": "630292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "82353000", "cashflowFromInvestment": "-163235000", "stockBasedCompensation": "2004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60378000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48607000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 181430000, "cost_of_revenue": 46185000, "gross_profit": 135245000, "ebit": 89287000, "ebitda": 135035000, "pretax_income": 67556000, "tax_provision": 192000, "net_income": 65269000, "net_income_to_common": 65269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33506000, "total_current_assets": 218042000, "total_assets": 5507547000, "short_term_debt": 88000, "long_term_debt": 2402601000, "total_debt": 2402689000, "total_liabilities": 2766759000, "total_equity": 2651353000, "shares_outstanding": 132503999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 145863000, "capital_expenditure": 382952000, "free_cash_flow": 528815000, "dividends_paid": 110462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264713, "ticker_id": 1599, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89287000", "ebitda": "135035000", "netIncome": "65269000", "grossProfit": "135245000", "depreciation": "None", "totalRevenue": "181430000", "costOfRevenue": "46185000", "interestIncome": "22737000", "incomeBeforeTax": "67556000", "interestExpense": "21731000", "operatingIncome": "80755000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "192000", "reportedCurrency": "USD", "netInterestIncome": "-23124000", "nonInterestIncome": "None", "operatingExpenses": "54490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46185000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45748000", "sellingGeneralAndAdministrative": "8552000", "netIncomeFromContinuingOperations": "67364000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1324000", "currentDebt": "None", "investments": "None", "totalAssets": "5507547000", "longTermDebt": "2402601000", "shortTermDebt": "88000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "210966000", "totalLiabilities": "2766759000", "otherCurrentAssets": "None", "totalCurrentAssets": "218042000", "currentLongTermDebt": "None", "longTermInvestments": "61209000", "shortTermInvestments": "None", "currentNetReceivables": "184536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5266300000", "currentAccountsPayable": "181311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5019466000", "shortLongTermDebtTotal": "3006669000", "totalShareholderEquity": "2651353000", "capitalLeaseObligations": "19751000", "otherCurrentLiabilities": "61494000", "totalCurrentLiabilities": "242893000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2763776000", "cashAndShortTermInvestments": "33506000", "commonStockSharesOutstanding": "132503999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67364000", "profitLoss": "None", "dividendPayout": "110462000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145863000", "capitalExpenditures": "382952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51869000", "cashflowFromInvestment": "-70896000", "stockBasedCompensation": "27311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110462000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 181430000, "cost_of_revenue": 46185000, "gross_profit": 135245000, "research_and_development": null, "selling_general_admin": 8552000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89287000, "depreciation_amortisation": 45748000, "ebitda": 135035000, "interest_expense": 21731000, "interest_income": null, "other_non_operating": null, "pretax_income": 67556000, "tax_provision": 192000, "effective_tax_rate": null, "net_income": 65269000, "net_income_continuing_ops": 67364000, "net_income_to_common": 65269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33506000, "short_term_investments": null, "net_receivables": 184536000, "inventory": null, "other_current_assets": null, "total_current_assets": 218042000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5266300000, "total_assets": 5507547000, "short_term_debt": 88000, "accounts_payable": 181311000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 242893000, "long_term_debt": 2402601000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2763776000, "total_liabilities": 2766759000, "total_debt": 2402689000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 210966000, "total_equity": 2651353000, "shares_outstanding": 132503999, "operating_cash_flow": 145863000, "stock_based_compensation": 27311000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 382952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70896000, "dividends_paid": 110462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51869000, "free_cash_flow": 528815000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89287000", "ebitda": "135035000", "netIncome": "65269000", "grossProfit": "135245000", "depreciation": "None", "totalRevenue": "181430000", "costOfRevenue": "46185000", "interestIncome": "22737000", "incomeBeforeTax": "67556000", "interestExpense": "21731000", "operatingIncome": "80755000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "192000", "reportedCurrency": "USD", "netInterestIncome": "-23124000", "nonInterestIncome": "None", "operatingExpenses": "54490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46185000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45748000", "sellingGeneralAndAdministrative": "8552000", "netIncomeFromContinuingOperations": "67364000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1324000", "currentDebt": "None", "investments": "None", "totalAssets": "5507547000", "longTermDebt": "2402601000", "shortTermDebt": "88000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "210966000", "totalLiabilities": "2766759000", "otherCurrentAssets": "None", "totalCurrentAssets": "218042000", "currentLongTermDebt": "None", "longTermInvestments": "61209000", "shortTermInvestments": "None", "currentNetReceivables": "184536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5266300000", "currentAccountsPayable": "181311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5019466000", "shortLongTermDebtTotal": "3006669000", "totalShareholderEquity": "2651353000", "capitalLeaseObligations": "19751000", "otherCurrentLiabilities": "61494000", "totalCurrentLiabilities": "242893000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2763776000", "cashAndShortTermInvestments": "33506000", "commonStockSharesOutstanding": "132503999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67364000", "profitLoss": "None", "dividendPayout": "110462000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145863000", "capitalExpenditures": "382952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51869000", "cashflowFromInvestment": "-70896000", "stockBasedCompensation": "27311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110462000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 179824000, "cost_of_revenue": 45571000, "gross_profit": 134253000, "ebit": 78612000, "ebitda": 125883000, "pretax_income": 56958000, "tax_provision": 79000, "net_income": 55146000, "net_income_to_common": 55146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34949000, "total_current_assets": 225732000, "total_assets": 5452115000, "short_term_debt": 301165000, "long_term_debt": 2393095000, "total_debt": 2694260000, "total_liabilities": 2717722000, "total_equity": 2645022000, "shares_outstanding": 132479000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 126054000, "capital_expenditure": 298786000, "free_cash_flow": 424840000, "dividends_paid": 60375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264714, "ticker_id": 1599, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78612000", "ebitda": "125883000", "netIncome": "55146000", "grossProfit": "134253000", "depreciation": "None", "totalRevenue": "179824000", "costOfRevenue": "45571000", "interestIncome": "23114000", "incomeBeforeTax": "56958000", "interestExpense": "23050000", "operatingIncome": "57022000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "79000", "reportedCurrency": "USD", "netInterestIncome": "-23050000", "nonInterestIncome": "None", "operatingExpenses": "77231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47271000", "sellingGeneralAndAdministrative": "8434000", "netIncomeFromContinuingOperations": "56879000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1324000", "currentDebt": "None", "investments": "None", "totalAssets": "5452115000", "longTermDebt": "2393095000", "shortTermDebt": "301165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "204660000", "totalLiabilities": "2717722000", "otherCurrentAssets": "10386000", "totalCurrentAssets": "225732000", "currentLongTermDebt": "None", "longTermInvestments": "60420000", "shortTermInvestments": "None", "currentNetReceivables": "180397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5226383000", "currentAccountsPayable": "145364000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4970710000", "shortLongTermDebtTotal": "2411093999", "totalShareholderEquity": "2645022000", "capitalLeaseObligations": "17010000", "otherCurrentLiabilities": "61397000", "totalCurrentLiabilities": "507926000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2209796000", "cashAndShortTermInvestments": "34949000", "commonStockSharesOutstanding": "132479000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34949000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56879000", "profitLoss": "None", "dividendPayout": "60375000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126054000", "capitalExpenditures": "298786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51815000", "cashflowFromInvestment": "-76700000", "stockBasedCompensation": "9398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179824000, "cost_of_revenue": 45571000, "gross_profit": 134253000, "research_and_development": null, "selling_general_admin": 8434000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78612000, "depreciation_amortisation": 47271000, "ebitda": 125883000, "interest_expense": 23050000, "interest_income": null, "other_non_operating": null, "pretax_income": 56958000, "tax_provision": 79000, "effective_tax_rate": null, "net_income": 55146000, "net_income_continuing_ops": 56879000, "net_income_to_common": 55146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34949000, "short_term_investments": null, "net_receivables": 180397000, "inventory": 0, "other_current_assets": null, "total_current_assets": 225732000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5226383000, "total_assets": 5452115000, "short_term_debt": 301165000, "accounts_payable": 145364000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 507926000, "long_term_debt": 2393095000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2209796000, "total_liabilities": 2717722000, "total_debt": 2694260000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 204660000, "total_equity": 2645022000, "shares_outstanding": 132479000, "operating_cash_flow": 126054000, "stock_based_compensation": 9398000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 298786000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76700000, "dividends_paid": 60375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51815000, "free_cash_flow": 424840000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78612000", "ebitda": "125883000", "netIncome": "55146000", "grossProfit": "134253000", "depreciation": "None", "totalRevenue": "179824000", "costOfRevenue": "45571000", "interestIncome": "23114000", "incomeBeforeTax": "56958000", "interestExpense": "23050000", "operatingIncome": "57022000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "79000", "reportedCurrency": "USD", "netInterestIncome": "-23050000", "nonInterestIncome": "None", "operatingExpenses": "77231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47271000", "sellingGeneralAndAdministrative": "8434000", "netIncomeFromContinuingOperations": "56879000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1324000", "currentDebt": "None", "investments": "None", "totalAssets": "5452115000", "longTermDebt": "2393095000", "shortTermDebt": "301165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "204660000", "totalLiabilities": "2717722000", "otherCurrentAssets": "10386000", "totalCurrentAssets": "225732000", "currentLongTermDebt": "None", "longTermInvestments": "60420000", "shortTermInvestments": "None", "currentNetReceivables": "180397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5226383000", "currentAccountsPayable": "145364000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4970710000", "shortLongTermDebtTotal": "2411093999", "totalShareholderEquity": "2645022000", "capitalLeaseObligations": "17010000", "otherCurrentLiabilities": "61397000", "totalCurrentLiabilities": "507926000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2209796000", "cashAndShortTermInvestments": "34949000", "commonStockSharesOutstanding": "132479000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34949000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56879000", "profitLoss": "None", "dividendPayout": "60375000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126054000", "capitalExpenditures": "298786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51815000", "cashflowFromInvestment": "-76700000", "stockBasedCompensation": "9398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 177246000, "cost_of_revenue": 48528000, "gross_profit": 128717999, "ebit": 69067000, "ebitda": 122959000, "pretax_income": 58784000, "tax_provision": 5900000, "net_income": 48067000, "net_income_to_common": 48067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35738000, "total_current_assets": 230368000, "total_assets": 5448054000, "short_term_debt": 442000, "long_term_debt": 2380554000, "total_debt": 2380996000, "total_liabilities": 2704832000, "total_equity": 2651077000, "shares_outstanding": 132493000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 88566000, "capital_expenditure": 221981000, "free_cash_flow": 310547000, "dividends_paid": 50087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264715, "ticker_id": 1599, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69067000", "ebitda": "122959000", "netIncome": "48067000", "grossProfit": "128717999", "depreciation": "None", "totalRevenue": "177246000", "costOfRevenue": "48528000", "interestIncome": "16955000", "incomeBeforeTax": "58784000", "interestExpense": "20432000", "operatingIncome": "55307000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5900000", "reportedCurrency": "USD", "netInterestIncome": "-20432000", "nonInterestIncome": "None", "operatingExpenses": "73411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53892000", "sellingGeneralAndAdministrative": "15897000", "netIncomeFromContinuingOperations": "52884000" }, "balance": { "goodwill": "None", "inventory": "426000", "commonStock": "1324000", "currentDebt": "None", "investments": "None", "totalAssets": "5448054000", "longTermDebt": "2380554000", "shortTermDebt": "442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "208434000", "totalLiabilities": "2704832000", "otherCurrentAssets": "16788000", "totalCurrentAssets": "230368000", "currentLongTermDebt": "None", "longTermInvestments": "82152000", "shortTermInvestments": "None", "currentNetReceivables": "177842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5217686000", "currentAccountsPayable": "143100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4932110000", "shortLongTermDebtTotal": "2398251000", "totalShareholderEquity": "2651077000", "capitalLeaseObligations": "17255000", "otherCurrentLiabilities": "61467000", "totalCurrentLiabilities": "205009000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2499823000", "cashAndShortTermInvestments": "35738000", "commonStockSharesOutstanding": "132493000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52884000", "profitLoss": "None", "dividendPayout": "50087000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88566000", "capitalExpenditures": "221981000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110510000", "cashflowFromInvestment": "-213348000", "stockBasedCompensation": "18547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53892000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 177246000, "cost_of_revenue": 48528000, "gross_profit": 128717999, "research_and_development": null, "selling_general_admin": 15897000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69067000, "depreciation_amortisation": 53892000, "ebitda": 122959000, "interest_expense": 20432000, "interest_income": null, "other_non_operating": null, "pretax_income": 58784000, "tax_provision": 5900000, "effective_tax_rate": null, "net_income": 48067000, "net_income_continuing_ops": 52884000, "net_income_to_common": 48067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35738000, "short_term_investments": null, "net_receivables": 177842000, "inventory": 426000, "other_current_assets": null, "total_current_assets": 230368000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5217686000, "total_assets": 5448054000, "short_term_debt": 442000, "accounts_payable": 143100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 205009000, "long_term_debt": 2380554000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2499823000, "total_liabilities": 2704832000, "total_debt": 2380996000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 208434000, "total_equity": 2651077000, "shares_outstanding": 132493000, "operating_cash_flow": 88566000, "stock_based_compensation": 18547000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221981000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -213348000, "dividends_paid": 50087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 110510000, "free_cash_flow": 310547000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69067000", "ebitda": "122959000", "netIncome": "48067000", "grossProfit": "128717999", "depreciation": "None", "totalRevenue": "177246000", "costOfRevenue": "48528000", "interestIncome": "16955000", "incomeBeforeTax": "58784000", "interestExpense": "20432000", "operatingIncome": "55307000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5900000", "reportedCurrency": "USD", "netInterestIncome": "-20432000", "nonInterestIncome": "None", "operatingExpenses": "73411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53892000", "sellingGeneralAndAdministrative": "15897000", "netIncomeFromContinuingOperations": "52884000" }, "balance": { "goodwill": "None", "inventory": "426000", "commonStock": "1324000", "currentDebt": "None", "investments": "None", "totalAssets": "5448054000", "longTermDebt": "2380554000", "shortTermDebt": "442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "208434000", "totalLiabilities": "2704832000", "otherCurrentAssets": "16788000", "totalCurrentAssets": "230368000", "currentLongTermDebt": "None", "longTermInvestments": "82152000", "shortTermInvestments": "None", "currentNetReceivables": "177842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5217686000", "currentAccountsPayable": "143100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4932110000", "shortLongTermDebtTotal": "2398251000", "totalShareholderEquity": "2651077000", "capitalLeaseObligations": "17255000", "otherCurrentLiabilities": "61467000", "totalCurrentLiabilities": "205009000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2499823000", "cashAndShortTermInvestments": "35738000", "commonStockSharesOutstanding": "132493000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52884000", "profitLoss": "None", "dividendPayout": "50087000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88566000", "capitalExpenditures": "221981000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110510000", "cashflowFromInvestment": "-213348000", "stockBasedCompensation": "18547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53892000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 175308000, "cost_of_revenue": 48396000, "gross_profit": 126912000, "ebit": 73052000, "ebitda": 117864000, "pretax_income": 71610000, "tax_provision": 1169000, "net_income": 68421000, "net_income_to_common": 68421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44512000, "total_current_assets": 248767000, "total_assets": 5261426000, "short_term_debt": 2638000, "long_term_debt": 1927303000, "total_debt": 1929941000, "total_liabilities": 2515398000, "total_equity": 2665607000, "shares_outstanding": 132416000, "goodwill_and_intangibles": 19311000 }, "cash_flow": { "operating_cash_flow": 76780000, "capital_expenditure": 289426000, "free_cash_flow": 366206000, "dividends_paid": 50087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264716, "ticker_id": 1599, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73052000", "ebitda": "117864000", "netIncome": "68421000", "grossProfit": "126912000", "depreciation": "None", "totalRevenue": "175308000", "costOfRevenue": "48396000", "interestIncome": "19891000", "incomeBeforeTax": "71610000", "interestExpense": "20114000", "operatingIncome": "70476000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1169000", "reportedCurrency": "USD", "netInterestIncome": "-21025000", "nonInterestIncome": "None", "operatingExpenses": "56436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44812000", "sellingGeneralAndAdministrative": "10303000", "netIncomeFromContinuingOperations": "70441000" }, "balance": { "goodwill": "None", "inventory": "4631000", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5261426000", "longTermDebt": "1927303000", "shortTermDebt": "2638000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19311000", "reportedCurrency": "USD", "retainedEarnings": "219095000", "totalLiabilities": "2515398000", "otherCurrentAssets": "34060000", "totalCurrentAssets": "248767000", "currentLongTermDebt": "282000000", "longTermInvestments": "51180000", "shortTermInvestments": "None", "currentNetReceivables": "170195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5012659000", "currentAccountsPayable": "123884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4780550000", "shortLongTermDebtTotal": "2226911000", "totalShareholderEquity": "2665607000", "capitalLeaseObligations": "17608000", "otherCurrentLiabilities": "51189000", "totalCurrentLiabilities": "177711000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2337687000", "cashAndShortTermInvestments": "44512000", "commonStockSharesOutstanding": "132416000", "intangibleAssetsExcludingGoodwill": "19311000", "cashAndCashEquivalentsAtCarryingValue": "44512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70441000", "profitLoss": "None", "dividendPayout": "50087000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76780000", "capitalExpenditures": "289426000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16172000", "cashflowFromInvestment": "-64115000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2070000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44812000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 175308000, "cost_of_revenue": 48396000, "gross_profit": 126912000, "research_and_development": null, "selling_general_admin": 10303000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73052000, "depreciation_amortisation": 44812000, "ebitda": 117864000, "interest_expense": 20114000, "interest_income": null, "other_non_operating": null, "pretax_income": 71610000, "tax_provision": 1169000, "effective_tax_rate": null, "net_income": 68421000, "net_income_continuing_ops": 70441000, "net_income_to_common": 68421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44512000, "short_term_investments": null, "net_receivables": 170195000, "inventory": 4631000, "other_current_assets": null, "total_current_assets": 248767000, "net_ppe": null, "goodwill": null, "intangible_assets": 19311000, "goodwill_and_intangibles": 19311000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5012659000, "total_assets": 5261426000, "short_term_debt": 2638000, "accounts_payable": 123884000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177711000, "long_term_debt": 1927303000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2337687000, "total_liabilities": 2515398000, "total_debt": 1929941000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 219095000, "total_equity": 2665607000, "shares_outstanding": 132416000, "operating_cash_flow": 76780000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 289426000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64115000, "dividends_paid": 50087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16172000, "free_cash_flow": 366206000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73052000", "ebitda": "117864000", "netIncome": "68421000", "grossProfit": "126912000", "depreciation": "None", "totalRevenue": "175308000", "costOfRevenue": "48396000", "interestIncome": "19891000", "incomeBeforeTax": "71610000", "interestExpense": "20114000", "operatingIncome": "70476000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1169000", "reportedCurrency": "USD", "netInterestIncome": "-21025000", "nonInterestIncome": "None", "operatingExpenses": "56436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44812000", "sellingGeneralAndAdministrative": "10303000", "netIncomeFromContinuingOperations": "70441000" }, "balance": { "goodwill": "None", "inventory": "4631000", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5261426000", "longTermDebt": "1927303000", "shortTermDebt": "2638000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19311000", "reportedCurrency": "USD", "retainedEarnings": "219095000", "totalLiabilities": "2515398000", "otherCurrentAssets": "34060000", "totalCurrentAssets": "248767000", "currentLongTermDebt": "282000000", "longTermInvestments": "51180000", "shortTermInvestments": "None", "currentNetReceivables": "170195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5012659000", "currentAccountsPayable": "123884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4780550000", "shortLongTermDebtTotal": "2226911000", "totalShareholderEquity": "2665607000", "capitalLeaseObligations": "17608000", "otherCurrentLiabilities": "51189000", "totalCurrentLiabilities": "177711000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2337687000", "cashAndShortTermInvestments": "44512000", "commonStockSharesOutstanding": "132416000", "intangibleAssetsExcludingGoodwill": "19311000", "cashAndCashEquivalentsAtCarryingValue": "44512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70441000", "profitLoss": "None", "dividendPayout": "50087000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76780000", "capitalExpenditures": "289426000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16172000", "cashflowFromInvestment": "-64115000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2070000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44812000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 168156000, "cost_of_revenue": 45092000, "gross_profit": 123064000, "ebit": 70319000, "ebitda": 110666000, "pretax_income": 105474000, "tax_provision": 3301000, "net_income": 99363000, "net_income_to_common": 99363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47123000, "total_current_assets": 233940000, "total_assets": 5200520000, "short_term_debt": 2539000, "long_term_debt": 1926805000, "total_debt": 1929344000, "total_liabilities": 2488730000, "total_equity": 2632407000, "shares_outstanding": 132421000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 105474000, "capital_expenditure": 47559000, "free_cash_flow": 153033000, "dividends_paid": 50090000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264718, "ticker_id": 1599, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70319000", "ebitda": "110666000", "netIncome": "99363000", "grossProfit": "123064000", "depreciation": "None", "totalRevenue": "168156000", "costOfRevenue": "45092000", "interestIncome": "None", "incomeBeforeTax": "105474000", "interestExpense": "20836000", "operatingIncome": "104875000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3301000", "reportedCurrency": "USD", "netInterestIncome": "-21747000", "nonInterestIncome": "None", "operatingExpenses": "18189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40347000", "sellingGeneralAndAdministrative": "9230000", "netIncomeFromContinuingOperations": "102173000" }, "balance": { "goodwill": "None", "inventory": "4426000", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5200520000", "longTermDebt": "1926805000", "shortTermDebt": "2539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "199713000", "totalLiabilities": "2488730000", "otherCurrentAssets": "26806000", "totalCurrentAssets": "233940000", "currentLongTermDebt": "248000000", "longTermInvestments": "49104000", "shortTermInvestments": "None", "currentNetReceivables": "160011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4966580000", "currentAccountsPayable": "140336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2194996000", "totalShareholderEquity": "2632407000", "capitalLeaseObligations": "17652000", "otherCurrentLiabilities": "50970000", "totalCurrentLiabilities": "193845000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2294885000", "cashAndShortTermInvestments": "47123000", "commonStockSharesOutstanding": "132421000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102173000", "profitLoss": "None", "dividendPayout": "50090000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-20067000", "operatingCashflow": "105474000", "capitalExpenditures": "47559000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101207000", "cashflowFromInvestment": "4374000", "stockBasedCompensation": "14421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50090000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168156000, "cost_of_revenue": 45092000, "gross_profit": 123064000, "research_and_development": null, "selling_general_admin": 9230000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70319000, "depreciation_amortisation": 40347000, "ebitda": 110666000, "interest_expense": 20836000, "interest_income": null, "other_non_operating": null, "pretax_income": 105474000, "tax_provision": 3301000, "effective_tax_rate": null, "net_income": 99363000, "net_income_continuing_ops": 102173000, "net_income_to_common": 99363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47123000, "short_term_investments": null, "net_receivables": 160011000, "inventory": 4426000, "other_current_assets": null, "total_current_assets": 233940000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4966580000, "total_assets": 5200520000, "short_term_debt": 2539000, "accounts_payable": 140336000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193845000, "long_term_debt": 1926805000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2294885000, "total_liabilities": 2488730000, "total_debt": 1929344000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 199713000, "total_equity": 2632407000, "shares_outstanding": 132421000, "operating_cash_flow": 105474000, "stock_based_compensation": 14421000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47559000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4374000, "dividends_paid": 50090000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101207000, "free_cash_flow": 153033000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70319000", "ebitda": "110666000", "netIncome": "99363000", "grossProfit": "123064000", "depreciation": "None", "totalRevenue": "168156000", "costOfRevenue": "45092000", "interestIncome": "None", "incomeBeforeTax": "105474000", "interestExpense": "20836000", "operatingIncome": "104875000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3301000", "reportedCurrency": "USD", "netInterestIncome": "-21747000", "nonInterestIncome": "None", "operatingExpenses": "18189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40347000", "sellingGeneralAndAdministrative": "9230000", "netIncomeFromContinuingOperations": "102173000" }, "balance": { "goodwill": "None", "inventory": "4426000", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5200520000", "longTermDebt": "1926805000", "shortTermDebt": "2539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "199713000", "totalLiabilities": "2488730000", "otherCurrentAssets": "26806000", "totalCurrentAssets": "233940000", "currentLongTermDebt": "248000000", "longTermInvestments": "49104000", "shortTermInvestments": "None", "currentNetReceivables": "160011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4966580000", "currentAccountsPayable": "140336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2194996000", "totalShareholderEquity": "2632407000", "capitalLeaseObligations": "17652000", "otherCurrentLiabilities": "50970000", "totalCurrentLiabilities": "193845000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2294885000", "cashAndShortTermInvestments": "47123000", "commonStockSharesOutstanding": "132421000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102173000", "profitLoss": "None", "dividendPayout": "50090000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-20067000", "operatingCashflow": "105474000", "capitalExpenditures": "47559000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101207000", "cashflowFromInvestment": "4374000", "stockBasedCompensation": "14421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50090000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 165174000, "cost_of_revenue": 43422000, "gross_profit": 121752000, "ebit": 69083000, "ebitda": 113385000, "pretax_income": 53302000, "tax_provision": 426000, "net_income": 51318000, "net_income_to_common": 51318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38545000, "total_current_assets": 265635000, "total_assets": 5205962000, "short_term_debt": 168000, "long_term_debt": 1926305000, "total_debt": 1926473000, "total_liabilities": 2526783000, "total_equity": 2600621000, "shares_outstanding": 132399000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 107726000, "capital_expenditure": 43105000, "free_cash_flow": 150831000, "dividends_paid": 50085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264719, "ticker_id": 1599, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69083000", "ebitda": "113385000", "netIncome": "51318000", "grossProfit": "121752000", "depreciation": "None", "totalRevenue": "165174000", "costOfRevenue": "43422000", "interestIncome": "None", "incomeBeforeTax": "53302000", "interestExpense": "22038000", "operatingIncome": "52142000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "426000", "reportedCurrency": "USD", "netInterestIncome": "-22038000", "nonInterestIncome": "None", "operatingExpenses": "69610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44302000", "sellingGeneralAndAdministrative": "9621000", "netIncomeFromContinuingOperations": "52876000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5205962000", "longTermDebt": "1926305000", "shortTermDebt": "168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "149413000", "totalLiabilities": "2526783000", "otherCurrentAssets": "69675000", "totalCurrentAssets": "265635000", "currentLongTermDebt": "299000000", "longTermInvestments": "48658000", "shortTermInvestments": "None", "currentNetReceivables": "157415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4940327000", "currentAccountsPayable": "124710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2243141000", "totalShareholderEquity": "2600621000", "capitalLeaseObligations": "17836000", "otherCurrentLiabilities": "55256000", "totalCurrentLiabilities": "179966000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2346817000", "cashAndShortTermInvestments": "38545000", "commonStockSharesOutstanding": "132399000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51277000", "profitLoss": "None", "dividendPayout": "50085000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107726000", "capitalExpenditures": "43105000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57214000", "cashflowFromInvestment": "-52848000", "stockBasedCompensation": "3875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165174000, "cost_of_revenue": 43422000, "gross_profit": 121752000, "research_and_development": null, "selling_general_admin": 9621000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69083000, "depreciation_amortisation": 44302000, "ebitda": 113385000, "interest_expense": 22038000, "interest_income": null, "other_non_operating": null, "pretax_income": 53302000, "tax_provision": 426000, "effective_tax_rate": null, "net_income": 51318000, "net_income_continuing_ops": 52876000, "net_income_to_common": 51318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38545000, "short_term_investments": null, "net_receivables": 157415000, "inventory": 1, "other_current_assets": null, "total_current_assets": 265635000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4940327000, "total_assets": 5205962000, "short_term_debt": 168000, "accounts_payable": 124710000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179966000, "long_term_debt": 1926305000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2346817000, "total_liabilities": 2526783000, "total_debt": 1926473000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 149413000, "total_equity": 2600621000, "shares_outstanding": 132399000, "operating_cash_flow": 107726000, "stock_based_compensation": 3875000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43105000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52848000, "dividends_paid": 50085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57214000, "free_cash_flow": 150831000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69083000", "ebitda": "113385000", "netIncome": "51318000", "grossProfit": "121752000", "depreciation": "None", "totalRevenue": "165174000", "costOfRevenue": "43422000", "interestIncome": "None", "incomeBeforeTax": "53302000", "interestExpense": "22038000", "operatingIncome": "52142000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "426000", "reportedCurrency": "USD", "netInterestIncome": "-22038000", "nonInterestIncome": "None", "operatingExpenses": "69610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44302000", "sellingGeneralAndAdministrative": "9621000", "netIncomeFromContinuingOperations": "52876000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5205962000", "longTermDebt": "1926305000", "shortTermDebt": "168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "149413000", "totalLiabilities": "2526783000", "otherCurrentAssets": "69675000", "totalCurrentAssets": "265635000", "currentLongTermDebt": "299000000", "longTermInvestments": "48658000", "shortTermInvestments": "None", "currentNetReceivables": "157415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4940327000", "currentAccountsPayable": "124710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2243141000", "totalShareholderEquity": "2600621000", "capitalLeaseObligations": "17836000", "otherCurrentLiabilities": "55256000", "totalCurrentLiabilities": "179966000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2346817000", "cashAndShortTermInvestments": "38545000", "commonStockSharesOutstanding": "132399000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51277000", "profitLoss": "None", "dividendPayout": "50085000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107726000", "capitalExpenditures": "43105000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57214000", "cashflowFromInvestment": "-52848000", "stockBasedCompensation": "3875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 163542000, "cost_of_revenue": 47440000, "gross_profit": 116102000, "ebit": 62502000, "ebitda": 109334000, "pretax_income": 71677000, "tax_provision": 1179000, "net_income": 68452000, "net_income_to_common": 68452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48884000, "total_current_assets": 244206000, "total_assets": 5200381000, "short_term_debt": 252000, "long_term_debt": 1925806000, "total_debt": 1926058000, "total_liabilities": 2527113000, "total_equity": 2595165000, "shares_outstanding": 132406000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62499000, "capital_expenditure": 68376000, "free_cash_flow": 130875000, "dividends_paid": 43220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264720, "ticker_id": 1599, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62502000", "ebitda": "109334000", "netIncome": "68452000", "grossProfit": "116102000", "depreciation": "None", "totalRevenue": "163542000", "costOfRevenue": "47440000", "interestIncome": "None", "incomeBeforeTax": "71677000", "interestExpense": "21809000", "operatingIncome": "70275000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1179000", "reportedCurrency": "USD", "netInterestIncome": "-21809000", "nonInterestIncome": "None", "operatingExpenses": "45827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46832000", "sellingGeneralAndAdministrative": "11781000", "netIncomeFromContinuingOperations": "70498000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5200381000", "longTermDebt": "1925806000", "shortTermDebt": "252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "147104000", "totalLiabilities": "2527113000", "otherCurrentAssets": "35347000", "totalCurrentAssets": "244206000", "currentLongTermDebt": "306000000", "longTermInvestments": "47735000", "shortTermInvestments": "None", "currentNetReceivables": "159975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4956175000", "currentAccountsPayable": "116161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2253671000", "totalShareholderEquity": "2595165000", "capitalLeaseObligations": "21865000", "otherCurrentLiabilities": "50695000", "totalCurrentLiabilities": "166856000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2360257000", "cashAndShortTermInvestments": "48884000", "commonStockSharesOutstanding": "132406000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "48884000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68407000", "profitLoss": "None", "dividendPayout": "43220000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "20067000", "operatingCashflow": "62499000", "capitalExpenditures": "68376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38428000", "cashflowFromInvestment": "-19031000", "stockBasedCompensation": "9108000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33962000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 163542000, "cost_of_revenue": 47440000, "gross_profit": 116102000, "research_and_development": null, "selling_general_admin": 11781000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62502000, "depreciation_amortisation": 46832000, "ebitda": 109334000, "interest_expense": 21809000, "interest_income": null, "other_non_operating": null, "pretax_income": 71677000, "tax_provision": 1179000, "effective_tax_rate": null, "net_income": 68452000, "net_income_continuing_ops": 70498000, "net_income_to_common": 68452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48884000, "short_term_investments": null, "net_receivables": 159975000, "inventory": null, "other_current_assets": null, "total_current_assets": 244206000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4956175000, "total_assets": 5200381000, "short_term_debt": 252000, "accounts_payable": 116161000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166856000, "long_term_debt": 1925806000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2360257000, "total_liabilities": 2527113000, "total_debt": 1926058000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 147104000, "total_equity": 2595165000, "shares_outstanding": 132406000, "operating_cash_flow": 62499000, "stock_based_compensation": 9108000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19031000, "dividends_paid": 43220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38428000, "free_cash_flow": 130875000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62502000", "ebitda": "109334000", "netIncome": "68452000", "grossProfit": "116102000", "depreciation": "None", "totalRevenue": "163542000", "costOfRevenue": "47440000", "interestIncome": "None", "incomeBeforeTax": "71677000", "interestExpense": "21809000", "operatingIncome": "70275000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1179000", "reportedCurrency": "USD", "netInterestIncome": "-21809000", "nonInterestIncome": "None", "operatingExpenses": "45827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46832000", "sellingGeneralAndAdministrative": "11781000", "netIncomeFromContinuingOperations": "70498000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5200381000", "longTermDebt": "1925806000", "shortTermDebt": "252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "147104000", "totalLiabilities": "2527113000", "otherCurrentAssets": "35347000", "totalCurrentAssets": "244206000", "currentLongTermDebt": "306000000", "longTermInvestments": "47735000", "shortTermInvestments": "None", "currentNetReceivables": "159975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4956175000", "currentAccountsPayable": "116161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2253671000", "totalShareholderEquity": "2595165000", "capitalLeaseObligations": "21865000", "otherCurrentLiabilities": "50695000", "totalCurrentLiabilities": "166856000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2360257000", "cashAndShortTermInvestments": "48884000", "commonStockSharesOutstanding": "132406000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "48884000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68407000", "profitLoss": "None", "dividendPayout": "43220000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "20067000", "operatingCashflow": "62499000", "capitalExpenditures": "68376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38428000", "cashflowFromInvestment": "-19031000", "stockBasedCompensation": "9108000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33962000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 158655000, "cost_of_revenue": 42134000, "gross_profit": 116521000, "ebit": 65287000, "ebitda": 107858000, "pretax_income": 92422000, "tax_provision": 733000, "net_income": 89201000, "net_income_to_common": 89201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43844000, "total_current_assets": 224672000, "total_assets": 5175765000, "short_term_debt": 776000, "long_term_debt": 1925304000, "total_debt": 1926080000, "total_liabilities": 2540660000, "total_equity": 2562975000, "shares_outstanding": 132360000, "goodwill_and_intangibles": 21518000 }, "cash_flow": { "operating_cash_flow": 64369000, "capital_expenditure": 168008000, "free_cash_flow": 232377000, "dividends_paid": 43220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264721, "ticker_id": 1599, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65287000", "ebitda": "107858000", "netIncome": "89201000", "grossProfit": "116521000", "depreciation": "None", "totalRevenue": "158655000", "costOfRevenue": "42134000", "interestIncome": "None", "incomeBeforeTax": "92422000", "interestExpense": "21324000", "operatingIncome": "90813000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "733000", "reportedCurrency": "USD", "netInterestIncome": "-21324000", "nonInterestIncome": "None", "operatingExpenses": "25708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42571000", "sellingGeneralAndAdministrative": "9791000", "netIncomeFromContinuingOperations": "91689000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5175765000", "longTermDebt": "1925304000", "shortTermDebt": "776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21518000", "reportedCurrency": "USD", "retainedEarnings": "127707000", "totalLiabilities": "2540660000", "otherCurrentAssets": "25802000", "totalCurrentAssets": "224672000", "currentLongTermDebt": "299000000", "longTermInvestments": "44663000", "shortTermInvestments": "None", "currentNetReceivables": "155026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4951093000", "currentAccountsPayable": "130801999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2247072000", "totalShareholderEquity": "2562975000", "capitalLeaseObligations": "21992000", "otherCurrentLiabilities": "44201000", "totalCurrentLiabilities": "175779000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2364881000", "cashAndShortTermInvestments": "43844000", "commonStockSharesOutstanding": "132360000", "intangibleAssetsExcludingGoodwill": "21518000", "cashAndCashEquivalentsAtCarryingValue": "43844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89201000", "profitLoss": "None", "dividendPayout": "43220000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2589000", "operatingCashflow": "64369000", "capitalExpenditures": "168008000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19351000", "cashflowFromInvestment": "-55426000", "stockBasedCompensation": "3827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 158655000, "cost_of_revenue": 42134000, "gross_profit": 116521000, "research_and_development": null, "selling_general_admin": 9791000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65287000, "depreciation_amortisation": 42571000, "ebitda": 107858000, "interest_expense": 21324000, "interest_income": null, "other_non_operating": null, "pretax_income": 92422000, "tax_provision": 733000, "effective_tax_rate": null, "net_income": 89201000, "net_income_continuing_ops": 91689000, "net_income_to_common": 89201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43844000, "short_term_investments": null, "net_receivables": 155026000, "inventory": 1, "other_current_assets": null, "total_current_assets": 224672000, "net_ppe": null, "goodwill": null, "intangible_assets": 21518000, "goodwill_and_intangibles": 21518000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4951093000, "total_assets": 5175765000, "short_term_debt": 776000, "accounts_payable": 130801999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175779000, "long_term_debt": 1925304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2364881000, "total_liabilities": 2540660000, "total_debt": 1926080000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 127707000, "total_equity": 2562975000, "shares_outstanding": 132360000, "operating_cash_flow": 64369000, "stock_based_compensation": 3827000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168008000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55426000, "dividends_paid": 43220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19351000, "free_cash_flow": 232377000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65287000", "ebitda": "107858000", "netIncome": "89201000", "grossProfit": "116521000", "depreciation": "None", "totalRevenue": "158655000", "costOfRevenue": "42134000", "interestIncome": "None", "incomeBeforeTax": "92422000", "interestExpense": "21324000", "operatingIncome": "90813000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "733000", "reportedCurrency": "USD", "netInterestIncome": "-21324000", "nonInterestIncome": "None", "operatingExpenses": "25708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42571000", "sellingGeneralAndAdministrative": "9791000", "netIncomeFromContinuingOperations": "91689000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5175765000", "longTermDebt": "1925304000", "shortTermDebt": "776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21518000", "reportedCurrency": "USD", "retainedEarnings": "127707000", "totalLiabilities": "2540660000", "otherCurrentAssets": "25802000", "totalCurrentAssets": "224672000", "currentLongTermDebt": "299000000", "longTermInvestments": "44663000", "shortTermInvestments": "None", "currentNetReceivables": "155026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4951093000", "currentAccountsPayable": "130801999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2247072000", "totalShareholderEquity": "2562975000", "capitalLeaseObligations": "21992000", "otherCurrentLiabilities": "44201000", "totalCurrentLiabilities": "175779000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2364881000", "cashAndShortTermInvestments": "43844000", "commonStockSharesOutstanding": "132360000", "intangibleAssetsExcludingGoodwill": "21518000", "cashAndCashEquivalentsAtCarryingValue": "43844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89201000", "profitLoss": "None", "dividendPayout": "43220000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2589000", "operatingCashflow": "64369000", "capitalExpenditures": "168008000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19351000", "cashflowFromInvestment": "-55426000", "stockBasedCompensation": "3827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 156493000, "cost_of_revenue": 43118000, "gross_profit": 113375000, "ebit": 63773000, "ebitda": 105275000, "pretax_income": 77472000, "tax_provision": 333000, "net_income": 75012000, "net_income_to_common": 75012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54252000, "total_current_assets": 199574000, "total_assets": 5151664000, "short_term_debt": 275000000, "long_term_debt": 1924801000, "total_debt": 2199801000, "total_liabilities": 2544961000, "total_equity": 2535201000, "shares_outstanding": 132339000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 84335000, "capital_expenditure": 374040000, "free_cash_flow": 458375000, "dividends_paid": 43220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264723, "ticker_id": 1599, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63773000", "ebitda": "105275000", "netIncome": "75012000", "grossProfit": "113375000", "depreciation": "None", "totalRevenue": "156493000", "costOfRevenue": "43118000", "interestIncome": "19281000", "incomeBeforeTax": "77472000", "interestExpense": "20811000", "operatingIncome": "75942000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "333000", "reportedCurrency": "USD", "netInterestIncome": "-20811000", "nonInterestIncome": "None", "operatingExpenses": "37433000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41502000", "sellingGeneralAndAdministrative": "8456000", "netIncomeFromContinuingOperations": "77139000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5151664000", "longTermDebt": "1924801000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "80856000", "totalLiabilities": "2544961000", "otherCurrentAssets": "-199574000", "totalCurrentAssets": "199574000", "currentLongTermDebt": "275000000", "longTermInvestments": "41940000", "shortTermInvestments": "None", "currentNetReceivables": "145322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4952090000", "currentAccountsPayable": "177289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4678342000", "shortLongTermDebtTotal": "2474801000", "totalShareholderEquity": "2535201000", "capitalLeaseObligations": "22019000", "otherCurrentLiabilities": "-57194000", "totalCurrentLiabilities": "496618000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2048343000", "cashAndShortTermInvestments": "54252000", "commonStockSharesOutstanding": "132339000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54252000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77139000", "profitLoss": "None", "dividendPayout": "43220000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-4716000", "operatingCashflow": "84335000", "capitalExpenditures": "374040000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26406000", "cashflowFromInvestment": "-322880000", "stockBasedCompensation": "3437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156493000, "cost_of_revenue": 43118000, "gross_profit": 113375000, "research_and_development": null, "selling_general_admin": 8456000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63773000, "depreciation_amortisation": 41502000, "ebitda": 105275000, "interest_expense": 20811000, "interest_income": null, "other_non_operating": null, "pretax_income": 77472000, "tax_provision": 333000, "effective_tax_rate": null, "net_income": 75012000, "net_income_continuing_ops": 77139000, "net_income_to_common": 75012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54252000, "short_term_investments": null, "net_receivables": 145322000, "inventory": null, "other_current_assets": null, "total_current_assets": 199574000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4952090000, "total_assets": 5151664000, "short_term_debt": 275000000, "accounts_payable": 177289000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 496618000, "long_term_debt": 1924801000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2048343000, "total_liabilities": 2544961000, "total_debt": 2199801000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 80856000, "total_equity": 2535201000, "shares_outstanding": 132339000, "operating_cash_flow": 84335000, "stock_based_compensation": 3437000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 374040000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -322880000, "dividends_paid": 43220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26406000, "free_cash_flow": 458375000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63773000", "ebitda": "105275000", "netIncome": "75012000", "grossProfit": "113375000", "depreciation": "None", "totalRevenue": "156493000", "costOfRevenue": "43118000", "interestIncome": "19281000", "incomeBeforeTax": "77472000", "interestExpense": "20811000", "operatingIncome": "75942000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "333000", "reportedCurrency": "USD", "netInterestIncome": "-20811000", "nonInterestIncome": "None", "operatingExpenses": "37433000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41502000", "sellingGeneralAndAdministrative": "8456000", "netIncomeFromContinuingOperations": "77139000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5151664000", "longTermDebt": "1924801000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "80856000", "totalLiabilities": "2544961000", "otherCurrentAssets": "-199574000", "totalCurrentAssets": "199574000", "currentLongTermDebt": "275000000", "longTermInvestments": "41940000", "shortTermInvestments": "None", "currentNetReceivables": "145322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4952090000", "currentAccountsPayable": "177289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4678342000", "shortLongTermDebtTotal": "2474801000", "totalShareholderEquity": "2535201000", "capitalLeaseObligations": "22019000", "otherCurrentLiabilities": "-57194000", "totalCurrentLiabilities": "496618000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2048343000", "cashAndShortTermInvestments": "54252000", "commonStockSharesOutstanding": "132339000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54252000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77139000", "profitLoss": "None", "dividendPayout": "43220000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-4716000", "operatingCashflow": "84335000", "capitalExpenditures": "374040000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26406000", "cashflowFromInvestment": "-322880000", "stockBasedCompensation": "3437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "income_statement": { "revenue": 153627000, "cost_of_revenue": 41104000, "gross_profit": 112523000, "ebit": 62413000, "ebitda": 103703000, "pretax_income": 56693000, "tax_provision": 459000, "net_income": 54636000, "net_income_to_common": 54636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68098000, "total_current_assets": 250342000, "total_assets": 5089379000, "short_term_debt": 258000000, "long_term_debt": 1924304000, "total_debt": 2182304000, "total_liabilities": 2527540000, "total_equity": 2491156000, "shares_outstanding": 132336999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85791000, "capital_expenditure": 261682000, "free_cash_flow": 347473000, "dividends_paid": 43215000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264724, "ticker_id": 1599, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:15.919924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62413000", "ebitda": "103703000", "netIncome": "54636000", "grossProfit": "112523000", "depreciation": "None", "totalRevenue": "153627000", "costOfRevenue": "41104000", "interestIncome": "17369000", "incomeBeforeTax": "56693000", "interestExpense": "18803000", "operatingIncome": "55259000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "459000", "reportedCurrency": "USD", "netInterestIncome": "-18803000", "nonInterestIncome": "None", "operatingExpenses": "57264000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4316000", "costofGoodsAndServicesSold": "41104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41290000", "sellingGeneralAndAdministrative": "9520000", "netIncomeFromContinuingOperations": "56234000" }, "balance": { "goodwill": "None", "inventory": "72000", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5089379000", "longTermDebt": "1924304000", "shortTermDebt": "258000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "48217000", "totalLiabilities": "2527540000", "otherCurrentAssets": "41668000", "totalCurrentAssets": "250342000", "currentLongTermDebt": "258000000", "longTermInvestments": "37446000", "shortTermInvestments": "None", "currentNetReceivables": "140576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4839037000", "currentAccountsPayable": "174584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4593879000", "shortLongTermDebtTotal": "2204499000", "totalShareholderEquity": "2491156000", "capitalLeaseObligations": "22195000", "otherCurrentLiabilities": "44299000", "totalCurrentLiabilities": "218883000", "otherNonCurrentLiabilities": "22195000", "totalNonCurrentLiabilities": "2308657000", "cashAndShortTermInvestments": "68098000", "commonStockSharesOutstanding": "132336999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56234000", "profitLoss": "None", "dividendPayout": "43215000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6837000", "operatingCashflow": "85791000", "capitalExpenditures": "261682000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57585000", "cashflowFromInvestment": "-251105000", "stockBasedCompensation": "3269000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43215000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8147000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153627000, "cost_of_revenue": 41104000, "gross_profit": 112523000, "research_and_development": null, "selling_general_admin": 9520000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62413000, "depreciation_amortisation": 41290000, "ebitda": 103703000, "interest_expense": 18803000, "interest_income": null, "other_non_operating": null, "pretax_income": 56693000, "tax_provision": 459000, "effective_tax_rate": null, "net_income": 54636000, "net_income_continuing_ops": 56234000, "net_income_to_common": 54636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68098000, "short_term_investments": null, "net_receivables": 140576000, "inventory": 72000, "other_current_assets": null, "total_current_assets": 250342000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4839037000, "total_assets": 5089379000, "short_term_debt": 258000000, "accounts_payable": 174584000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 218883000, "long_term_debt": 1924304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2308657000, "total_liabilities": 2527540000, "total_debt": 2182304000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 48217000, "total_equity": 2491156000, "shares_outstanding": 132336999, "operating_cash_flow": 85791000, "stock_based_compensation": 3269000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 261682000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -251105000, "dividends_paid": 43215000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57585000, "free_cash_flow": 347473000, "net_change_in_cash": 8147000 }, "raw_data": { "income": { "ebit": "62413000", "ebitda": "103703000", "netIncome": "54636000", "grossProfit": "112523000", "depreciation": "None", "totalRevenue": "153627000", "costOfRevenue": "41104000", "interestIncome": "17369000", "incomeBeforeTax": "56693000", "interestExpense": "18803000", "operatingIncome": "55259000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "459000", "reportedCurrency": "USD", "netInterestIncome": "-18803000", "nonInterestIncome": "None", "operatingExpenses": "57264000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4316000", "costofGoodsAndServicesSold": "41104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41290000", "sellingGeneralAndAdministrative": "9520000", "netIncomeFromContinuingOperations": "56234000" }, "balance": { "goodwill": "None", "inventory": "72000", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "5089379000", "longTermDebt": "1924304000", "shortTermDebt": "258000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "48217000", "totalLiabilities": "2527540000", "otherCurrentAssets": "41668000", "totalCurrentAssets": "250342000", "currentLongTermDebt": "258000000", "longTermInvestments": "37446000", "shortTermInvestments": "None", "currentNetReceivables": "140576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4839037000", "currentAccountsPayable": "174584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4593879000", "shortLongTermDebtTotal": "2204499000", "totalShareholderEquity": "2491156000", "capitalLeaseObligations": "22195000", "otherCurrentLiabilities": "44299000", "totalCurrentLiabilities": "218883000", "otherNonCurrentLiabilities": "22195000", "totalNonCurrentLiabilities": "2308657000", "cashAndShortTermInvestments": "68098000", "commonStockSharesOutstanding": "132336999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56234000", "profitLoss": "None", "dividendPayout": "43215000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6837000", "operatingCashflow": "85791000", "capitalExpenditures": "261682000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57585000", "cashflowFromInvestment": "-251105000", "stockBasedCompensation": "3269000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43215000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8147000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }