{ "ticker": { "uuid": "9911b78d-6e3c-485f-a3be-4b1fdf6d9607", "symbol": "CUBE", "name": "CubeSmart", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/9911b78d-6e3c-485f-a3be-4b1fdf6d9607/", "api_url": "https://sharemaestro.com/factors/api/tickers/9911b78d-6e3c-485f-a3be-4b1fdf6d9607/" }, "ticker_metadata": { "id": 885, "uuid": "9911b78d-6e3c-485f-a3be-4b1fdf6d9607", "symbol": "CUBE", "name": "CubeSmart", "asset_type": "equity", "market_cap": 9104334000, "stock_exchange_id": 3, "industry": "Reit - Industrial", "sector": "Real Estate", "description": "CubeSmart is a self-managed and self-managed real estate investment trust.", "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": "9911b78d-6e3c-485f-a3be-4b1fdf6d9607", "symbol": "CUBE", "name": "CubeSmart", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/9911b78d-6e3c-485f-a3be-4b1fdf6d9607/", "api_url": "https://sharemaestro.com/factors/api/tickers/9911b78d-6e3c-485f-a3be-4b1fdf6d9607/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.04, "value": 0.1, "quality": 0.32, "momentum": 0.22, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 40.31, "market_cap": 9198983860, "pe_ratio": 28.0909, "earnings_yield": 0.0356, "ebitda_to_ev": 0.056, "shareholder_yield": 0.052, "roe": 0.1236, "piotroski_f_score": 5, "momentum_12_1": -0.0129, "volatility_252d": 0.2367 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:42.004371+00:00", "batch_id": "" }, "size": { "price_close": 40.31, "market_cap": 9198983860, "market_cap_usd": 9198983860, "enterprise_value": 12631392860, "shares_outstanding": 228206000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 28.0909, "pb_ratio": 3.4723, "ptbv_ratio": 3.4746, "ps_ratio": 8.1263, "pcf_ratio": 15.0369, "pfcf_ratio": 14.021, "ev_ebitda": 17.8629, "ev_ebit": 28.4352, "ev_sales": 11.1584, "ev_fcf": 19.2526, "earnings_yield": 0.0356, "fcf_yield": 0.0519, "price_to_sales": 8.1263, "price_to_book": 3.4723, "price_to_cashflow": 15.0369, "ebitda_to_ev": 0.056, "sales_yield": 0.0896 }, "yield": { "dividend_yield": 0.052, "buyback_yield": 0, "shareholder_yield": 0.052, "debt_paydown_yield": null, "total_yield": 0.052 }, "quality": { "gross_margin": 0.1186, "operating_margin": 0.3924, "net_margin": 0.2893, "ebitda_margin": 0.6247, "fcf_margin": 0.5796, "roe": 0.1236, "roa": 0.0496, "roic": 0.0548, "roc_greenblatt": null, "asset_turnover": 0.1716, "cash_conversion": 2.0035, "accruals_ratio": -0.0431, "sbc_to_revenue": 0.0103, "piotroski_f_score": 5, "altman_z_score": 1.336, "earnings_stability_5y": 0.0991, "revenue_stability_5y": 0.2116, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0204, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.4696, "net_debt_to_ebitda": 4.854, "debt_to_assets": 0.5213, "interest_coverage": 1.9375, "current_ratio": 0.1529, "quick_ratio": 0.1529, "net_debt": 3432409000, "local_beta": 0.0014, "volatility_252d": 0.2367, "volatility_60d": 0.5617, "max_drawdown_12m": -0.1687, "risk_adjusted_momentum": -0.0545 }, "growth": { "revenue_growth_1y": 0.0502, "revenue_growth_3y_cagr": 0.0361, "revenue_growth_5y_cagr": 0.1058, "eps_growth_1y": -0.1513, "eps_growth_3y_cagr": 0.0465, "eps_growth_5y_cagr": 0.1505, "fcf_growth_1y": -0.0215, "book_value_growth_1y": -0.0614, "revenue_growth": 0.0502, "earnings_growth": -0.1513 }, "momentum": { "price_return_1m": -0.0037, "price_return_3m": 0.017, "price_return_6m": 0.1331, "price_return_9m": 0.0072, "price_return_12m": -0.0166, "price_return_12m_ex1m": -0.0129, "momentum_6m": 0.1331, "momentum_12m": -0.0166, "momentum_12_1": -0.0129, "distance_from_52w_high": -0.03, "distance_from_52w_low": 0.1669, "relative_strength": -0.1165 }, "raw_ttm": { "revenue_ttm": 1132003000, "gross_profit_ttm": 134286000, "ebit_ttm": 444217000, "ebitda_ttm": 707129000, "net_income_ttm": 327472000, "eps_diluted_ttm": 1.435, "operating_cash_flow_ttm": 611760000, "capital_expenditure_ttm": 44328000, "fcf_ttm": 656088000, "dividends_paid_ttm": 478329000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 229275000, "cash_and_equivalents": 7258000, "total_current_assets": 122813000, "total_current_liabilities": 803376000, "net_ppe": null, "total_assets": 6598136000, "total_debt": 3439667000, "total_equity": 2649263000, "net_working_capital": -272721000, "book_value_per_share": 11.6091, "retained_earnings": -1657027000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2647474000, "tangible_book_per_share": 11.6012 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 67, "rank_pb": 68, "rank_ptbv": 59, "rank_ps": 87, "rank_pcf": 65, "rank_ev_ebitda": 72, "rank_ev_ebit": 81, "rank_earnings_yield": 67, "rank_fcf_yield": 67, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 35, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 91, "rank_fcf_margin": 13, "rank_piotroski": 58, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 37, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 64 }, "composites": { "value_composite": 90, "quality_composite": 68, "momentum_composite": 78, "growth_composite": 75, "yield_composite": 10, "svqf_composite": 84, "vc1_composite": 89, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 96, "quality_value_composite": 0.1789, "os_score": 0.04, "value_percentile": 0.1, "quality_percentile": 0.32, "momentum_percentile": 0.22, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 80, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3911, "ticker_id": 885, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:42.004371+00:00", "batch_id": "", "os_score_delta": null, "price_close": 40.31, "market_cap": 9198983860, "market_cap_usd": 9198983860, "enterprise_value": 12631392860, "shares_outstanding": 228206000, "fx_rate_to_usd": null, "pe_ratio": 28.090902, "pb_ratio": 3.47228035, "ptbv_ratio": 3.4746267, "ps_ratio": 8.12628929, "pcf_ratio": 15.03691621, "pfcf_ratio": 14.02096039, "ev_ebitda": 17.8629258, "ev_ebit": 28.43518564, "ev_sales": 11.15844469, "ev_fcf": 19.25258938, "earnings_yield": 0.03559871, "fcf_yield": 0.05194107, "dividend_yield": 0.05199803, "buyback_yield": 0, "shareholder_yield": 0.05199803, "debt_paydown_yield": null, "total_yield": 0.05199803, "gross_margin": 0.11862689, "operating_margin": 0.3924168, "net_margin": 0.28928545, "ebitda_margin": 0.62467061, "fcf_margin": 0.5795815, "roe": 0.12360872, "roa": 0.04963099, "roic": 0.05478144, "roc_greenblatt": null, "asset_turnover": 0.17156406, "cash_conversion": 2.00349343, "accruals_ratio": -0.04308611, "sbc_to_revenue": 0.01026499, "debt_to_equity": 1.46964533, "net_debt_to_ebitda": 4.85400684, "debt_to_assets": 0.5213089, "interest_coverage": 1.93748555, "current_ratio": 0.15287113, "quick_ratio": 0.15287113, "net_debt": 3432409000, "revenue_growth_1y": 0.05023097, "revenue_growth_3y_cagr": 0.03614581, "revenue_growth_5y_cagr": 0.10577076, "eps_growth_1y": -0.15129714, "eps_growth_3y_cagr": 0.04646779, "eps_growth_5y_cagr": 0.15045465, "fcf_growth_1y": -0.02154402, "book_value_growth_1y": -0.06137692, "piotroski_f_score": 5, "altman_z_score": 1.33597106, "earnings_stability_5y": 0.099115, "revenue_stability_5y": 0.211645, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00370737, "price_return_3m": 0.0170304, "price_return_6m": 0.13314368, "price_return_9m": 0.00719353, "price_return_12m": -0.01656302, "price_return_12m_ex1m": -0.01290349, "distance_from_52w_high": -0.0299883, "distance_from_52w_low": 0.16691418, "relative_strength": -0.1165266, "local_beta": 0.0014, "volatility_252d": 0.236706, "volatility_60d": 0.561702, "max_drawdown_12m": -0.16873776, "revenue_ttm": 1132003000, "gross_profit_ttm": 134286000, "ebit_ttm": 444217000, "ebitda_ttm": 707129000, "net_income_ttm": 327472000, "eps_diluted_ttm": 1.43498418, "operating_cash_flow_ttm": 611760000, "capital_expenditure_ttm": 44328000, "fcf_ttm": 656088000, "dividends_paid_ttm": 478329000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 229275000, "cash_and_equivalents": 7258000, "total_current_assets": 122813000, "total_current_liabilities": 803376000, "net_ppe": null, "total_assets": 6598136000, "total_debt": 3439667000, "total_equity": 2649263000, "net_working_capital": -272721000, "book_value_per_share": 11.60908565, "retained_earnings": -1657027000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2647474000, "tangible_book_per_share": 11.60124624, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 67, "rank_pb": 68, "rank_ptbv": 59, "rank_ps": 87, "rank_pcf": 65, "rank_ev_ebitda": 72, "rank_ev_ebit": 81, "rank_earnings_yield": 67, "rank_fcf_yield": 67, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 35, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 91, "rank_fcf_margin": 13, "rank_piotroski": 58, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 37, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 64, "value_composite": 90, "quality_composite": 68, "momentum_composite": 78, "growth_composite": 75, "yield_composite": 10, "svqf_composite": 84, "vc1_composite": 89, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 96, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 80, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 40.31, "os": 0.04, "value": 0.1, "quality": 0.32, "momentum": 0.22, "confidence": 1, "coverage": 1, "pe_ratio": 28.0909, "earnings_yield": 0.0356, "shareholder_yield": 0.052, "roe": 0.1236, "momentum_12_1": -0.0129, "complete_fields": { "id": 3911, "ticker_id": 885, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:42.004371+00:00", "batch_id": "", "os_score_delta": null, "price_close": 40.31, "market_cap": 9198983860, "market_cap_usd": 9198983860, "enterprise_value": 12631392860, "shares_outstanding": 228206000, "fx_rate_to_usd": null, "pe_ratio": 28.090902, "pb_ratio": 3.47228035, "ptbv_ratio": 3.4746267, "ps_ratio": 8.12628929, "pcf_ratio": 15.03691621, "pfcf_ratio": 14.02096039, "ev_ebitda": 17.8629258, "ev_ebit": 28.43518564, "ev_sales": 11.15844469, "ev_fcf": 19.25258938, "earnings_yield": 0.03559871, "fcf_yield": 0.05194107, "dividend_yield": 0.05199803, "buyback_yield": 0, "shareholder_yield": 0.05199803, "debt_paydown_yield": null, "total_yield": 0.05199803, "gross_margin": 0.11862689, "operating_margin": 0.3924168, "net_margin": 0.28928545, "ebitda_margin": 0.62467061, "fcf_margin": 0.5795815, "roe": 0.12360872, "roa": 0.04963099, "roic": 0.05478144, "roc_greenblatt": null, "asset_turnover": 0.17156406, "cash_conversion": 2.00349343, "accruals_ratio": -0.04308611, "sbc_to_revenue": 0.01026499, "debt_to_equity": 1.46964533, "net_debt_to_ebitda": 4.85400684, "debt_to_assets": 0.5213089, "interest_coverage": 1.93748555, "current_ratio": 0.15287113, "quick_ratio": 0.15287113, "net_debt": 3432409000, "revenue_growth_1y": 0.05023097, "revenue_growth_3y_cagr": 0.03614581, "revenue_growth_5y_cagr": 0.10577076, "eps_growth_1y": -0.15129714, "eps_growth_3y_cagr": 0.04646779, "eps_growth_5y_cagr": 0.15045465, "fcf_growth_1y": -0.02154402, "book_value_growth_1y": -0.06137692, "piotroski_f_score": 5, "altman_z_score": 1.33597106, "earnings_stability_5y": 0.099115, "revenue_stability_5y": 0.211645, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00370737, "price_return_3m": 0.0170304, "price_return_6m": 0.13314368, "price_return_9m": 0.00719353, "price_return_12m": -0.01656302, "price_return_12m_ex1m": -0.01290349, "distance_from_52w_high": -0.0299883, "distance_from_52w_low": 0.16691418, "relative_strength": -0.1165266, "local_beta": 0.0014, "volatility_252d": 0.236706, "volatility_60d": 0.561702, "max_drawdown_12m": -0.16873776, "revenue_ttm": 1132003000, "gross_profit_ttm": 134286000, "ebit_ttm": 444217000, "ebitda_ttm": 707129000, "net_income_ttm": 327472000, "eps_diluted_ttm": 1.43498418, "operating_cash_flow_ttm": 611760000, "capital_expenditure_ttm": 44328000, "fcf_ttm": 656088000, "dividends_paid_ttm": 478329000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 229275000, "cash_and_equivalents": 7258000, "total_current_assets": 122813000, "total_current_liabilities": 803376000, "net_ppe": null, "total_assets": 6598136000, "total_debt": 3439667000, "total_equity": 2649263000, "net_working_capital": -272721000, "book_value_per_share": 11.60908565, "retained_earnings": -1657027000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2647474000, "tangible_book_per_share": 11.60124624, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 67, "rank_pb": 68, "rank_ptbv": 59, "rank_ps": 87, "rank_pcf": 65, "rank_ev_ebitda": 72, "rank_ev_ebit": 81, "rank_earnings_yield": 67, "rank_fcf_yield": 67, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 35, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 91, "rank_fcf_margin": 13, "rank_piotroski": 58, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 37, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 64, "value_composite": 90, "quality_composite": 68, "momentum_composite": 78, "growth_composite": 75, "yield_composite": 10, "svqf_composite": 84, "vc1_composite": 89, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 96, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 80, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 1123110000, "cost_of_revenue": 867707000, "gross_profit": 255403000, "ebit": 445416000, "ebitda": 703567000, "pretax_income": 331317000, "tax_provision": null, "net_income": 333782000, "net_income_to_common": 333782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5782000, "total_current_assets": 44086000, "total_assets": 6643193000, "short_term_debt": 345907000, "long_term_debt": 3023962000, "total_debt": 3369869000, "total_liabilities": 3861117000, "total_equity": 2719443000, "shares_outstanding": 229160000, "goodwill_and_intangibles": 7792000 }, "cash_flow": { "operating_cash_flow": 611674000, "capital_expenditure": 44786000, "free_cash_flow": 656460000, "dividends_paid": 476309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245155, "ticker_id": 885, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "445416000", "ebitda": "703567000", "netIncome": "333782000", "grossProfit": "255403000", "depreciation": "None", "totalRevenue": "1123110000", "costOfRevenue": "867707000", "interestIncome": "None", "incomeBeforeTax": "331317000", "interestExpense": "114099000", "operatingIncome": "448899000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-119071000", "nonInterestIncome": "None", "operatingExpenses": "-193496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "867707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258151000", "sellingGeneralAndAdministrative": "64655000", "netIncomeFromContinuingOperations": "331317000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2273000", "currentDebt": "None", "investments": "None", "totalAssets": "6643193000", "longTermDebt": "3023962000", "shortTermDebt": "345907000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7792000", "reportedCurrency": "USD", "retainedEarnings": "-1585135000", "totalLiabilities": "3861117000", "otherCurrentAssets": "4451000", "totalCurrentAssets": "44086000", "currentLongTermDebt": "378800000", "longTermInvestments": "74034000", "shortTermInvestments": "None", "currentNetReceivables": "33853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6599107000", "currentAccountsPayable": "229666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3533919999", "totalShareholderEquity": "2719443000", "capitalLeaseObligations": "65579000", "otherCurrentLiabilities": "-345907000", "totalCurrentLiabilities": "345907000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3515210000", "cashAndShortTermInvestments": "5782000", "commonStockSharesOutstanding": "229160000", "intangibleAssetsExcludingGoodwill": "7792000", "cashAndCashEquivalentsAtCarryingValue": "5782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "333782000", "profitLoss": "None", "dividendPayout": "476309000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "611674000", "capitalExpenditures": "44786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104922000", "cashflowFromInvestment": "-574182000", "stockBasedCompensation": "11544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "476309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258151000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1123110000, "cost_of_revenue": 867707000, "gross_profit": 255403000, "research_and_development": null, "selling_general_admin": 64655000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 445416000, "depreciation_amortisation": 258151000, "ebitda": 703567000, "interest_expense": 114099000, "interest_income": null, "other_non_operating": null, "pretax_income": 331317000, "tax_provision": null, "effective_tax_rate": null, "net_income": 333782000, "net_income_continuing_ops": 331317000, "net_income_to_common": 333782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5782000, "short_term_investments": null, "net_receivables": 33853000, "inventory": null, "other_current_assets": null, "total_current_assets": 44086000, "net_ppe": null, "goodwill": null, "intangible_assets": 7792000, "goodwill_and_intangibles": 7792000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6599107000, "total_assets": 6643193000, "short_term_debt": 345907000, "accounts_payable": 229666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 345907000, "long_term_debt": 3023962000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3515210000, "total_liabilities": 3861117000, "total_debt": 3369869000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1585135000, "total_equity": 2719443000, "shares_outstanding": 229160000, "operating_cash_flow": 611674000, "stock_based_compensation": 11544000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44786000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -574182000, "dividends_paid": 476309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104922000, "free_cash_flow": 656460000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "445416000", "ebitda": "703567000", "netIncome": "333782000", "grossProfit": "255403000", "depreciation": "None", "totalRevenue": "1123110000", "costOfRevenue": "867707000", "interestIncome": "None", "incomeBeforeTax": "331317000", "interestExpense": "114099000", "operatingIncome": "448899000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-119071000", "nonInterestIncome": "None", "operatingExpenses": "-193496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "867707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258151000", "sellingGeneralAndAdministrative": "64655000", "netIncomeFromContinuingOperations": "331317000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2273000", "currentDebt": "None", "investments": "None", "totalAssets": "6643193000", "longTermDebt": "3023962000", "shortTermDebt": "345907000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7792000", "reportedCurrency": "USD", "retainedEarnings": "-1585135000", "totalLiabilities": "3861117000", "otherCurrentAssets": "4451000", "totalCurrentAssets": "44086000", "currentLongTermDebt": "378800000", "longTermInvestments": "74034000", "shortTermInvestments": "None", "currentNetReceivables": "33853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6599107000", "currentAccountsPayable": "229666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3533919999", "totalShareholderEquity": "2719443000", "capitalLeaseObligations": "65579000", "otherCurrentLiabilities": "-345907000", "totalCurrentLiabilities": "345907000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3515210000", "cashAndShortTermInvestments": "5782000", "commonStockSharesOutstanding": "229160000", "intangibleAssetsExcludingGoodwill": "7792000", "cashAndCashEquivalentsAtCarryingValue": "5782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "333782000", "profitLoss": "None", "dividendPayout": "476309000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "611674000", "capitalExpenditures": "44786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104922000", "cashflowFromInvestment": "-574182000", "stockBasedCompensation": "11544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "476309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258151000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 1066231000, "cost_of_revenue": 317750000, "gross_profit": 748481000, "ebit": 483115000, "ebitda": 688818000, "pretax_income": 391885000, "tax_provision": 391180000, "net_income": 391180000, "net_income_to_common": 391180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71560000, "total_current_assets": 196951000, "total_assets": 6394181000, "short_term_debt": 305933000, "long_term_debt": 2986546000, "total_debt": 3292479000, "total_liabilities": 3440313000, "total_equity": 2871856000, "shares_outstanding": 227150000, "goodwill_and_intangibles": 10332000 }, "cash_flow": { "operating_cash_flow": 631074000, "capital_expenditure": 43575000, "free_cash_flow": 674649000, "dividends_paid": 461769000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245160, "ticker_id": 885, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "483115000", "ebitda": "688818000", "netIncome": "391180000", "grossProfit": "748481000", "depreciation": "None", "totalRevenue": "1066231000", "costOfRevenue": "317750000", "interestIncome": "None", "incomeBeforeTax": "391885000", "interestExpense": "90820000", "operatingIncome": "483115000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "391180000", "reportedCurrency": "USD", "netInterestIncome": "-94887000", "nonInterestIncome": "None", "operatingExpenses": "265366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205703000", "sellingGeneralAndAdministrative": "59663000", "netIncomeFromContinuingOperations": "391885000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2278000", "currentDebt": "None", "investments": "None", "totalAssets": "6394181000", "longTermDebt": "2986546000", "shortTermDebt": "305933000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10332000", "reportedCurrency": "USD", "retainedEarnings": "-1415662000", "totalLiabilities": "3440313000", "otherCurrentAssets": "84904000", "totalCurrentAssets": "196951000", "currentLongTermDebt": "None", "longTermInvestments": "91973000", "shortTermInvestments": "None", "currentNetReceivables": "40487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6197230000", "currentAccountsPayable": "229581000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3052214000", "totalShareholderEquity": "2871856000", "capitalLeaseObligations": "65668000", "otherCurrentLiabilities": "119600000", "totalCurrentLiabilities": "388099000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3052214000", "cashAndShortTermInvestments": "71560000", "commonStockSharesOutstanding": "227150000", "intangibleAssetsExcludingGoodwill": "10332000", "cashAndCashEquivalentsAtCarryingValue": "71560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "391180000", "profitLoss": "None", "dividendPayout": "461769000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "631074000", "capitalExpenditures": "43575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-387669000", "cashflowFromInvestment": "-173959000", "stockBasedCompensation": "11487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "461769000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1044000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209770000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1066231000, "cost_of_revenue": 317750000, "gross_profit": 748481000, "research_and_development": null, "selling_general_admin": 59663000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 483115000, "depreciation_amortisation": 205703000, "ebitda": 688818000, "interest_expense": 90820000, "interest_income": null, "other_non_operating": null, "pretax_income": 391885000, "tax_provision": 391180000, "effective_tax_rate": null, "net_income": 391180000, "net_income_continuing_ops": 391885000, "net_income_to_common": 391180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71560000, "short_term_investments": null, "net_receivables": 40487000, "inventory": null, "other_current_assets": null, "total_current_assets": 196951000, "net_ppe": null, "goodwill": null, "intangible_assets": 10332000, "goodwill_and_intangibles": 10332000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6197230000, "total_assets": 6394181000, "short_term_debt": 305933000, "accounts_payable": 229581000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388099000, "long_term_debt": 2986546000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3052214000, "total_liabilities": 3440313000, "total_debt": 3292479000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1415662000, "total_equity": 2871856000, "shares_outstanding": 227150000, "operating_cash_flow": 631074000, "stock_based_compensation": 11487000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43575000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173959000, "dividends_paid": 461769000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -387669000, "free_cash_flow": 674649000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "483115000", "ebitda": "688818000", "netIncome": "391180000", "grossProfit": "748481000", "depreciation": "None", "totalRevenue": "1066231000", "costOfRevenue": "317750000", "interestIncome": "None", "incomeBeforeTax": "391885000", "interestExpense": "90820000", "operatingIncome": "483115000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "391180000", "reportedCurrency": "USD", "netInterestIncome": "-94887000", "nonInterestIncome": "None", "operatingExpenses": "265366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205703000", "sellingGeneralAndAdministrative": "59663000", "netIncomeFromContinuingOperations": "391885000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2278000", "currentDebt": "None", "investments": "None", "totalAssets": "6394181000", "longTermDebt": "2986546000", "shortTermDebt": "305933000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10332000", "reportedCurrency": "USD", "retainedEarnings": "-1415662000", "totalLiabilities": "3440313000", "otherCurrentAssets": "84904000", "totalCurrentAssets": "196951000", "currentLongTermDebt": "None", "longTermInvestments": "91973000", "shortTermInvestments": "None", "currentNetReceivables": "40487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6197230000", "currentAccountsPayable": "229581000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3052214000", "totalShareholderEquity": "2871856000", "capitalLeaseObligations": "65668000", "otherCurrentLiabilities": "119600000", "totalCurrentLiabilities": "388099000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3052214000", "cashAndShortTermInvestments": "71560000", "commonStockSharesOutstanding": "227150000", "intangibleAssetsExcludingGoodwill": "10332000", "cashAndCashEquivalentsAtCarryingValue": "71560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "391180000", "profitLoss": "None", "dividendPayout": "461769000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "631074000", "capitalExpenditures": "43575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-387669000", "cashflowFromInvestment": "-173959000", "stockBasedCompensation": "11487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "461769000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1044000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209770000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 1050334000, "cost_of_revenue": 294780000, "gross_profit": 755554000, "ebit": 505500000, "ebitda": 710879000, "pretax_income": 412435000, "tax_provision": 1678000, "net_income": 410757000, "net_income_to_common": 410757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6526000, "total_current_assets": 114487000, "total_assets": 6225020000, "short_term_debt": 18100000, "long_term_debt": 2904676000, "total_debt": 2922776000, "total_liabilities": 3344212000, "total_equity": 2798828000, "shares_outstanding": 226241000, "goodwill_and_intangibles": 1806000 }, "cash_flow": { "operating_cash_flow": 611136000, "capital_expenditure": 39853000, "free_cash_flow": 650989000, "dividends_paid": 442217000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245165, "ticker_id": 885, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "505500000", "ebitda": "710879000", "netIncome": "410757000", "grossProfit": "755554000", "depreciation": "None", "totalRevenue": "1050334000", "costOfRevenue": "294780000", "interestIncome": "None", "incomeBeforeTax": "412435000", "interestExpense": "97287000", "operatingIncome": "497275000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1678000", "reportedCurrency": "USD", "netInterestIncome": "-98117000", "nonInterestIncome": "None", "operatingExpenses": "258279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.39", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205379000", "sellingGeneralAndAdministrative": "57041000", "netIncomeFromContinuingOperations": "381470000" }, "balance": { "goodwill": "None", "inventory": "-60038000", "commonStock": "2249000", "currentDebt": "None", "investments": "None", "totalAssets": "6225020000", "longTermDebt": "2904676000", "shortTermDebt": "18100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1806000", "reportedCurrency": "USD", "retainedEarnings": "-1345239000", "totalLiabilities": "3344212000", "otherCurrentAssets": "74779000", "totalCurrentAssets": "114487000", "currentLongTermDebt": "18100000", "longTermInvestments": "98288000", "shortTermInvestments": "None", "currentNetReceivables": "33182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6110533000", "currentAccountsPayable": "201419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2988490000", "totalShareholderEquity": "2798828000", "capitalLeaseObligations": "65714000", "otherCurrentLiabilities": "115820000", "totalCurrentLiabilities": "373822000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2970390000", "cashAndShortTermInvestments": "6526000", "commonStockSharesOutstanding": "226241000", "intangibleAssetsExcludingGoodwill": "1806000", "cashAndCashEquivalentsAtCarryingValue": "6526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "410757000", "profitLoss": "None", "dividendPayout": "442217000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "611136000", "capitalExpenditures": "39853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-518026000", "cashflowFromInvestment": "-93818000", "stockBasedCompensation": "10089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "442217000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-276000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1050334000, "cost_of_revenue": 294780000, "gross_profit": 755554000, "research_and_development": 0.39, "selling_general_admin": 57041000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 505500000, "depreciation_amortisation": 205379000, "ebitda": 710879000, "interest_expense": 97287000, "interest_income": null, "other_non_operating": null, "pretax_income": 412435000, "tax_provision": 1678000, "effective_tax_rate": null, "net_income": 410757000, "net_income_continuing_ops": 381470000, "net_income_to_common": 410757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6526000, "short_term_investments": null, "net_receivables": 33182000, "inventory": -60038000, "other_current_assets": null, "total_current_assets": 114487000, "net_ppe": null, "goodwill": null, "intangible_assets": 1806000, "goodwill_and_intangibles": 1806000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6110533000, "total_assets": 6225020000, "short_term_debt": 18100000, "accounts_payable": 201419000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 373822000, "long_term_debt": 2904676000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2970390000, "total_liabilities": 3344212000, "total_debt": 2922776000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1345239000, "total_equity": 2798828000, "shares_outstanding": 226241000, "operating_cash_flow": 611136000, "stock_based_compensation": 10089000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39853000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93818000, "dividends_paid": 442217000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -518026000, "free_cash_flow": 650989000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "505500000", "ebitda": "710879000", "netIncome": "410757000", "grossProfit": "755554000", "depreciation": "None", "totalRevenue": "1050334000", "costOfRevenue": "294780000", "interestIncome": "None", "incomeBeforeTax": "412435000", "interestExpense": "97287000", "operatingIncome": "497275000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1678000", "reportedCurrency": "USD", "netInterestIncome": "-98117000", "nonInterestIncome": "None", "operatingExpenses": "258279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.39", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205379000", "sellingGeneralAndAdministrative": "57041000", "netIncomeFromContinuingOperations": "381470000" }, "balance": { "goodwill": "None", "inventory": "-60038000", "commonStock": "2249000", "currentDebt": "None", "investments": "None", "totalAssets": "6225020000", "longTermDebt": "2904676000", "shortTermDebt": "18100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1806000", "reportedCurrency": "USD", "retainedEarnings": "-1345239000", "totalLiabilities": "3344212000", "otherCurrentAssets": "74779000", "totalCurrentAssets": "114487000", "currentLongTermDebt": "18100000", "longTermInvestments": "98288000", "shortTermInvestments": "None", "currentNetReceivables": "33182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6110533000", "currentAccountsPayable": "201419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2988490000", "totalShareholderEquity": "2798828000", "capitalLeaseObligations": "65714000", "otherCurrentLiabilities": "115820000", "totalCurrentLiabilities": "373822000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2970390000", "cashAndShortTermInvestments": "6526000", "commonStockSharesOutstanding": "226241000", "intangibleAssetsExcludingGoodwill": "1806000", "cashAndCashEquivalentsAtCarryingValue": "6526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "410757000", "profitLoss": "None", "dividendPayout": "442217000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "611136000", "capitalExpenditures": "39853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-518026000", "cashflowFromInvestment": "-93818000", "stockBasedCompensation": "10089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "442217000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-276000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205379000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 1009624000, "cost_of_revenue": 293260000, "gross_profit": 716364000, "ebit": 351131000, "ebitda": 661741000, "pretax_income": 292472000, "tax_provision": 93284000, "net_income": 291263000, "net_income_to_common": 291263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6064000, "total_current_assets": 108421000, "total_assets": 6325830000, "short_term_debt": 60900000, "long_term_debt": 2935268000, "total_debt": 2996168000, "total_liabilities": 3428030000, "total_equity": 2826203000, "shares_outstanding": 225881000, "goodwill_and_intangibles": 1181000 }, "cash_flow": { "operating_cash_flow": 591466000, "capital_expenditure": 113362000, "free_cash_flow": 704828000, "dividends_paid": 387106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245170, "ticker_id": 885, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "351131000", "ebitda": "661741000", "netIncome": "291263000", "grossProfit": "716364000", "depreciation": "None", "totalRevenue": "1009624000", "costOfRevenue": "293260000", "interestIncome": "None", "incomeBeforeTax": "292472000", "interestExpense": "93284000", "operatingIncome": "351131000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "93284000", "reportedCurrency": "USD", "netInterestIncome": "-97181000", "nonInterestIncome": "None", "operatingExpenses": "365233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310610000", "sellingGeneralAndAdministrative": "54623000", "netIncomeFromContinuingOperations": "292472000" }, "balance": { "goodwill": "None", "inventory": "-95751000", "commonStock": "2246000", "currentDebt": "None", "investments": "None", "totalAssets": "6325830000", "longTermDebt": "2935268000", "shortTermDebt": "60900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1181000", "reportedCurrency": "USD", "retainedEarnings": "-1301030000", "totalLiabilities": "3428030000", "otherCurrentAssets": "72340000", "totalCurrentAssets": "108421000", "currentLongTermDebt": "60900000", "longTermInvestments": "105993000", "shortTermInvestments": "None", "currentNetReceivables": "30017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6217409000", "currentAccountsPayable": "214384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6048003000", "shortLongTermDebtTotal": "3061926000", "totalShareholderEquity": "2826203000", "capitalLeaseObligations": "65758000", "otherCurrentLiabilities": "112963000", "totalCurrentLiabilities": "427004000", "otherNonCurrentLiabilities": "1087000", "totalNonCurrentLiabilities": "3001026000", "cashAndShortTermInvestments": "6064000", "commonStockSharesOutstanding": "225881000", "intangibleAssetsExcludingGoodwill": "1181000", "cashAndCashEquivalentsAtCarryingValue": "6064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292472000", "profitLoss": "None", "dividendPayout": "387106000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "591466000", "capitalExpenditures": "113362000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-547092000", "cashflowFromInvestment": "-48767000", "stockBasedCompensation": "9081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "387106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4393000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1403000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1009624000, "cost_of_revenue": 293260000, "gross_profit": 716364000, "research_and_development": 0.29, "selling_general_admin": 54623000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 351131000, "depreciation_amortisation": 310610000, "ebitda": 661741000, "interest_expense": 93284000, "interest_income": null, "other_non_operating": null, "pretax_income": 292472000, "tax_provision": 93284000, "effective_tax_rate": null, "net_income": 291263000, "net_income_continuing_ops": 292472000, "net_income_to_common": 291263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6064000, "short_term_investments": null, "net_receivables": 30017000, "inventory": -95751000, "other_current_assets": null, "total_current_assets": 108421000, "net_ppe": null, "goodwill": null, "intangible_assets": 1181000, "goodwill_and_intangibles": 1181000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6217409000, "total_assets": 6325830000, "short_term_debt": 60900000, "accounts_payable": 214384000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 427004000, "long_term_debt": 2935268000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3001026000, "total_liabilities": 3428030000, "total_debt": 2996168000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1301030000, "total_equity": 2826203000, "shares_outstanding": 225881000, "operating_cash_flow": 591466000, "stock_based_compensation": 9081000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113362000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48767000, "dividends_paid": 387106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -547092000, "free_cash_flow": 704828000, "net_change_in_cash": -4393000 }, "raw_data": { "income": { "ebit": "351131000", "ebitda": "661741000", "netIncome": "291263000", "grossProfit": "716364000", "depreciation": "None", "totalRevenue": "1009624000", "costOfRevenue": "293260000", "interestIncome": "None", "incomeBeforeTax": "292472000", "interestExpense": "93284000", "operatingIncome": "351131000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "93284000", "reportedCurrency": "USD", "netInterestIncome": "-97181000", "nonInterestIncome": "None", "operatingExpenses": "365233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310610000", "sellingGeneralAndAdministrative": "54623000", "netIncomeFromContinuingOperations": "292472000" }, "balance": { "goodwill": "None", "inventory": "-95751000", "commonStock": "2246000", "currentDebt": "None", "investments": "None", "totalAssets": "6325830000", "longTermDebt": "2935268000", "shortTermDebt": "60900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1181000", "reportedCurrency": "USD", "retainedEarnings": "-1301030000", "totalLiabilities": "3428030000", "otherCurrentAssets": "72340000", "totalCurrentAssets": "108421000", "currentLongTermDebt": "60900000", "longTermInvestments": "105993000", "shortTermInvestments": "None", "currentNetReceivables": "30017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6217409000", "currentAccountsPayable": "214384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6048003000", "shortLongTermDebtTotal": "3061926000", "totalShareholderEquity": "2826203000", "capitalLeaseObligations": "65758000", "otherCurrentLiabilities": "112963000", "totalCurrentLiabilities": "427004000", "otherNonCurrentLiabilities": "1087000", "totalNonCurrentLiabilities": "3001026000", "cashAndShortTermInvestments": "6064000", "commonStockSharesOutstanding": "225881000", "intangibleAssetsExcludingGoodwill": "1181000", "cashAndCashEquivalentsAtCarryingValue": "6064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292472000", "profitLoss": "None", "dividendPayout": "387106000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "591466000", "capitalExpenditures": "113362000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-547092000", "cashflowFromInvestment": "-48767000", "stockBasedCompensation": "9081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "387106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4393000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1403000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314507000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 822564000, "cost_of_revenue": 252104000, "gross_profit": 570460000, "ebit": 290602000, "ebitda": 522651000, "pretax_income": 230813000, "tax_provision": 100236000, "net_income": 223482000, "net_income_to_common": 223482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11140000, "total_current_assets": 156780000, "total_assets": 6548079000, "short_term_debt": 209900000, "long_term_debt": 2935885000, "total_debt": 3145785000, "total_liabilities": 3549699000, "total_equity": 2871563000, "shares_outstanding": 205009000, "goodwill_and_intangibles": 108794000 }, "cash_flow": { "operating_cash_flow": 449185000, "capital_expenditure": 221434000, "free_cash_flow": 670619000, "dividends_paid": 273839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245175, "ticker_id": 885, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "290602000", "ebitda": "522651000", "netIncome": "223482000", "grossProfit": "570460000", "depreciation": "None", "totalRevenue": "822564000", "costOfRevenue": "252104000", "interestIncome": "None", "incomeBeforeTax": "230813000", "interestExpense": "78448000", "operatingIncome": "290602000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "100236000", "reportedCurrency": "USD", "netInterestIncome": "-86616000", "nonInterestIncome": "None", "operatingExpenses": "279858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232049000", "sellingGeneralAndAdministrative": "47809000", "netIncomeFromContinuingOperations": "230813000" }, "balance": { "goodwill": "None", "inventory": "60297000", "commonStock": "2239000", "currentDebt": "None", "investments": "None", "totalAssets": "6548079000", "longTermDebt": "2935885000", "shortTermDebt": "209900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "108794000", "reportedCurrency": "USD", "retainedEarnings": "-1218498000", "totalLiabilities": "3549699000", "otherCurrentAssets": "122078000", "totalCurrentAssets": "156780000", "currentLongTermDebt": "209900000", "longTermInvestments": "119751000", "shortTermInvestments": "119751000", "currentNetReceivables": "23562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6391299000", "currentAccountsPayable": "199985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6097670000", "shortLongTermDebtTotal": "3211586000", "totalShareholderEquity": "2871563000", "capitalLeaseObligations": "65801000", "otherCurrentLiabilities": "99919000", "totalCurrentLiabilities": "546948000", "otherNonCurrentLiabilities": "68303000", "totalNonCurrentLiabilities": "3002751000", "cashAndShortTermInvestments": "11140000", "commonStockSharesOutstanding": "205009000", "intangibleAssetsExcludingGoodwill": "108794000", "cashAndCashEquivalentsAtCarryingValue": "11140000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230813000", "profitLoss": "None", "dividendPayout": "273839000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "449185000", "capitalExpenditures": "221434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1410572000", "cashflowFromInvestment": "-1852668000", "stockBasedCompensation": "8088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "273839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7089000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1956987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 822564000, "cost_of_revenue": 252104000, "gross_profit": 570460000, "research_and_development": 0.28, "selling_general_admin": 47809000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 290602000, "depreciation_amortisation": 232049000, "ebitda": 522651000, "interest_expense": 78448000, "interest_income": null, "other_non_operating": null, "pretax_income": 230813000, "tax_provision": 100236000, "effective_tax_rate": null, "net_income": 223482000, "net_income_continuing_ops": 230813000, "net_income_to_common": 223482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11140000, "short_term_investments": 119751000, "net_receivables": 23562000, "inventory": 60297000, "other_current_assets": null, "total_current_assets": 156780000, "net_ppe": null, "goodwill": null, "intangible_assets": 108794000, "goodwill_and_intangibles": 108794000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6391299000, "total_assets": 6548079000, "short_term_debt": 209900000, "accounts_payable": 199985000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 546948000, "long_term_debt": 2935885000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3002751000, "total_liabilities": 3549699000, "total_debt": 3145785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1218498000, "total_equity": 2871563000, "shares_outstanding": 205009000, "operating_cash_flow": 449185000, "stock_based_compensation": 8088000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221434000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1852668000, "dividends_paid": 273839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1410572000, "free_cash_flow": 670619000, "net_change_in_cash": 7089000 }, "raw_data": { "income": { "ebit": "290602000", "ebitda": "522651000", "netIncome": "223482000", "grossProfit": "570460000", "depreciation": "None", "totalRevenue": "822564000", "costOfRevenue": "252104000", "interestIncome": "None", "incomeBeforeTax": "230813000", "interestExpense": "78448000", "operatingIncome": "290602000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "100236000", "reportedCurrency": "USD", "netInterestIncome": "-86616000", "nonInterestIncome": "None", "operatingExpenses": "279858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232049000", "sellingGeneralAndAdministrative": "47809000", "netIncomeFromContinuingOperations": "230813000" }, "balance": { "goodwill": "None", "inventory": "60297000", "commonStock": "2239000", "currentDebt": "None", "investments": "None", "totalAssets": "6548079000", "longTermDebt": "2935885000", "shortTermDebt": "209900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "108794000", "reportedCurrency": "USD", "retainedEarnings": "-1218498000", "totalLiabilities": "3549699000", "otherCurrentAssets": "122078000", "totalCurrentAssets": "156780000", "currentLongTermDebt": "209900000", "longTermInvestments": "119751000", "shortTermInvestments": "119751000", "currentNetReceivables": "23562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6391299000", "currentAccountsPayable": "199985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6097670000", "shortLongTermDebtTotal": "3211586000", "totalShareholderEquity": "2871563000", "capitalLeaseObligations": "65801000", "otherCurrentLiabilities": "99919000", "totalCurrentLiabilities": "546948000", "otherNonCurrentLiabilities": "68303000", "totalNonCurrentLiabilities": "3002751000", "cashAndShortTermInvestments": "11140000", "commonStockSharesOutstanding": "205009000", "intangibleAssetsExcludingGoodwill": "108794000", "cashAndCashEquivalentsAtCarryingValue": "11140000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230813000", "profitLoss": "None", "dividendPayout": "273839000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "449185000", "capitalExpenditures": "221434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1410572000", "cashflowFromInvestment": "-1852668000", "stockBasedCompensation": "8088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "273839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7089000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1956987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240217000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 679355000, "cost_of_revenue": 206734000, "gross_profit": 472621000, "ebit": 257725000, "ebitda": 414298000, "pretax_income": 167611000, "tax_provision": 77818000, "net_income": 165621000, "net_income_to_common": 165621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3592000, "total_current_assets": 51355000, "total_assets": 4778142000, "short_term_debt": 117800000, "long_term_debt": 2246876000, "total_debt": 2364676000, "total_liabilities": 2687880000, "total_equity": 1832216000, "shares_outstanding": 194943000, "goodwill_and_intangibles": 57820000 }, "cash_flow": { "operating_cash_flow": 351033000, "capital_expenditure": 473274000, "free_cash_flow": 824307000, "dividends_paid": 256253000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245180, "ticker_id": 885, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "257725000", "ebitda": "414298000", "netIncome": "165621000", "grossProfit": "472621000", "depreciation": "None", "totalRevenue": "679355000", "costOfRevenue": "206734000", "interestIncome": "None", "incomeBeforeTax": "167611000", "interestExpense": "75890000", "operatingIncome": "414298000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "77818000", "reportedCurrency": "USD", "netInterestIncome": "-96584000", "nonInterestIncome": "None", "operatingExpenses": "58323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156573000", "sellingGeneralAndAdministrative": "41423000", "netIncomeFromContinuingOperations": "167611000" }, "balance": { "goodwill": "None", "inventory": "8866000", "commonStock": "1974000", "currentDebt": "None", "investments": "None", "totalAssets": "4778142000", "longTermDebt": "2246876000", "shortTermDebt": "117800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "57820000", "reportedCurrency": "USD", "retainedEarnings": "-974799000", "totalLiabilities": "2687880000", "otherCurrentAssets": "28804000", "totalCurrentAssets": "51355000", "currentLongTermDebt": "117800000", "longTermInvestments": "92071000", "shortTermInvestments": "None", "currentNetReceivables": "18959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4726787000", "currentAccountsPayable": "159140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4505814000", "shortLongTermDebtTotal": "2430275000", "totalShareholderEquity": "1832216000", "capitalLeaseObligations": "65599000", "otherCurrentLiabilities": "68301000", "totalCurrentLiabilities": "374328000", "otherNonCurrentLiabilities": "65599000", "totalNonCurrentLiabilities": "2313552000", "cashAndShortTermInvestments": "3592000", "commonStockSharesOutstanding": "194943000", "intangibleAssetsExcludingGoodwill": "57820000", "cashAndCashEquivalentsAtCarryingValue": "3592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167611000", "profitLoss": "None", "dividendPayout": "256253000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "351033000", "capitalExpenditures": "473274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "108196000", "cashflowFromInvestment": "-511441000", "stockBasedCompensation": "7140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256253000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-52212000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 679355000, "cost_of_revenue": 206734000, "gross_profit": 472621000, "research_and_development": 0.25, "selling_general_admin": 41423000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 257725000, "depreciation_amortisation": 156573000, "ebitda": 414298000, "interest_expense": 75890000, "interest_income": null, "other_non_operating": null, "pretax_income": 167611000, "tax_provision": 77818000, "effective_tax_rate": null, "net_income": 165621000, "net_income_continuing_ops": 167611000, "net_income_to_common": 165621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3592000, "short_term_investments": null, "net_receivables": 18959000, "inventory": 8866000, "other_current_assets": null, "total_current_assets": 51355000, "net_ppe": null, "goodwill": null, "intangible_assets": 57820000, "goodwill_and_intangibles": 57820000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4726787000, "total_assets": 4778142000, "short_term_debt": 117800000, "accounts_payable": 159140000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 374328000, "long_term_debt": 2246876000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2313552000, "total_liabilities": 2687880000, "total_debt": 2364676000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -974799000, "total_equity": 1832216000, "shares_outstanding": 194943000, "operating_cash_flow": 351033000, "stock_based_compensation": 7140000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 473274000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -511441000, "dividends_paid": 256253000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 108196000, "free_cash_flow": 824307000, "net_change_in_cash": -52212000 }, "raw_data": { "income": { "ebit": "257725000", "ebitda": "414298000", "netIncome": "165621000", "grossProfit": "472621000", "depreciation": "None", "totalRevenue": "679355000", "costOfRevenue": "206734000", "interestIncome": "None", "incomeBeforeTax": "167611000", "interestExpense": "75890000", "operatingIncome": "414298000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "77818000", "reportedCurrency": "USD", "netInterestIncome": "-96584000", "nonInterestIncome": "None", "operatingExpenses": "58323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156573000", "sellingGeneralAndAdministrative": "41423000", "netIncomeFromContinuingOperations": "167611000" }, "balance": { "goodwill": "None", "inventory": "8866000", "commonStock": "1974000", "currentDebt": "None", "investments": "None", "totalAssets": "4778142000", "longTermDebt": "2246876000", "shortTermDebt": "117800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "57820000", "reportedCurrency": "USD", "retainedEarnings": "-974799000", "totalLiabilities": "2687880000", "otherCurrentAssets": "28804000", "totalCurrentAssets": "51355000", "currentLongTermDebt": "117800000", "longTermInvestments": "92071000", "shortTermInvestments": "None", "currentNetReceivables": "18959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4726787000", "currentAccountsPayable": "159140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4505814000", "shortLongTermDebtTotal": "2430275000", "totalShareholderEquity": "1832216000", "capitalLeaseObligations": "65599000", "otherCurrentLiabilities": "68301000", "totalCurrentLiabilities": "374328000", "otherNonCurrentLiabilities": "65599000", "totalNonCurrentLiabilities": "2313552000", "cashAndShortTermInvestments": "3592000", "commonStockSharesOutstanding": "194943000", "intangibleAssetsExcludingGoodwill": "57820000", "cashAndCashEquivalentsAtCarryingValue": "3592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167611000", "profitLoss": "None", "dividendPayout": "256253000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "351033000", "capitalExpenditures": "473274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "108196000", "cashflowFromInvestment": "-511441000", "stockBasedCompensation": "7140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256253000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-52212000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159247000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 655037000, "cost_of_revenue": 198239000, "gross_profit": 456798000, "ebit": 243191000, "ebitda": 406738000, "pretax_income": 170771000, "tax_provision": 86717000, "net_income": 169117000, "net_income_to_common": 169117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54857000, "total_current_assets": 58441000, "total_assets": 4029545000, "short_term_debt": 1931765000, "long_term_debt": 1931765000, "total_debt": 3863530000, "total_liabilities": 2160121000, "total_equity": 1869424000, "shares_outstanding": 191576000, "goodwill_and_intangibles": 10283000 }, "cash_flow": { "operating_cash_flow": 331768000, "capital_expenditure": 102826000, "free_cash_flow": 434594000, "dividends_paid": 243859000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245185, "ticker_id": 885, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "243191000", "ebitda": "406738000", "netIncome": "169117000", "grossProfit": "456798000", "depreciation": "None", "totalRevenue": "655037000", "costOfRevenue": "198239000", "interestIncome": "64222000", "incomeBeforeTax": "170771000", "interestExpense": "72525000", "operatingIncome": "406738000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "86717000", "reportedCurrency": "USD", "netInterestIncome": "-75344000", "nonInterestIncome": "None", "operatingExpenses": "50060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163547000", "sellingGeneralAndAdministrative": "38560000", "netIncomeFromContinuingOperations": "170771000" }, "balance": { "goodwill": "None", "inventory": "62025000", "commonStock": "1936000", "currentDebt": "None", "investments": "None", "totalAssets": "4029545000", "longTermDebt": "1931765000", "shortTermDebt": "1931765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10283000", "reportedCurrency": "USD", "retainedEarnings": "-876606000", "totalLiabilities": "2160121000", "otherCurrentAssets": "-75277000", "totalCurrentAssets": "58441000", "currentLongTermDebt": "None", "longTermInvestments": "91117000", "shortTermInvestments": "None", "currentNetReceivables": "16836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3971104000", "currentAccountsPayable": "137880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3774485000", "shortLongTermDebtTotal": "1931765000", "totalShareholderEquity": "1869424000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1867077000", "totalCurrentLiabilities": "227881000", "otherNonCurrentLiabilities": "475000", "totalNonCurrentLiabilities": "1932240000", "cashAndShortTermInvestments": "54857000", "commonStockSharesOutstanding": "191576000", "intangibleAssetsExcludingGoodwill": "10283000", "cashAndCashEquivalentsAtCarryingValue": "54857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170771000", "profitLoss": "None", "dividendPayout": "243859000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "331768000", "capitalExpenditures": "102826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95855000", "cashflowFromInvestment": "-375664000", "stockBasedCompensation": "6694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243859000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "51959000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-421000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 655037000, "cost_of_revenue": 198239000, "gross_profit": 456798000, "research_and_development": 0.26, "selling_general_admin": 38560000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 243191000, "depreciation_amortisation": 163547000, "ebitda": 406738000, "interest_expense": 72525000, "interest_income": null, "other_non_operating": null, "pretax_income": 170771000, "tax_provision": 86717000, "effective_tax_rate": null, "net_income": 169117000, "net_income_continuing_ops": 170771000, "net_income_to_common": 169117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54857000, "short_term_investments": null, "net_receivables": 16836000, "inventory": 62025000, "other_current_assets": null, "total_current_assets": 58441000, "net_ppe": null, "goodwill": null, "intangible_assets": 10283000, "goodwill_and_intangibles": 10283000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3971104000, "total_assets": 4029545000, "short_term_debt": 1931765000, "accounts_payable": 137880000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227881000, "long_term_debt": 1931765000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1932240000, "total_liabilities": 2160121000, "total_debt": 3863530000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -876606000, "total_equity": 1869424000, "shares_outstanding": 191576000, "operating_cash_flow": 331768000, "stock_based_compensation": 6694000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102826000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -375664000, "dividends_paid": 243859000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95855000, "free_cash_flow": 434594000, "net_change_in_cash": 51959000 }, "raw_data": { "income": { "ebit": "243191000", "ebitda": "406738000", "netIncome": "169117000", "grossProfit": "456798000", "depreciation": "None", "totalRevenue": "655037000", "costOfRevenue": "198239000", "interestIncome": "64222000", "incomeBeforeTax": "170771000", "interestExpense": "72525000", "operatingIncome": "406738000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "86717000", "reportedCurrency": "USD", "netInterestIncome": "-75344000", "nonInterestIncome": "None", "operatingExpenses": "50060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163547000", "sellingGeneralAndAdministrative": "38560000", "netIncomeFromContinuingOperations": "170771000" }, "balance": { "goodwill": "None", "inventory": "62025000", "commonStock": "1936000", "currentDebt": "None", "investments": "None", "totalAssets": "4029545000", "longTermDebt": "1931765000", "shortTermDebt": "1931765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10283000", "reportedCurrency": "USD", "retainedEarnings": "-876606000", "totalLiabilities": "2160121000", "otherCurrentAssets": "-75277000", "totalCurrentAssets": "58441000", "currentLongTermDebt": "None", "longTermInvestments": "91117000", "shortTermInvestments": "None", "currentNetReceivables": "16836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3971104000", "currentAccountsPayable": "137880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3774485000", "shortLongTermDebtTotal": "1931765000", "totalShareholderEquity": "1869424000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1867077000", "totalCurrentLiabilities": "227881000", "otherNonCurrentLiabilities": "475000", "totalNonCurrentLiabilities": "1932240000", "cashAndShortTermInvestments": "54857000", "commonStockSharesOutstanding": "191576000", "intangibleAssetsExcludingGoodwill": "10283000", "cashAndCashEquivalentsAtCarryingValue": "54857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170771000", "profitLoss": "None", "dividendPayout": "243859000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "331768000", "capitalExpenditures": "102826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95855000", "cashflowFromInvestment": "-375664000", "stockBasedCompensation": "6694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243859000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "51959000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-421000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166366000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 597944000, "cost_of_revenue": 196866000, "gross_profit": 401078000, "ebit": -16675000, "ebitda": 363466000, "pretax_income": 165488000, "tax_provision": 7604000, "net_income": 163889000, "net_income_to_common": 163889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3764000, "total_current_assets": 38268000, "total_assets": 3752972000, "short_term_debt": 195525000, "long_term_debt": 1551569000, "total_debt": 1747094000, "total_liabilities": 1980704000, "total_equity": 1709678000, "shares_outstanding": 185495000, "goodwill_and_intangibles": 8145000 }, "cash_flow": { "operating_cash_flow": 304335000, "capital_expenditure": 86002000, "free_cash_flow": 390337000, "dividends_paid": 221328000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245190, "ticker_id": 885, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16675000", "ebitda": "363466000", "netIncome": "163889000", "grossProfit": "401078000", "depreciation": "None", "totalRevenue": "597944000", "costOfRevenue": "196866000", "interestIncome": "65310000", "incomeBeforeTax": "165488000", "interestExpense": "62132000", "operatingIncome": "220016000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "7604000", "reportedCurrency": "USD", "netInterestIncome": "-64445000", "nonInterestIncome": "None", "operatingExpenses": "181062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "10576000", "costofGoodsAndServicesSold": "196866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "380141000", "sellingGeneralAndAdministrative": "37712000", "netIncomeFromContinuingOperations": "165488000" }, "balance": { "goodwill": "None", "inventory": "-22141000", "commonStock": "1871000", "currentDebt": "None", "investments": "None", "totalAssets": "3752972000", "longTermDebt": "1551569000", "shortTermDebt": "195525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "8145000", "reportedCurrency": "USD", "retainedEarnings": "-791915000", "totalLiabilities": "1980704000", "otherCurrentAssets": "18248000", "totalCurrentAssets": "38268000", "currentLongTermDebt": "195525000", "longTermInvestments": "95796000", "shortTermInvestments": "5000000", "currentNetReceivables": "16256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3714704000", "currentAccountsPayable": "149914000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3600968000", "shortLongTermDebtTotal": "1747094000", "totalShareholderEquity": "1709678000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60627000", "totalCurrentLiabilities": "428661000", "otherNonCurrentLiabilities": "474000", "totalNonCurrentLiabilities": "1552043000", "cashAndShortTermInvestments": "3764000", "commonStockSharesOutstanding": "185495000", "intangibleAssetsExcludingGoodwill": "8145000", "cashAndCashEquivalentsAtCarryingValue": "3764000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163889000", "profitLoss": "None", "dividendPayout": "221328000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "304335000", "capitalExpenditures": "86002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15248000", "cashflowFromInvestment": "-322259000", "stockBasedCompensation": "5572000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "221328000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2676000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1461000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145663000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 597944000, "cost_of_revenue": 196866000, "gross_profit": 401078000, "research_and_development": 0.28, "selling_general_admin": 37712000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16675000, "depreciation_amortisation": 380141000, "ebitda": 363466000, "interest_expense": 62132000, "interest_income": null, "other_non_operating": null, "pretax_income": 165488000, "tax_provision": 7604000, "effective_tax_rate": null, "net_income": 163889000, "net_income_continuing_ops": 165488000, "net_income_to_common": 163889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3764000, "short_term_investments": 5000000, "net_receivables": 16256000, "inventory": -22141000, "other_current_assets": null, "total_current_assets": 38268000, "net_ppe": null, "goodwill": null, "intangible_assets": 8145000, "goodwill_and_intangibles": 8145000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3714704000, "total_assets": 3752972000, "short_term_debt": 195525000, "accounts_payable": 149914000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 428661000, "long_term_debt": 1551569000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1552043000, "total_liabilities": 1980704000, "total_debt": 1747094000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -791915000, "total_equity": 1709678000, "shares_outstanding": 185495000, "operating_cash_flow": 304335000, "stock_based_compensation": 5572000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86002000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -322259000, "dividends_paid": 221328000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15248000, "free_cash_flow": 390337000, "net_change_in_cash": -2676000 }, "raw_data": { "income": { "ebit": "-16675000", "ebitda": "363466000", "netIncome": "163889000", "grossProfit": "401078000", "depreciation": "None", "totalRevenue": "597944000", "costOfRevenue": "196866000", "interestIncome": "65310000", "incomeBeforeTax": "165488000", "interestExpense": "62132000", "operatingIncome": "220016000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "7604000", "reportedCurrency": "USD", "netInterestIncome": "-64445000", "nonInterestIncome": "None", "operatingExpenses": "181062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "10576000", "costofGoodsAndServicesSold": "196866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "380141000", "sellingGeneralAndAdministrative": "37712000", "netIncomeFromContinuingOperations": "165488000" }, "balance": { "goodwill": "None", "inventory": "-22141000", "commonStock": "1871000", "currentDebt": "None", "investments": "None", "totalAssets": "3752972000", "longTermDebt": "1551569000", "shortTermDebt": "195525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "8145000", "reportedCurrency": "USD", "retainedEarnings": "-791915000", "totalLiabilities": "1980704000", "otherCurrentAssets": "18248000", "totalCurrentAssets": "38268000", "currentLongTermDebt": "195525000", "longTermInvestments": "95796000", "shortTermInvestments": "5000000", "currentNetReceivables": "16256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3714704000", "currentAccountsPayable": "149914000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3600968000", "shortLongTermDebtTotal": "1747094000", "totalShareholderEquity": "1709678000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60627000", "totalCurrentLiabilities": "428661000", "otherNonCurrentLiabilities": "474000", "totalNonCurrentLiabilities": "1552043000", "cashAndShortTermInvestments": "3764000", "commonStockSharesOutstanding": "185495000", "intangibleAssetsExcludingGoodwill": "8145000", "cashAndCashEquivalentsAtCarryingValue": "3764000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163889000", "profitLoss": "None", "dividendPayout": "221328000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "304335000", "capitalExpenditures": "86002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15248000", "cashflowFromInvestment": "-322259000", "stockBasedCompensation": "5572000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "221328000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2676000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1461000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145663000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 281929000, "cost_of_revenue": 212944000, "gross_profit": 68985000, "ebit": 113646000, "ebitda": 175084000, "pretax_income": 82887000, "tax_provision": null, "net_income": 82887000, "net_income_to_common": 82887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7258000, "total_current_assets": 122813000, "total_assets": 6598136000, "short_term_debt": 415100000, "long_term_debt": 3024567000, "total_debt": 3439667000, "total_liabilities": 3893477000, "total_equity": 2649263000, "shares_outstanding": 228206000, "goodwill_and_intangibles": 1789000 }, "cash_flow": { "operating_cash_flow": 148836000, "capital_expenditure": 0, "free_cash_flow": 148836000, "dividends_paid": 121068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245153, "ticker_id": 885, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113646000", "ebitda": "175084000", "netIncome": "82887000", "grossProfit": "68985000", "depreciation": "None", "totalRevenue": "281929000", "costOfRevenue": "212944000", "interestIncome": "None", "incomeBeforeTax": "82887000", "interestExpense": "30896000", "operatingIncome": "113234000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-30896000", "nonInterestIncome": "None", "operatingExpenses": "-44249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61438000", "sellingGeneralAndAdministrative": "17189000", "netIncomeFromContinuingOperations": "82750000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2265000", "currentDebt": "None", "investments": "None", "totalAssets": "6598136000", "longTermDebt": "3024567000", "shortTermDebt": "415100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1789000", "reportedCurrency": "USD", "retainedEarnings": "-1657027000", "totalLiabilities": "3893477000", "otherCurrentAssets": "82031000", "totalCurrentAssets": "122813000", "currentLongTermDebt": "415100000", "longTermInvestments": "74884000", "shortTermInvestments": "None", "currentNetReceivables": "33524000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6475323000", "currentAccountsPayable": "224474000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3505201000", "totalShareholderEquity": "2649263000", "capitalLeaseObligations": "65534000", "otherCurrentLiabilities": "121095000", "totalCurrentLiabilities": "803376000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3090101000", "cashAndShortTermInvestments": "7258000", "commonStockSharesOutstanding": "228206000", "intangibleAssetsExcludingGoodwill": "1789000", "cashAndCashEquivalentsAtCarryingValue": "7258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82750000", "profitLoss": "None", "dividendPayout": "121068000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148836000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127903000", "cashflowFromInvestment": "-21696000", "stockBasedCompensation": "3284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34083000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 281929000, "cost_of_revenue": 212944000, "gross_profit": 68985000, "research_and_development": null, "selling_general_admin": 17189000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113646000, "depreciation_amortisation": 61438000, "ebitda": 175084000, "interest_expense": 30896000, "interest_income": null, "other_non_operating": null, "pretax_income": 82887000, "tax_provision": null, "effective_tax_rate": null, "net_income": 82887000, "net_income_continuing_ops": 82750000, "net_income_to_common": 82887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7258000, "short_term_investments": null, "net_receivables": 33524000, "inventory": null, "other_current_assets": null, "total_current_assets": 122813000, "net_ppe": null, "goodwill": null, "intangible_assets": 1789000, "goodwill_and_intangibles": 1789000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6475323000, "total_assets": 6598136000, "short_term_debt": 415100000, "accounts_payable": 224474000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 803376000, "long_term_debt": 3024567000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3090101000, "total_liabilities": 3893477000, "total_debt": 3439667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1657027000, "total_equity": 2649263000, "shares_outstanding": 228206000, "operating_cash_flow": 148836000, "stock_based_compensation": 3284000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21696000, "dividends_paid": 121068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127903000, "free_cash_flow": 148836000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113646000", "ebitda": "175084000", "netIncome": "82887000", "grossProfit": "68985000", "depreciation": "None", "totalRevenue": "281929000", "costOfRevenue": "212944000", "interestIncome": "None", "incomeBeforeTax": "82887000", "interestExpense": "30896000", "operatingIncome": "113234000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-30896000", "nonInterestIncome": "None", "operatingExpenses": "-44249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61438000", "sellingGeneralAndAdministrative": "17189000", "netIncomeFromContinuingOperations": "82750000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2265000", "currentDebt": "None", "investments": "None", "totalAssets": "6598136000", "longTermDebt": "3024567000", "shortTermDebt": "415100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1789000", "reportedCurrency": "USD", "retainedEarnings": "-1657027000", "totalLiabilities": "3893477000", "otherCurrentAssets": "82031000", "totalCurrentAssets": "122813000", "currentLongTermDebt": "415100000", "longTermInvestments": "74884000", "shortTermInvestments": "None", "currentNetReceivables": "33524000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6475323000", "currentAccountsPayable": "224474000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3505201000", "totalShareholderEquity": "2649263000", "capitalLeaseObligations": "65534000", "otherCurrentLiabilities": "121095000", "totalCurrentLiabilities": "803376000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3090101000", "cashAndShortTermInvestments": "7258000", "commonStockSharesOutstanding": "228206000", "intangibleAssetsExcludingGoodwill": "1789000", "cashAndCashEquivalentsAtCarryingValue": "7258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82750000", "profitLoss": "None", "dividendPayout": "121068000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148836000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127903000", "cashflowFromInvestment": "-21696000", "stockBasedCompensation": "3284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34083000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62503000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 282691000, "cost_of_revenue": 538409000, "gross_profit": -255718000, "ebit": 107253000, "ebitda": 173072000, "pretax_income": 77724000, "tax_provision": null, "net_income": 78695000, "net_income_to_common": 78695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5782000, "total_current_assets": 44086000, "total_assets": 6643193000, "short_term_debt": 345907000, "long_term_debt": 3023962000, "total_debt": 3369869000, "total_liabilities": 3861117000, "total_equity": 2719443000, "shares_outstanding": 229160000, "goodwill_and_intangibles": 7792000 }, "cash_flow": { "operating_cash_flow": 136491000, "capital_expenditure": 14776000, "free_cash_flow": 151267000, "dividends_paid": 119102000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245154, "ticker_id": 885, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107253000", "ebitda": "173072000", "netIncome": "78695000", "grossProfit": "-255718000", "depreciation": "None", "totalRevenue": "282691000", "costOfRevenue": "538409000", "interestIncome": "None", "incomeBeforeTax": "77724000", "interestExpense": "29529000", "operatingIncome": "111093000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-30801000", "nonInterestIncome": "None", "operatingExpenses": "-366811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "538409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65819000", "sellingGeneralAndAdministrative": "17184000", "netIncomeFromContinuingOperations": "77724000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2273000", "currentDebt": "None", "investments": "None", "totalAssets": "6643193000", "longTermDebt": "3023962000", "shortTermDebt": "345907000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7792000", "reportedCurrency": "USD", "retainedEarnings": "-1585135000", "totalLiabilities": "3861117000", "otherCurrentAssets": "4451000", "totalCurrentAssets": "44086000", "currentLongTermDebt": "378800000", "longTermInvestments": "74034000", "shortTermInvestments": "None", "currentNetReceivables": "33853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6599107000", "currentAccountsPayable": "229666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3533919999", "totalShareholderEquity": "2719443000", "capitalLeaseObligations": "65579000", "otherCurrentLiabilities": "-345907000", "totalCurrentLiabilities": "345907000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3515210000", "cashAndShortTermInvestments": "5782000", "commonStockSharesOutstanding": "229160000", "intangibleAssetsExcludingGoodwill": "7792000", "cashAndCashEquivalentsAtCarryingValue": "5782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77724000", "profitLoss": "None", "dividendPayout": "119102000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "136491000", "capitalExpenditures": "14776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182645000", "cashflowFromInvestment": "-58370000", "stockBasedCompensation": "2943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119102000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 282691000, "cost_of_revenue": 538409000, "gross_profit": -255718000, "research_and_development": null, "selling_general_admin": 17184000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107253000, "depreciation_amortisation": 65819000, "ebitda": 173072000, "interest_expense": 29529000, "interest_income": null, "other_non_operating": null, "pretax_income": 77724000, "tax_provision": null, "effective_tax_rate": null, "net_income": 78695000, "net_income_continuing_ops": 77724000, "net_income_to_common": 78695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5782000, "short_term_investments": null, "net_receivables": 33853000, "inventory": null, "other_current_assets": null, "total_current_assets": 44086000, "net_ppe": null, "goodwill": null, "intangible_assets": 7792000, "goodwill_and_intangibles": 7792000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6599107000, "total_assets": 6643193000, "short_term_debt": 345907000, "accounts_payable": 229666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 345907000, "long_term_debt": 3023962000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3515210000, "total_liabilities": 3861117000, "total_debt": 3369869000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1585135000, "total_equity": 2719443000, "shares_outstanding": 229160000, "operating_cash_flow": 136491000, "stock_based_compensation": 2943000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14776000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58370000, "dividends_paid": 119102000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -182645000, "free_cash_flow": 151267000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107253000", "ebitda": "173072000", "netIncome": "78695000", "grossProfit": "-255718000", "depreciation": "None", "totalRevenue": "282691000", "costOfRevenue": "538409000", "interestIncome": "None", "incomeBeforeTax": "77724000", "interestExpense": "29529000", "operatingIncome": "111093000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-30801000", "nonInterestIncome": "None", "operatingExpenses": "-366811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "538409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65819000", "sellingGeneralAndAdministrative": "17184000", "netIncomeFromContinuingOperations": "77724000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2273000", "currentDebt": "None", "investments": "None", "totalAssets": "6643193000", "longTermDebt": "3023962000", "shortTermDebt": "345907000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7792000", "reportedCurrency": "USD", "retainedEarnings": "-1585135000", "totalLiabilities": "3861117000", "otherCurrentAssets": "4451000", "totalCurrentAssets": "44086000", "currentLongTermDebt": "378800000", "longTermInvestments": "74034000", "shortTermInvestments": "None", "currentNetReceivables": "33853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6599107000", "currentAccountsPayable": "229666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3533919999", "totalShareholderEquity": "2719443000", "capitalLeaseObligations": "65579000", "otherCurrentLiabilities": "-345907000", "totalCurrentLiabilities": "345907000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3515210000", "cashAndShortTermInvestments": "5782000", "commonStockSharesOutstanding": "229160000", "intangibleAssetsExcludingGoodwill": "7792000", "cashAndCashEquivalentsAtCarryingValue": "5782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77724000", "profitLoss": "None", "dividendPayout": "119102000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "136491000", "capitalExpenditures": "14776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182645000", "cashflowFromInvestment": "-58370000", "stockBasedCompensation": "2943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119102000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67091000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 285080000, "cost_of_revenue": 90848000, "gross_profit": 194232000, "ebit": 111796000, "ebitda": 179742000, "pretax_income": 82416000, "tax_provision": 528000, "net_income": 82930000, "net_income_to_common": 82930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108393000, "total_current_assets": 232389000, "total_assets": 6757658000, "short_term_debt": 300300000, "long_term_debt": 3428547000, "total_debt": 3728847000, "total_liabilities": 3902720000, "total_equity": 2782136000, "shares_outstanding": 229237000, "goodwill_and_intangibles": 15154000 }, "cash_flow": { "operating_cash_flow": 168954000, "capital_expenditure": 14776000, "free_cash_flow": 183730000, "dividends_paid": 119103000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245156, "ticker_id": 885, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111796000", "ebitda": "179742000", "netIncome": "82930000", "grossProfit": "194232000", "depreciation": "None", "totalRevenue": "285080000", "costOfRevenue": "90848000", "interestIncome": "None", "incomeBeforeTax": "82416000", "interestExpense": "139760000", "operatingIncome": "111038000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "528000", "reportedCurrency": "USD", "netInterestIncome": "-30638000", "nonInterestIncome": "None", "operatingExpenses": "83194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67946000", "sellingGeneralAndAdministrative": "16506000", "netIncomeFromContinuingOperations": "82416000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2280000", "currentDebt": "None", "investments": "None", "totalAssets": "6757658000", "longTermDebt": "3428547000", "shortTermDebt": "300300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "15154000", "reportedCurrency": "USD", "retainedEarnings": "-1515815000", "totalLiabilities": "3902720000", "otherCurrentAssets": "90647000", "totalCurrentAssets": "232389000", "currentLongTermDebt": "None", "longTermInvestments": "74320000", "shortTermInvestments": "None", "currentNetReceivables": "33349000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6525269000", "currentAccountsPayable": "246162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3494159000", "totalShareholderEquity": "2782136000", "capitalLeaseObligations": "65612000", "otherCurrentLiabilities": "119676000", "totalCurrentLiabilities": "408561000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3494159000", "cashAndShortTermInvestments": "108393000", "commonStockSharesOutstanding": "229237000", "intangibleAssetsExcludingGoodwill": "15154000", "cashAndCashEquivalentsAtCarryingValue": "108393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82930000", "profitLoss": "None", "dividendPayout": "119103000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "168954000", "capitalExpenditures": "14776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46541000", "cashflowFromInvestment": "-21988000", "stockBasedCompensation": "2889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119103000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 285080000, "cost_of_revenue": 90848000, "gross_profit": 194232000, "research_and_development": null, "selling_general_admin": 16506000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111796000, "depreciation_amortisation": 67946000, "ebitda": 179742000, "interest_expense": 139760000, "interest_income": null, "other_non_operating": null, "pretax_income": 82416000, "tax_provision": 528000, "effective_tax_rate": null, "net_income": 82930000, "net_income_continuing_ops": 82416000, "net_income_to_common": 82930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108393000, "short_term_investments": null, "net_receivables": 33349000, "inventory": null, "other_current_assets": null, "total_current_assets": 232389000, "net_ppe": null, "goodwill": null, "intangible_assets": 15154000, "goodwill_and_intangibles": 15154000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6525269000, "total_assets": 6757658000, "short_term_debt": 300300000, "accounts_payable": 246162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 408561000, "long_term_debt": 3428547000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3494159000, "total_liabilities": 3902720000, "total_debt": 3728847000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1515815000, "total_equity": 2782136000, "shares_outstanding": 229237000, "operating_cash_flow": 168954000, "stock_based_compensation": 2889000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14776000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21988000, "dividends_paid": 119103000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46541000, "free_cash_flow": 183730000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111796000", "ebitda": "179742000", "netIncome": "82930000", "grossProfit": "194232000", "depreciation": "None", "totalRevenue": "285080000", "costOfRevenue": "90848000", "interestIncome": "None", "incomeBeforeTax": "82416000", "interestExpense": "139760000", "operatingIncome": "111038000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "528000", "reportedCurrency": "USD", "netInterestIncome": "-30638000", "nonInterestIncome": "None", "operatingExpenses": "83194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67946000", "sellingGeneralAndAdministrative": "16506000", "netIncomeFromContinuingOperations": "82416000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2280000", "currentDebt": "None", "investments": "None", "totalAssets": "6757658000", "longTermDebt": "3428547000", "shortTermDebt": "300300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "15154000", "reportedCurrency": "USD", "retainedEarnings": "-1515815000", "totalLiabilities": "3902720000", "otherCurrentAssets": "90647000", "totalCurrentAssets": "232389000", "currentLongTermDebt": "None", "longTermInvestments": "74320000", "shortTermInvestments": "None", "currentNetReceivables": "33349000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6525269000", "currentAccountsPayable": "246162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3494159000", "totalShareholderEquity": "2782136000", "capitalLeaseObligations": "65612000", "otherCurrentLiabilities": "119676000", "totalCurrentLiabilities": "408561000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3494159000", "cashAndShortTermInvestments": "108393000", "commonStockSharesOutstanding": "229237000", "intangibleAssetsExcludingGoodwill": "15154000", "cashAndCashEquivalentsAtCarryingValue": "108393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82930000", "profitLoss": "None", "dividendPayout": "119103000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "168954000", "capitalExpenditures": "14776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46541000", "cashflowFromInvestment": "-21988000", "stockBasedCompensation": "2889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119103000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67946000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 282303000, "cost_of_revenue": 155516000, "gross_profit": 126787000, "ebit": 111522000, "ebitda": 179231000, "pretax_income": 82432000, "tax_provision": null, "net_income": 82960000, "net_income_to_common": 82960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8741000, "total_current_assets": 136386000, "total_assets": 6709320000, "short_term_debt": 366300000, "long_term_debt": 2987793000, "total_debt": 3354093000, "total_liabilities": 3820046000, "total_equity": 2813678000, "shares_outstanding": 229273000, "goodwill_and_intangibles": 25962000 }, "cash_flow": { "operating_cash_flow": 157479000, "capital_expenditure": 14776000, "free_cash_flow": 172255000, "dividends_paid": 119056000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245157, "ticker_id": 885, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111522000", "ebitda": "179231000", "netIncome": "82960000", "grossProfit": "126787000", "depreciation": "None", "totalRevenue": "282303000", "costOfRevenue": "155516000", "interestIncome": "None", "incomeBeforeTax": "82432000", "interestExpense": "29090000", "operatingIncome": "111890000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-30311000", "nonInterestIncome": "None", "operatingExpenses": "14897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67709000", "sellingGeneralAndAdministrative": "14897000", "netIncomeFromContinuingOperations": "82432000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2280000", "currentDebt": "None", "investments": "None", "totalAssets": "6709320000", "longTermDebt": "2987793000", "shortTermDebt": "366300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "25962000", "reportedCurrency": "USD", "retainedEarnings": "-1481494000", "totalLiabilities": "3820046000", "otherCurrentAssets": "88090000", "totalCurrentAssets": "136386000", "currentLongTermDebt": "366300000", "longTermInvestments": "74640000", "shortTermInvestments": "None", "currentNetReceivables": "39555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6572934000", "currentAccountsPayable": "237415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3419729000", "totalShareholderEquity": "2813678000", "capitalLeaseObligations": "65636000", "otherCurrentLiabilities": "119678000", "totalCurrentLiabilities": "766617000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3053429000", "cashAndShortTermInvestments": "8741000", "commonStockSharesOutstanding": "229273000", "intangibleAssetsExcludingGoodwill": "25962000", "cashAndCashEquivalentsAtCarryingValue": "8741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82960000", "profitLoss": "None", "dividendPayout": "119056000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "157479000", "capitalExpenditures": "14776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134840000", "cashflowFromInvestment": "-24061000", "stockBasedCompensation": "2504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119056000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 282303000, "cost_of_revenue": 155516000, "gross_profit": 126787000, "research_and_development": null, "selling_general_admin": 14897000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111522000, "depreciation_amortisation": 67709000, "ebitda": 179231000, "interest_expense": 29090000, "interest_income": null, "other_non_operating": null, "pretax_income": 82432000, "tax_provision": null, "effective_tax_rate": null, "net_income": 82960000, "net_income_continuing_ops": 82432000, "net_income_to_common": 82960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8741000, "short_term_investments": null, "net_receivables": 39555000, "inventory": null, "other_current_assets": null, "total_current_assets": 136386000, "net_ppe": null, "goodwill": null, "intangible_assets": 25962000, "goodwill_and_intangibles": 25962000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6572934000, "total_assets": 6709320000, "short_term_debt": 366300000, "accounts_payable": 237415000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 766617000, "long_term_debt": 2987793000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3053429000, "total_liabilities": 3820046000, "total_debt": 3354093000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1481494000, "total_equity": 2813678000, "shares_outstanding": 229273000, "operating_cash_flow": 157479000, "stock_based_compensation": 2504000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14776000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24061000, "dividends_paid": 119056000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134840000, "free_cash_flow": 172255000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111522000", "ebitda": "179231000", "netIncome": "82960000", "grossProfit": "126787000", "depreciation": "None", "totalRevenue": "282303000", "costOfRevenue": "155516000", "interestIncome": "None", "incomeBeforeTax": "82432000", "interestExpense": "29090000", "operatingIncome": "111890000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-30311000", "nonInterestIncome": "None", "operatingExpenses": "14897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67709000", "sellingGeneralAndAdministrative": "14897000", "netIncomeFromContinuingOperations": "82432000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2280000", "currentDebt": "None", "investments": "None", "totalAssets": "6709320000", "longTermDebt": "2987793000", "shortTermDebt": "366300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "25962000", "reportedCurrency": "USD", "retainedEarnings": "-1481494000", "totalLiabilities": "3820046000", "otherCurrentAssets": "88090000", "totalCurrentAssets": "136386000", "currentLongTermDebt": "366300000", "longTermInvestments": "74640000", "shortTermInvestments": "None", "currentNetReceivables": "39555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6572934000", "currentAccountsPayable": "237415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3419729000", "totalShareholderEquity": "2813678000", "capitalLeaseObligations": "65636000", "otherCurrentLiabilities": "119678000", "totalCurrentLiabilities": "766617000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3053429000", "cashAndShortTermInvestments": "8741000", "commonStockSharesOutstanding": "229273000", "intangibleAssetsExcludingGoodwill": "25962000", "cashAndCashEquivalentsAtCarryingValue": "8741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82960000", "profitLoss": "None", "dividendPayout": "119056000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "157479000", "capitalExpenditures": "14776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134840000", "cashflowFromInvestment": "-24061000", "stockBasedCompensation": "2504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119056000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67709000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 273036000, "cost_of_revenue": 82934000, "gross_profit": 190102000, "ebit": 114845000, "ebitda": 175222000, "pretax_income": 88745000, "tax_provision": null, "net_income": 89197000, "net_income_to_common": 89197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10751000, "total_current_assets": 123514000, "total_assets": 6740280000, "short_term_debt": 382400000, "long_term_debt": 2987166000, "total_debt": 3369566000, "total_liabilities": 3817473000, "total_equity": 2844221000, "shares_outstanding": 229169000, "goodwill_and_intangibles": 36771000 }, "cash_flow": { "operating_cash_flow": 146321000, "capital_expenditure": 9370000, "free_cash_flow": 155691000, "dividends_paid": 119048000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245158, "ticker_id": 885, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114845000", "ebitda": "175222000", "netIncome": "89197000", "grossProfit": "190102000", "depreciation": "None", "totalRevenue": "273036000", "costOfRevenue": "82934000", "interestIncome": "None", "incomeBeforeTax": "88745000", "interestExpense": "26100000", "operatingIncome": "114878000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-27321000", "nonInterestIncome": "None", "operatingExpenses": "75224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60377000", "sellingGeneralAndAdministrative": "16068000", "netIncomeFromContinuingOperations": "88745000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2279000", "currentDebt": "None", "investments": "None", "totalAssets": "6740280000", "longTermDebt": "2987166000", "shortTermDebt": "382400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "36771000", "reportedCurrency": "USD", "retainedEarnings": "-1445520000", "totalLiabilities": "3817473000", "otherCurrentAssets": "78990000", "totalCurrentAssets": "123514000", "currentLongTermDebt": "382400000", "longTermInvestments": "76042000", "shortTermInvestments": "None", "currentNetReceivables": "33773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6616766000", "currentAccountsPayable": "220271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3435215000", "totalShareholderEquity": "2844221000", "capitalLeaseObligations": "65649000", "otherCurrentLiabilities": "119639000", "totalCurrentLiabilities": "764658000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3052815000", "cashAndShortTermInvestments": "10751000", "commonStockSharesOutstanding": "229169000", "intangibleAssetsExcludingGoodwill": "36771000", "cashAndCashEquivalentsAtCarryingValue": "10751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89197000", "profitLoss": "None", "dividendPayout": "119048000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "146321000", "capitalExpenditures": "9370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "259104000", "cashflowFromInvestment": "-467334000", "stockBasedCompensation": "3208000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119048000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 273036000, "cost_of_revenue": 82934000, "gross_profit": 190102000, "research_and_development": null, "selling_general_admin": 16068000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114845000, "depreciation_amortisation": 60377000, "ebitda": 175222000, "interest_expense": 26100000, "interest_income": null, "other_non_operating": null, "pretax_income": 88745000, "tax_provision": null, "effective_tax_rate": null, "net_income": 89197000, "net_income_continuing_ops": 88745000, "net_income_to_common": 89197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10751000, "short_term_investments": null, "net_receivables": 33773000, "inventory": null, "other_current_assets": null, "total_current_assets": 123514000, "net_ppe": null, "goodwill": null, "intangible_assets": 36771000, "goodwill_and_intangibles": 36771000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6616766000, "total_assets": 6740280000, "short_term_debt": 382400000, "accounts_payable": 220271000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 764658000, "long_term_debt": 2987166000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3052815000, "total_liabilities": 3817473000, "total_debt": 3369566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1445520000, "total_equity": 2844221000, "shares_outstanding": 229169000, "operating_cash_flow": 146321000, "stock_based_compensation": 3208000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9370000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -467334000, "dividends_paid": 119048000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 259104000, "free_cash_flow": 155691000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114845000", "ebitda": "175222000", "netIncome": "89197000", "grossProfit": "190102000", "depreciation": "None", "totalRevenue": "273036000", "costOfRevenue": "82934000", "interestIncome": "None", "incomeBeforeTax": "88745000", "interestExpense": "26100000", "operatingIncome": "114878000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-27321000", "nonInterestIncome": "None", "operatingExpenses": "75224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60377000", "sellingGeneralAndAdministrative": "16068000", "netIncomeFromContinuingOperations": "88745000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2279000", "currentDebt": "None", "investments": "None", "totalAssets": "6740280000", "longTermDebt": "2987166000", "shortTermDebt": "382400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "36771000", "reportedCurrency": "USD", "retainedEarnings": "-1445520000", "totalLiabilities": "3817473000", "otherCurrentAssets": "78990000", "totalCurrentAssets": "123514000", "currentLongTermDebt": "382400000", "longTermInvestments": "76042000", "shortTermInvestments": "None", "currentNetReceivables": "33773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6616766000", "currentAccountsPayable": "220271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3435215000", "totalShareholderEquity": "2844221000", "capitalLeaseObligations": "65649000", "otherCurrentLiabilities": "119639000", "totalCurrentLiabilities": "764658000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3052815000", "cashAndShortTermInvestments": "10751000", "commonStockSharesOutstanding": "229169000", "intangibleAssetsExcludingGoodwill": "36771000", "cashAndCashEquivalentsAtCarryingValue": "10751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89197000", "profitLoss": "None", "dividendPayout": "119048000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "146321000", "capitalExpenditures": "9370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "259104000", "cashflowFromInvestment": "-467334000", "stockBasedCompensation": "3208000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119048000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60377000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 267726000, "cost_of_revenue": 75748000, "gross_profit": 191978000, "ebit": 124086000, "ebitda": 176827000, "pretax_income": 101891000, "tax_provision": 101891000, "net_income": 101892000, "net_income_to_common": 101892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71560000, "total_current_assets": 196951000, "total_assets": 6394181000, "short_term_debt": 305933000, "long_term_debt": 2986546000, "total_debt": 3292479000, "total_liabilities": 3440313000, "total_equity": 2871856000, "shares_outstanding": 228440000, "goodwill_and_intangibles": 10332000 }, "cash_flow": { "operating_cash_flow": 164666000, "capital_expenditure": 10438000, "free_cash_flow": 175104000, "dividends_paid": 115868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245159, "ticker_id": 885, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124086000", "ebitda": "176827000", "netIncome": "101892000", "grossProfit": "191978000", "depreciation": "None", "totalRevenue": "267726000", "costOfRevenue": "75748000", "interestIncome": "None", "incomeBeforeTax": "101891000", "interestExpense": "22384000", "operatingIncome": "124086000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "101891000", "reportedCurrency": "USD", "netInterestIncome": "-23420000", "nonInterestIncome": "None", "operatingExpenses": "67892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52741000", "sellingGeneralAndAdministrative": "15151000", "netIncomeFromContinuingOperations": "101891000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2278000", "currentDebt": "None", "investments": "None", "totalAssets": "6394181000", "longTermDebt": "2986546000", "shortTermDebt": "305933000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10332000", "reportedCurrency": "USD", "retainedEarnings": "-1415662000", "totalLiabilities": "3440313000", "otherCurrentAssets": "84904000", "totalCurrentAssets": "196951000", "currentLongTermDebt": "None", "longTermInvestments": "91973000", "shortTermInvestments": "None", "currentNetReceivables": "40487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6197230000", "currentAccountsPayable": "229581000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3052214000", "totalShareholderEquity": "2871856000", "capitalLeaseObligations": "65668000", "otherCurrentLiabilities": "119600000", "totalCurrentLiabilities": "388099000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3052214000", "cashAndShortTermInvestments": "71560000", "commonStockSharesOutstanding": "228440000", "intangibleAssetsExcludingGoodwill": "10332000", "cashAndCashEquivalentsAtCarryingValue": "71560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101892000", "profitLoss": "None", "dividendPayout": "115868000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164666000", "capitalExpenditures": "10438000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31260000", "cashflowFromInvestment": "-101098000", "stockBasedCompensation": "2897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53777000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267726000, "cost_of_revenue": 75748000, "gross_profit": 191978000, "research_and_development": null, "selling_general_admin": 15151000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124086000, "depreciation_amortisation": 52741000, "ebitda": 176827000, "interest_expense": 22384000, "interest_income": null, "other_non_operating": null, "pretax_income": 101891000, "tax_provision": 101891000, "effective_tax_rate": null, "net_income": 101892000, "net_income_continuing_ops": 101891000, "net_income_to_common": 101892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71560000, "short_term_investments": null, "net_receivables": 40487000, "inventory": null, "other_current_assets": null, "total_current_assets": 196951000, "net_ppe": null, "goodwill": null, "intangible_assets": 10332000, "goodwill_and_intangibles": 10332000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6197230000, "total_assets": 6394181000, "short_term_debt": 305933000, "accounts_payable": 229581000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388099000, "long_term_debt": 2986546000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3052214000, "total_liabilities": 3440313000, "total_debt": 3292479000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1415662000, "total_equity": 2871856000, "shares_outstanding": 228440000, "operating_cash_flow": 164666000, "stock_based_compensation": 2897000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10438000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101098000, "dividends_paid": 115868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31260000, "free_cash_flow": 175104000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "124086000", "ebitda": "176827000", "netIncome": "101892000", "grossProfit": "191978000", "depreciation": "None", "totalRevenue": "267726000", "costOfRevenue": "75748000", "interestIncome": "None", "incomeBeforeTax": "101891000", "interestExpense": "22384000", "operatingIncome": "124086000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "101891000", "reportedCurrency": "USD", "netInterestIncome": "-23420000", "nonInterestIncome": "None", "operatingExpenses": "67892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52741000", "sellingGeneralAndAdministrative": "15151000", "netIncomeFromContinuingOperations": "101891000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2278000", "currentDebt": "None", "investments": "None", "totalAssets": "6394181000", "longTermDebt": "2986546000", "shortTermDebt": "305933000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10332000", "reportedCurrency": "USD", "retainedEarnings": "-1415662000", "totalLiabilities": "3440313000", "otherCurrentAssets": "84904000", "totalCurrentAssets": "196951000", "currentLongTermDebt": "None", "longTermInvestments": "91973000", "shortTermInvestments": "None", "currentNetReceivables": "40487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6197230000", "currentAccountsPayable": "229581000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3052214000", "totalShareholderEquity": "2871856000", "capitalLeaseObligations": "65668000", "otherCurrentLiabilities": "119600000", "totalCurrentLiabilities": "388099000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3052214000", "cashAndShortTermInvestments": "71560000", "commonStockSharesOutstanding": "228440000", "intangibleAssetsExcludingGoodwill": "10332000", "cashAndCashEquivalentsAtCarryingValue": "71560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101892000", "profitLoss": "None", "dividendPayout": "115868000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164666000", "capitalExpenditures": "10438000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31260000", "cashflowFromInvestment": "-101098000", "stockBasedCompensation": "2897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53777000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 270890000, "cost_of_revenue": 81868000, "gross_profit": 189022000, "ebit": 123547000, "ebitda": 174757000, "pretax_income": 100950000, "tax_provision": -553000, "net_income": 100797000, "net_income_to_common": 100797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43507000, "total_current_assets": 161809000, "total_assets": 6192415000, "short_term_debt": 240000, "long_term_debt": 2874384000, "total_debt": 2874624000, "total_liabilities": 3319783000, "total_equity": 2785508000, "shares_outstanding": 227149000, "goodwill_and_intangibles": 617000 }, "cash_flow": { "operating_cash_flow": 145396000, "capital_expenditure": 12069000, "free_cash_flow": 157465000, "dividends_paid": 115380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245161, "ticker_id": 885, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123547000", "ebitda": "174757000", "netIncome": "100797000", "grossProfit": "189022000", "depreciation": "None", "totalRevenue": "270890000", "costOfRevenue": "81868000", "interestIncome": "None", "incomeBeforeTax": "100950000", "interestExpense": "22750000", "operatingIncome": "123547000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-553000", "reportedCurrency": "USD", "netInterestIncome": "-23736000", "nonInterestIncome": "None", "operatingExpenses": "65475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51210000", "sellingGeneralAndAdministrative": "14265000", "netIncomeFromContinuingOperations": "100950000" }, "balance": { "goodwill": "None", "inventory": "-64450000", "commonStock": "2260000", "currentDebt": "None", "investments": "None", "totalAssets": "6192415000", "longTermDebt": "2874384000", "shortTermDebt": "240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "617000", "reportedCurrency": "USD", "retainedEarnings": "-1411850000", "totalLiabilities": "3319783000", "otherCurrentAssets": "82966000", "totalCurrentAssets": "161809000", "currentLongTermDebt": "None", "longTermInvestments": "92161000", "shortTermInvestments": "None", "currentNetReceivables": "35336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6030606000", "currentAccountsPayable": "223516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2940061000", "totalShareholderEquity": "2785508000", "capitalLeaseObligations": "65677000", "otherCurrentLiabilities": "116180000", "totalCurrentLiabilities": "379722000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2940061000", "cashAndShortTermInvestments": "43507000", "commonStockSharesOutstanding": "227149000", "intangibleAssetsExcludingGoodwill": "617000", "cashAndCashEquivalentsAtCarryingValue": "43507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100797000", "profitLoss": "None", "dividendPayout": "115380000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145396000", "capitalExpenditures": "12069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89013000", "cashflowFromInvestment": "-18298000", "stockBasedCompensation": "2903000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 270890000, "cost_of_revenue": 81868000, "gross_profit": 189022000, "research_and_development": null, "selling_general_admin": 14265000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123547000, "depreciation_amortisation": 51210000, "ebitda": 174757000, "interest_expense": 22750000, "interest_income": null, "other_non_operating": null, "pretax_income": 100950000, "tax_provision": -553000, "effective_tax_rate": null, "net_income": 100797000, "net_income_continuing_ops": 100950000, "net_income_to_common": 100797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43507000, "short_term_investments": null, "net_receivables": 35336000, "inventory": -64450000, "other_current_assets": null, "total_current_assets": 161809000, "net_ppe": null, "goodwill": null, "intangible_assets": 617000, "goodwill_and_intangibles": 617000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6030606000, "total_assets": 6192415000, "short_term_debt": 240000, "accounts_payable": 223516000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 379722000, "long_term_debt": 2874384000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2940061000, "total_liabilities": 3319783000, "total_debt": 2874624000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1411850000, "total_equity": 2785508000, "shares_outstanding": 227149000, "operating_cash_flow": 145396000, "stock_based_compensation": 2903000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12069000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18298000, "dividends_paid": 115380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -89013000, "free_cash_flow": 157465000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123547000", "ebitda": "174757000", "netIncome": "100797000", "grossProfit": "189022000", "depreciation": "None", "totalRevenue": "270890000", "costOfRevenue": "81868000", "interestIncome": "None", "incomeBeforeTax": "100950000", "interestExpense": "22750000", "operatingIncome": "123547000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-553000", "reportedCurrency": "USD", "netInterestIncome": "-23736000", "nonInterestIncome": "None", "operatingExpenses": "65475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51210000", "sellingGeneralAndAdministrative": "14265000", "netIncomeFromContinuingOperations": "100950000" }, "balance": { "goodwill": "None", "inventory": "-64450000", "commonStock": "2260000", "currentDebt": "None", "investments": "None", "totalAssets": "6192415000", "longTermDebt": "2874384000", "shortTermDebt": "240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "617000", "reportedCurrency": "USD", "retainedEarnings": "-1411850000", "totalLiabilities": "3319783000", "otherCurrentAssets": "82966000", "totalCurrentAssets": "161809000", "currentLongTermDebt": "None", "longTermInvestments": "92161000", "shortTermInvestments": "None", "currentNetReceivables": "35336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6030606000", "currentAccountsPayable": "223516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2940061000", "totalShareholderEquity": "2785508000", "capitalLeaseObligations": "65677000", "otherCurrentLiabilities": "116180000", "totalCurrentLiabilities": "379722000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2940061000", "cashAndShortTermInvestments": "43507000", "commonStockSharesOutstanding": "227149000", "intangibleAssetsExcludingGoodwill": "617000", "cashAndCashEquivalentsAtCarryingValue": "43507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100797000", "profitLoss": "None", "dividendPayout": "115380000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145396000", "capitalExpenditures": "12069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89013000", "cashflowFromInvestment": "-18298000", "stockBasedCompensation": "2903000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52196000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 266209000, "cost_of_revenue": 83097000, "gross_profit": 183112000, "ebit": 117455000, "ebitda": 168490000, "pretax_income": 94186000, "tax_provision": 222000, "net_income": 93964000, "net_income_to_common": 93964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5656000, "total_current_assets": 116787000, "total_assets": 6184456000, "short_term_debt": 10600000, "long_term_debt": 2873948000, "total_debt": 2884548000, "total_liabilities": 3337110000, "total_equity": 2770094000, "shares_outstanding": 226618000, "goodwill_and_intangibles": 1326000 }, "cash_flow": { "operating_cash_flow": 170862000, "capital_expenditure": 11412000, "free_cash_flow": 182274000, "dividends_paid": 115268000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245162, "ticker_id": 885, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117455000", "ebitda": "168490000", "netIncome": "93964000", "grossProfit": "183112000", "depreciation": "None", "totalRevenue": "266209000", "costOfRevenue": "83097000", "interestIncome": "None", "incomeBeforeTax": "94186000", "interestExpense": "22767000", "operatingIncome": "117455000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "222000", "reportedCurrency": "USD", "netInterestIncome": "-23782000", "nonInterestIncome": "None", "operatingExpenses": "65657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51035000", "sellingGeneralAndAdministrative": "14622000", "netIncomeFromContinuingOperations": "94186000" }, "balance": { "goodwill": "None", "inventory": "110022000", "commonStock": "2252000", "currentDebt": "None", "investments": "None", "totalAssets": "6184456000", "longTermDebt": "2873948000", "shortTermDebt": "10600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1326000", "reportedCurrency": "USD", "retainedEarnings": "-1386056000", "totalLiabilities": "3337110000", "otherCurrentAssets": "70721000", "totalCurrentAssets": "116787000", "currentLongTermDebt": "10600000", "longTermInvestments": "94053000", "shortTermInvestments": "None", "currentNetReceivables": "40410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6067669000", "currentAccountsPayable": "230287000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2950233000", "totalShareholderEquity": "2770094000", "capitalLeaseObligations": "65685000", "otherCurrentLiabilities": "116014000", "totalCurrentLiabilities": "397477000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2939633000", "cashAndShortTermInvestments": "5656000", "commonStockSharesOutstanding": "226618000", "intangibleAssetsExcludingGoodwill": "1326000", "cashAndCashEquivalentsAtCarryingValue": "5656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93964000", "profitLoss": "None", "dividendPayout": "115268000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "170862000", "capitalExpenditures": "11412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150862000", "cashflowFromInvestment": "-20343000", "stockBasedCompensation": "2858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115268000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 266209000, "cost_of_revenue": 83097000, "gross_profit": 183112000, "research_and_development": null, "selling_general_admin": 14622000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117455000, "depreciation_amortisation": 51035000, "ebitda": 168490000, "interest_expense": 22767000, "interest_income": null, "other_non_operating": null, "pretax_income": 94186000, "tax_provision": 222000, "effective_tax_rate": null, "net_income": 93964000, "net_income_continuing_ops": 94186000, "net_income_to_common": 93964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5656000, "short_term_investments": null, "net_receivables": 40410000, "inventory": 110022000, "other_current_assets": null, "total_current_assets": 116787000, "net_ppe": null, "goodwill": null, "intangible_assets": 1326000, "goodwill_and_intangibles": 1326000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6067669000, "total_assets": 6184456000, "short_term_debt": 10600000, "accounts_payable": 230287000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 397477000, "long_term_debt": 2873948000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2939633000, "total_liabilities": 3337110000, "total_debt": 2884548000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1386056000, "total_equity": 2770094000, "shares_outstanding": 226618000, "operating_cash_flow": 170862000, "stock_based_compensation": 2858000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11412000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20343000, "dividends_paid": 115268000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -150862000, "free_cash_flow": 182274000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "117455000", "ebitda": "168490000", "netIncome": "93964000", "grossProfit": "183112000", "depreciation": "None", "totalRevenue": "266209000", "costOfRevenue": "83097000", "interestIncome": "None", "incomeBeforeTax": "94186000", "interestExpense": "22767000", "operatingIncome": "117455000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "222000", "reportedCurrency": "USD", "netInterestIncome": "-23782000", "nonInterestIncome": "None", "operatingExpenses": "65657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51035000", "sellingGeneralAndAdministrative": "14622000", "netIncomeFromContinuingOperations": "94186000" }, "balance": { "goodwill": "None", "inventory": "110022000", "commonStock": "2252000", "currentDebt": "None", "investments": "None", "totalAssets": "6184456000", "longTermDebt": "2873948000", "shortTermDebt": "10600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1326000", "reportedCurrency": "USD", "retainedEarnings": "-1386056000", "totalLiabilities": "3337110000", "otherCurrentAssets": "70721000", "totalCurrentAssets": "116787000", "currentLongTermDebt": "10600000", "longTermInvestments": "94053000", "shortTermInvestments": "None", "currentNetReceivables": "40410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6067669000", "currentAccountsPayable": "230287000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2950233000", "totalShareholderEquity": "2770094000", "capitalLeaseObligations": "65685000", "otherCurrentLiabilities": "116014000", "totalCurrentLiabilities": "397477000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2939633000", "cashAndShortTermInvestments": "5656000", "commonStockSharesOutstanding": "226618000", "intangibleAssetsExcludingGoodwill": "1326000", "cashAndCashEquivalentsAtCarryingValue": "5656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93964000", "profitLoss": "None", "dividendPayout": "115268000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "170862000", "capitalExpenditures": "11412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150862000", "cashflowFromInvestment": "-20343000", "stockBasedCompensation": "2858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115268000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52050000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 261406000, "cost_of_revenue": 127754000, "gross_profit": 133652000, "ebit": 118872000, "ebitda": 169589000, "pretax_income": 94858000, "tax_provision": 331000, "net_income": 94527000, "net_income_to_common": 94527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5587000, "total_current_assets": 111798000, "total_assets": 6208888000, "short_term_debt": 18400000, "long_term_debt": 2904764000, "total_debt": 2923164000, "total_liabilities": 3346849000, "total_equity": 2782108000, "shares_outstanding": 226575000, "goodwill_and_intangibles": 2036000 }, "cash_flow": { "operating_cash_flow": 150150000, "capital_expenditure": 9656000, "free_cash_flow": 159806000, "dividends_paid": 115253000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245163, "ticker_id": 885, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118872000", "ebitda": "169589000", "netIncome": "94527000", "grossProfit": "133652000", "depreciation": "None", "totalRevenue": "261406000", "costOfRevenue": "127754000", "interestIncome": "None", "incomeBeforeTax": "94858000", "interestExpense": "22919000", "operatingIncome": "118027000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "331000", "reportedCurrency": "USD", "netInterestIncome": "-23949000", "nonInterestIncome": "None", "operatingExpenses": "15625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50717000", "sellingGeneralAndAdministrative": "15625000", "netIncomeFromContinuingOperations": "94858000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2250000", "currentDebt": "None", "investments": "None", "totalAssets": "6208888000", "longTermDebt": "2904764000", "shortTermDebt": "18400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2036000", "reportedCurrency": "USD", "retainedEarnings": "-1364723000", "totalLiabilities": "3346849000", "otherCurrentAssets": "72080000", "totalCurrentAssets": "111798000", "currentLongTermDebt": "18400000", "longTermInvestments": "96227000", "shortTermInvestments": "None", "currentNetReceivables": "34131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6097090000", "currentAccountsPayable": "202800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2988863000", "totalShareholderEquity": "2782108000", "capitalLeaseObligations": "65699000", "otherCurrentLiabilities": "115918000", "totalCurrentLiabilities": "376386000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2970463000", "cashAndShortTermInvestments": "5587000", "commonStockSharesOutstanding": "226575000", "intangibleAssetsExcludingGoodwill": "2036000", "cashAndCashEquivalentsAtCarryingValue": "5587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94527000", "profitLoss": "None", "dividendPayout": "115253000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150150000", "capitalExpenditures": "9656000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116534000", "cashflowFromInvestment": "-34220000", "stockBasedCompensation": "2829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115253000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51747000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 261406000, "cost_of_revenue": 127754000, "gross_profit": 133652000, "research_and_development": null, "selling_general_admin": 15625000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118872000, "depreciation_amortisation": 50717000, "ebitda": 169589000, "interest_expense": 22919000, "interest_income": null, "other_non_operating": null, "pretax_income": 94858000, "tax_provision": 331000, "effective_tax_rate": null, "net_income": 94527000, "net_income_continuing_ops": 94858000, "net_income_to_common": 94527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5587000, "short_term_investments": null, "net_receivables": 34131000, "inventory": null, "other_current_assets": null, "total_current_assets": 111798000, "net_ppe": null, "goodwill": null, "intangible_assets": 2036000, "goodwill_and_intangibles": 2036000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6097090000, "total_assets": 6208888000, "short_term_debt": 18400000, "accounts_payable": 202800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 376386000, "long_term_debt": 2904764000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2970463000, "total_liabilities": 3346849000, "total_debt": 2923164000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1364723000, "total_equity": 2782108000, "shares_outstanding": 226575000, "operating_cash_flow": 150150000, "stock_based_compensation": 2829000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9656000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34220000, "dividends_paid": 115253000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116534000, "free_cash_flow": 159806000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118872000", "ebitda": "169589000", "netIncome": "94527000", "grossProfit": "133652000", "depreciation": "None", "totalRevenue": "261406000", "costOfRevenue": "127754000", "interestIncome": "None", "incomeBeforeTax": "94858000", "interestExpense": "22919000", "operatingIncome": "118027000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "331000", "reportedCurrency": "USD", "netInterestIncome": "-23949000", "nonInterestIncome": "None", "operatingExpenses": "15625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50717000", "sellingGeneralAndAdministrative": "15625000", "netIncomeFromContinuingOperations": "94858000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2250000", "currentDebt": "None", "investments": "None", "totalAssets": "6208888000", "longTermDebt": "2904764000", "shortTermDebt": "18400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2036000", "reportedCurrency": "USD", "retainedEarnings": "-1364723000", "totalLiabilities": "3346849000", "otherCurrentAssets": "72080000", "totalCurrentAssets": "111798000", "currentLongTermDebt": "18400000", "longTermInvestments": "96227000", "shortTermInvestments": "None", "currentNetReceivables": "34131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6097090000", "currentAccountsPayable": "202800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2988863000", "totalShareholderEquity": "2782108000", "capitalLeaseObligations": "65699000", "otherCurrentLiabilities": "115918000", "totalCurrentLiabilities": "376386000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2970463000", "cashAndShortTermInvestments": "5587000", "commonStockSharesOutstanding": "226575000", "intangibleAssetsExcludingGoodwill": "2036000", "cashAndCashEquivalentsAtCarryingValue": "5587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94527000", "profitLoss": "None", "dividendPayout": "115253000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150150000", "capitalExpenditures": "9656000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116534000", "cashflowFromInvestment": "-34220000", "stockBasedCompensation": "2829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115253000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51747000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 266728000, "cost_of_revenue": 46786000, "gross_profit": 219942000, "ebit": 130894000, "ebitda": 181460000, "pretax_income": 113137000, "tax_provision": 200148000, "net_income": 112667000, "net_income_to_common": 112667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6526000, "total_current_assets": 114487000, "total_assets": 6225020000, "short_term_debt": 18100000, "long_term_debt": 2904676000, "total_debt": 2922776000, "total_liabilities": 3344212000, "total_equity": 2798828000, "shares_outstanding": 226242000, "goodwill_and_intangibles": 1806000 }, "cash_flow": { "operating_cash_flow": 146001000, "capital_expenditure": 8211000, "free_cash_flow": 154212000, "dividends_paid": 113372000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245164, "ticker_id": 885, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130894000", "ebitda": "181460000", "netIncome": "112667000", "grossProfit": "219942000", "depreciation": "None", "totalRevenue": "266728000", "costOfRevenue": "46786000", "interestIncome": "None", "incomeBeforeTax": "113137000", "interestExpense": "23677000", "operatingIncome": "181460000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "200148000", "reportedCurrency": "USD", "netInterestIncome": "-23656000", "nonInterestIncome": "None", "operatingExpenses": "38482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50566000", "sellingGeneralAndAdministrative": "13982000", "netIncomeFromContinuingOperations": "113137000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2249000", "currentDebt": "None", "investments": "None", "totalAssets": "6225020000", "longTermDebt": "2904676000", "shortTermDebt": "18100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1806000", "reportedCurrency": "USD", "retainedEarnings": "-1345239000", "totalLiabilities": "3344212000", "otherCurrentAssets": "74779000", "totalCurrentAssets": "114487000", "currentLongTermDebt": "18100000", "longTermInvestments": "98288000", "shortTermInvestments": "None", "currentNetReceivables": "33182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6110533000", "currentAccountsPayable": "201419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2988490000", "totalShareholderEquity": "2798828000", "capitalLeaseObligations": "65714000", "otherCurrentLiabilities": "115820000", "totalCurrentLiabilities": "373822000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2970390000", "cashAndShortTermInvestments": "6526000", "commonStockSharesOutstanding": "226242000", "intangibleAssetsExcludingGoodwill": "1806000", "cashAndCashEquivalentsAtCarryingValue": "6526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112667000", "profitLoss": "None", "dividendPayout": "113372000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "146001000", "capitalExpenditures": "8211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108693000", "cashflowFromInvestment": "-38991000", "stockBasedCompensation": "2559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113372000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51766000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 266728000, "cost_of_revenue": 46786000, "gross_profit": 219942000, "research_and_development": null, "selling_general_admin": 13982000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130894000, "depreciation_amortisation": 50566000, "ebitda": 181460000, "interest_expense": 23677000, "interest_income": null, "other_non_operating": null, "pretax_income": 113137000, "tax_provision": 200148000, "effective_tax_rate": null, "net_income": 112667000, "net_income_continuing_ops": 113137000, "net_income_to_common": 112667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6526000, "short_term_investments": null, "net_receivables": 33182000, "inventory": null, "other_current_assets": null, "total_current_assets": 114487000, "net_ppe": null, "goodwill": null, "intangible_assets": 1806000, "goodwill_and_intangibles": 1806000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6110533000, "total_assets": 6225020000, "short_term_debt": 18100000, "accounts_payable": 201419000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 373822000, "long_term_debt": 2904676000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2970390000, "total_liabilities": 3344212000, "total_debt": 2922776000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1345239000, "total_equity": 2798828000, "shares_outstanding": 226242000, "operating_cash_flow": 146001000, "stock_based_compensation": 2559000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8211000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38991000, "dividends_paid": 113372000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108693000, "free_cash_flow": 154212000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130894000", "ebitda": "181460000", "netIncome": "112667000", "grossProfit": "219942000", "depreciation": "None", "totalRevenue": "266728000", "costOfRevenue": "46786000", "interestIncome": "None", "incomeBeforeTax": "113137000", "interestExpense": "23677000", "operatingIncome": "181460000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "200148000", "reportedCurrency": "USD", "netInterestIncome": "-23656000", "nonInterestIncome": "None", "operatingExpenses": "38482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50566000", "sellingGeneralAndAdministrative": "13982000", "netIncomeFromContinuingOperations": "113137000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2249000", "currentDebt": "None", "investments": "None", "totalAssets": "6225020000", "longTermDebt": "2904676000", "shortTermDebt": "18100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1806000", "reportedCurrency": "USD", "retainedEarnings": "-1345239000", "totalLiabilities": "3344212000", "otherCurrentAssets": "74779000", "totalCurrentAssets": "114487000", "currentLongTermDebt": "18100000", "longTermInvestments": "98288000", "shortTermInvestments": "None", "currentNetReceivables": "33182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6110533000", "currentAccountsPayable": "201419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2988490000", "totalShareholderEquity": "2798828000", "capitalLeaseObligations": "65714000", "otherCurrentLiabilities": "115820000", "totalCurrentLiabilities": "373822000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2970390000", "cashAndShortTermInvestments": "6526000", "commonStockSharesOutstanding": "226242000", "intangibleAssetsExcludingGoodwill": "1806000", "cashAndCashEquivalentsAtCarryingValue": "6526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112667000", "profitLoss": "None", "dividendPayout": "113372000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "146001000", "capitalExpenditures": "8211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108693000", "cashflowFromInvestment": "-38991000", "stockBasedCompensation": "2559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113372000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51766000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 267876000, "cost_of_revenue": 77546000, "gross_profit": 190330000, "ebit": 126277000, "ebitda": 176262000, "pretax_income": 103073000, "tax_provision": -102645000, "net_income": 102645000, "net_income_to_common": 102645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8028000, "total_current_assets": 115160000, "total_assets": 6233225000, "short_term_debt": 15200000, "long_term_debt": 2904585000, "total_debt": 2919785000, "total_liabilities": 3360082000, "total_equity": 2807203000, "shares_outstanding": 226210000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 169758000, "capital_expenditure": 6368000, "free_cash_flow": 176126000, "dividends_paid": 110586000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245166, "ticker_id": 885, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126277000", "ebitda": "176262000", "netIncome": "102645000", "grossProfit": "190330000", "depreciation": "None", "totalRevenue": "267876000", "costOfRevenue": "77546000", "interestIncome": "None", "incomeBeforeTax": "103073000", "interestExpense": "23204000", "operatingIncome": "126277000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-102645000", "reportedCurrency": "USD", "netInterestIncome": "-24234000", "nonInterestIncome": "None", "operatingExpenses": "64045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49985000", "sellingGeneralAndAdministrative": "14060000", "netIncomeFromContinuingOperations": "103073000" }, "balance": { "goodwill": "None", "inventory": "11772000", "commonStock": "2249000", "currentDebt": "None", "investments": "None", "totalAssets": "6233225000", "longTermDebt": "2904585000", "shortTermDebt": "15200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1332081000", "totalLiabilities": "3360082000", "otherCurrentAssets": "75295000", "totalCurrentAssets": "115160000", "currentLongTermDebt": "15200000", "longTermInvestments": "99670000", "shortTermInvestments": "None", "currentNetReceivables": "31837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6118065000", "currentAccountsPayable": "222052000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6007597000", "shortLongTermDebtTotal": "2985505000", "totalShareholderEquity": "2807203000", "capitalLeaseObligations": "65720000", "otherCurrentLiabilities": "111279000", "totalCurrentLiabilities": "388700000", "otherNonCurrentLiabilities": "1077000", "totalNonCurrentLiabilities": "2971382000", "cashAndShortTermInvestments": "8028000", "commonStockSharesOutstanding": "226210000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102645000", "profitLoss": "None", "dividendPayout": "110586000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "169758000", "capitalExpenditures": "6368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159922000", "cashflowFromInvestment": "-11081000", "stockBasedCompensation": "2545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110586000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267876000, "cost_of_revenue": 77546000, "gross_profit": 190330000, "research_and_development": null, "selling_general_admin": 14060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126277000, "depreciation_amortisation": 49985000, "ebitda": 176262000, "interest_expense": 23204000, "interest_income": null, "other_non_operating": null, "pretax_income": 103073000, "tax_provision": -102645000, "effective_tax_rate": null, "net_income": 102645000, "net_income_continuing_ops": 103073000, "net_income_to_common": 102645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8028000, "short_term_investments": null, "net_receivables": 31837000, "inventory": 11772000, "other_current_assets": null, "total_current_assets": 115160000, "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": 6118065000, "total_assets": 6233225000, "short_term_debt": 15200000, "accounts_payable": 222052000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388700000, "long_term_debt": 2904585000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2971382000, "total_liabilities": 3360082000, "total_debt": 2919785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1332081000, "total_equity": 2807203000, "shares_outstanding": 226210000, "operating_cash_flow": 169758000, "stock_based_compensation": 2545000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11081000, "dividends_paid": 110586000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -159922000, "free_cash_flow": 176126000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126277000", "ebitda": "176262000", "netIncome": "102645000", "grossProfit": "190330000", "depreciation": "None", "totalRevenue": "267876000", "costOfRevenue": "77546000", "interestIncome": "None", "incomeBeforeTax": "103073000", "interestExpense": "23204000", "operatingIncome": "126277000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-102645000", "reportedCurrency": "USD", "netInterestIncome": "-24234000", "nonInterestIncome": "None", "operatingExpenses": "64045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49985000", "sellingGeneralAndAdministrative": "14060000", "netIncomeFromContinuingOperations": "103073000" }, "balance": { "goodwill": "None", "inventory": "11772000", "commonStock": "2249000", "currentDebt": "None", "investments": "None", "totalAssets": "6233225000", "longTermDebt": "2904585000", "shortTermDebt": "15200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1332081000", "totalLiabilities": "3360082000", "otherCurrentAssets": "75295000", "totalCurrentAssets": "115160000", "currentLongTermDebt": "15200000", "longTermInvestments": "99670000", "shortTermInvestments": "None", "currentNetReceivables": "31837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6118065000", "currentAccountsPayable": "222052000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6007597000", "shortLongTermDebtTotal": "2985505000", "totalShareholderEquity": "2807203000", "capitalLeaseObligations": "65720000", "otherCurrentLiabilities": "111279000", "totalCurrentLiabilities": "388700000", "otherNonCurrentLiabilities": "1077000", "totalNonCurrentLiabilities": "2971382000", "cashAndShortTermInvestments": "8028000", "commonStockSharesOutstanding": "226210000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102645000", "profitLoss": "None", "dividendPayout": "110586000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "169758000", "capitalExpenditures": "6368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159922000", "cashflowFromInvestment": "-11081000", "stockBasedCompensation": "2545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110586000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51015000", "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": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "income_statement": { "revenue": 261595000, "cost_of_revenue": 74821000, "gross_profit": 186774000, "ebit": 122091000, "ebitda": 172449000, "pretax_income": 98283000, "tax_provision": -97879000, "net_income": 97879000, "net_income_to_common": 97879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9220000, "total_current_assets": 124241000, "total_assets": 6281149000, "short_term_debt": 63200000, "long_term_debt": 2904490000, "total_debt": 2967690000, "total_liabilities": 3402163000, "total_equity": 2801270000, "shares_outstanding": 226275000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 161265000, "capital_expenditure": 9651000, "free_cash_flow": 170916000, "dividends_paid": 110520000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245167, "ticker_id": 885, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:56.360060+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122091000", "ebitda": "172449000", "netIncome": "97879000", "grossProfit": "186774000", "depreciation": "None", "totalRevenue": "261595000", "costOfRevenue": "74821000", "interestIncome": "None", "incomeBeforeTax": "98283000", "interestExpense": "23544000", "operatingIncome": "172449000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-97879000", "reportedCurrency": "USD", "netInterestIncome": "-24585000", "nonInterestIncome": "None", "operatingExpenses": "14325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74821000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50358000", "sellingGeneralAndAdministrative": "14325000", "netIncomeFromContinuingOperations": "98283000" }, "balance": { "goodwill": "None", "inventory": "15133000", "commonStock": "2248000", "currentDebt": "None", "investments": "None", "totalAssets": "6281149000", "longTermDebt": "2904490000", "shortTermDebt": "63200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1333148000", "totalLiabilities": "3402163000", "otherCurrentAssets": "78486000", "totalCurrentAssets": "124241000", "currentLongTermDebt": "63200000", "longTermInvestments": "101482000", "shortTermInvestments": "None", "currentNetReceivables": "36535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6156908000", "currentAccountsPayable": "214733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5989731000", "shortLongTermDebtTotal": "3033417000", "totalShareholderEquity": "2801270000", "capitalLeaseObligations": "65727000", "otherCurrentLiabilities": "112682000", "totalCurrentLiabilities": "430860000", "otherNonCurrentLiabilities": "67129000", "totalNonCurrentLiabilities": "2971303000", "cashAndShortTermInvestments": "9220000", "commonStockSharesOutstanding": "226275000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98283000", "profitLoss": "None", "dividendPayout": "110520000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161265000", "capitalExpenditures": "9651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138122000", "cashflowFromInvestment": "-20780000", "stockBasedCompensation": "2449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110520000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2363000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51399000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 261595000, "cost_of_revenue": 74821000, "gross_profit": 186774000, "research_and_development": null, "selling_general_admin": 14325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122091000, "depreciation_amortisation": 50358000, "ebitda": 172449000, "interest_expense": 23544000, "interest_income": null, "other_non_operating": null, "pretax_income": 98283000, "tax_provision": -97879000, "effective_tax_rate": null, "net_income": 97879000, "net_income_continuing_ops": 98283000, "net_income_to_common": 97879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9220000, "short_term_investments": null, "net_receivables": 36535000, "inventory": 15133000, "other_current_assets": null, "total_current_assets": 124241000, "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": 6156908000, "total_assets": 6281149000, "short_term_debt": 63200000, "accounts_payable": 214733000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 430860000, "long_term_debt": 2904490000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2971303000, "total_liabilities": 3402163000, "total_debt": 2967690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1333148000, "total_equity": 2801270000, "shares_outstanding": 226275000, "operating_cash_flow": 161265000, "stock_based_compensation": 2449000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9651000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20780000, "dividends_paid": 110520000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -138122000, "free_cash_flow": 170916000, "net_change_in_cash": 2363000 }, "raw_data": { "income": { "ebit": "122091000", "ebitda": "172449000", "netIncome": "97879000", "grossProfit": "186774000", "depreciation": "None", "totalRevenue": "261595000", "costOfRevenue": "74821000", "interestIncome": "None", "incomeBeforeTax": "98283000", "interestExpense": "23544000", "operatingIncome": "172449000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-97879000", "reportedCurrency": "USD", "netInterestIncome": "-24585000", "nonInterestIncome": "None", "operatingExpenses": "14325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74821000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50358000", "sellingGeneralAndAdministrative": "14325000", "netIncomeFromContinuingOperations": "98283000" }, "balance": { "goodwill": "None", "inventory": "15133000", "commonStock": "2248000", "currentDebt": "None", "investments": "None", "totalAssets": "6281149000", "longTermDebt": "2904490000", "shortTermDebt": "63200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1333148000", "totalLiabilities": "3402163000", "otherCurrentAssets": "78486000", "totalCurrentAssets": "124241000", "currentLongTermDebt": "63200000", "longTermInvestments": "101482000", "shortTermInvestments": "None", "currentNetReceivables": "36535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6156908000", "currentAccountsPayable": "214733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5989731000", "shortLongTermDebtTotal": "3033417000", "totalShareholderEquity": "2801270000", "capitalLeaseObligations": "65727000", "otherCurrentLiabilities": "112682000", "totalCurrentLiabilities": "430860000", "otherNonCurrentLiabilities": "67129000", "totalNonCurrentLiabilities": "2971303000", "cashAndShortTermInvestments": "9220000", "commonStockSharesOutstanding": "226275000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98283000", "profitLoss": "None", "dividendPayout": "110520000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161265000", "capitalExpenditures": "9651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138122000", "cashflowFromInvestment": "-20780000", "stockBasedCompensation": "2449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110520000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2363000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51399000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }