{ "ticker": { "uuid": "a3c2f60e-dc96-4219-a5e4-61a39aa9231b", "symbol": "CPA", "name": "Copa Holdings SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/a3c2f60e-dc96-4219-a5e4-61a39aa9231b/", "api_url": "https://sharemaestro.com/factors/api/tickers/a3c2f60e-dc96-4219-a5e4-61a39aa9231b/" }, "ticker_metadata": { "id": 812, "uuid": "a3c2f60e-dc96-4219-a5e4-61a39aa9231b", "symbol": "CPA", "name": "Copa Holdings SA", "asset_type": "equity", "market_cap": 5829835000, "stock_exchange_id": 3, "industry": "Airlines", "sector": "Industrials", "description": "Copa Holdings, SA, provides airline passenger and cargo services. The company is headquartered in Panama City, Panama.", "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": "a3c2f60e-dc96-4219-a5e4-61a39aa9231b", "symbol": "CPA", "name": "Copa Holdings SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/a3c2f60e-dc96-4219-a5e4-61a39aa9231b/", "api_url": "https://sharemaestro.com/factors/api/tickers/a3c2f60e-dc96-4219-a5e4-61a39aa9231b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.97, "value": 0.93, "quality": 0.91, "momentum": 0.74, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 133.59, "market_cap": 5501636970, "pe_ratio": 7.7778, "earnings_yield": 0.1286, "ebitda_to_ev": 0.1256, "shareholder_yield": 0.0612, "roe": 0.2462, "piotroski_f_score": 5, "momentum_12_1": 0.1826, "volatility_252d": 0.3206 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "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": "2026-06-07T06:52:38.847145+00:00", "batch_id": "" }, "size": { "price_close": 133.59, "market_cap": 5501636970, "market_cap_usd": 5501636970, "enterprise_value": 7303088970, "shares_outstanding": 41183000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 7.7778, "pb_ratio": 1.9146, "ptbv_ratio": 1.9868, "ps_ratio": 1.4589, "pcf_ratio": 4.3048, "pfcf_ratio": 2.2478, "ev_ebitda": 7.9648, "ev_ebit": 8.0906, "ev_sales": 1.9366, "ev_fcf": 2.9838, "earnings_yield": 0.1286, "fcf_yield": 0.3351, "price_to_sales": 1.4589, "price_to_book": 1.9146, "price_to_cashflow": 4.3048, "ebitda_to_ev": 0.1256, "sales_yield": 0.5164 }, "yield": { "dividend_yield": 0.0612, "buyback_yield": 0, "shareholder_yield": 0.0612, "debt_paydown_yield": null, "total_yield": 0.0612 }, "quality": { "gross_margin": 0.3529, "operating_margin": 0.2394, "net_margin": 0.1876, "ebitda_margin": 0.2431, "fcf_margin": 0.649, "roe": 0.2462, "roa": 0.1026, "roic": 0.1674, "roc_greenblatt": null, "asset_turnover": 0.547, "cash_conversion": 3.4603, "accruals_ratio": -0.0828, "sbc_to_revenue": 0.0015, "piotroski_f_score": 5, "altman_z_score": 2.4494, "earnings_stability_5y": 0.1647, "revenue_stability_5y": 0.4098, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.193, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3993, "net_debt_to_ebitda": 1.9647, "debt_to_assets": 0.3156, "interest_coverage": 8.9375, "current_ratio": 1.161, "quick_ratio": 1.0637, "net_debt": 1801452000, "local_beta": 0.0016, "volatility_252d": 0.3206, "volatility_60d": 0.7753, "max_drawdown_12m": -0.284, "risk_adjusted_momentum": 0.5695 }, "growth": { "revenue_growth_1y": 0.0925, "revenue_growth_3y_cagr": 0.0686, "revenue_growth_5y_cagr": 0.352, "eps_growth_1y": 0.1611, "eps_growth_3y_cagr": 0.245, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0257, "book_value_growth_1y": 0.1848, "revenue_growth": 0.0925, "earnings_growth": 0.1611 }, "momentum": { "price_return_1m": 0.1009, "price_return_3m": 0.0812, "price_return_6m": 0.1502, "price_return_9m": 0.1772, "price_return_12m": 0.3019, "price_return_12m_ex1m": 0.1826, "momentum_6m": 0.1502, "momentum_12m": 0.3019, "momentum_12_1": 0.1826, "distance_from_52w_high": -0.1118, "distance_from_52w_low": 0.3718, "relative_strength": 0.2019 }, "raw_ttm": { "revenue_ttm": 3771064000, "gross_profit_ttm": 1330971000, "ebit_ttm": 902660000, "ebitda_ttm": 916917000, "net_income_ttm": 707348000, "eps_diluted_ttm": 17.1757, "operating_cash_flow_ttm": 1278011999, "capital_expenditure_ttm": 1169593000, "fcf_ttm": 2447604999, "dividends_paid_ttm": 336429999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 100997000, "cash_and_equivalents": 374223000, "total_current_assets": 1817386000, "total_current_liabilities": 1565401000, "net_ppe": null, "total_assets": 6894517000, "total_debt": 2175675000, "total_equity": 2873540000, "net_working_capital": 162917000, "book_value_per_share": 69.7749, "retained_earnings": 2982183000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2769063000, "tangible_book_per_share": 67.238 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 13, "rank_pb": 47, "rank_ptbv": 42, "rank_ps": 37, "rank_pcf": 14, "rank_ev_ebitda": 26, "rank_ev_ebit": 35, "rank_earnings_yield": 13, "rank_fcf_yield": 8, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 14, "rank_roc": 50, "rank_roic": 21, "rank_gross_margin": 63, "rank_fcf_margin": 10, "rank_piotroski": 58, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 34 }, "composites": { "value_composite": 7, "quality_composite": 9, "momentum_composite": 26, "growth_composite": 29, "yield_composite": 8, "svqf_composite": 7, "vc1_composite": 10, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 28, "overall_composite": 3, "quality_value_composite": 0.9199, "os_score": 0.97, "value_percentile": 0.93, "quality_percentile": 0.91, "momentum_percentile": 0.74, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 28, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3880, "ticker_id": 812, "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": "2026-06-07T06:52:38.847145+00:00", "batch_id": "", "os_score_delta": null, "price_close": 133.59, "market_cap": 5501636970, "market_cap_usd": 5501636970, "enterprise_value": 7303088970, "shares_outstanding": 41183000, "fx_rate_to_usd": null, "pe_ratio": 7.77783633, "pb_ratio": 1.91458514, "ptbv_ratio": 1.98682261, "ps_ratio": 1.45890841, "pcf_ratio": 4.30483984, "pfcf_ratio": 2.24776341, "ev_ebitda": 7.96483103, "ev_ebit": 8.09063099, "ev_sales": 1.93661231, "ev_fcf": 2.98376943, "earnings_yield": 0.12857046, "fcf_yield": 0.33514654, "dividend_yield": 0.06115089, "buyback_yield": 0, "shareholder_yield": 0.06115089, "debt_paydown_yield": null, "total_yield": 0.06115089, "gross_margin": 0.3529431, "operating_margin": 0.23936481, "net_margin": 0.18757253, "ebitda_margin": 0.24314544, "fcf_margin": 0.64904892, "roe": 0.24615909, "roa": 0.10259573, "roic": 0.16738976, "roc_greenblatt": null, "asset_turnover": 0.54696565, "cash_conversion": 3.46025577, "accruals_ratio": -0.0827707, "sbc_to_revenue": 0.00150992, "debt_to_equity": 1.3993113, "net_debt_to_ebitda": 1.96468383, "debt_to_assets": 0.31556598, "interest_coverage": 8.93749319, "current_ratio": 1.16097153, "quick_ratio": 1.06371403, "net_debt": 1801452000, "revenue_growth_1y": 0.09245659, "revenue_growth_3y_cagr": 0.06857716, "revenue_growth_5y_cagr": 0.35195617, "eps_growth_1y": 0.16105819, "eps_growth_3y_cagr": 0.24498762, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.02571017, "book_value_growth_1y": 0.18484222, "piotroski_f_score": 5, "altman_z_score": 2.4493764, "earnings_stability_5y": 0.164665, "revenue_stability_5y": 0.409841, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10088522, "price_return_3m": 0.08116376, "price_return_6m": 0.15015166, "price_return_9m": 0.17723363, "price_return_12m": 0.30189705, "price_return_12m_ex1m": 0.18259109, "distance_from_52w_high": -0.11184066, "distance_from_52w_low": 0.37175493, "relative_strength": 0.20193347, "local_beta": 0.0016, "volatility_252d": 0.320636, "volatility_60d": 0.775329, "max_drawdown_12m": -0.28402616, "revenue_ttm": 3771064000, "gross_profit_ttm": 1330971000, "ebit_ttm": 902660000, "ebitda_ttm": 916917000, "net_income_ttm": 707348000, "eps_diluted_ttm": 17.17572785, "operating_cash_flow_ttm": 1278011999, "capital_expenditure_ttm": 1169593000, "fcf_ttm": 2447604999, "dividends_paid_ttm": 336429999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 100997000, "cash_and_equivalents": 374223000, "total_current_assets": 1817386000, "total_current_liabilities": 1565401000, "net_ppe": null, "total_assets": 6894517000, "total_debt": 2175675000, "total_equity": 2873540000, "net_working_capital": 162917000, "book_value_per_share": 69.77490712, "retained_earnings": 2982183000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2769063000, "tangible_book_per_share": 67.23801083, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 13, "rank_pb": 47, "rank_ptbv": 42, "rank_ps": 37, "rank_pcf": 14, "rank_ev_ebitda": 26, "rank_ev_ebit": 35, "rank_earnings_yield": 13, "rank_fcf_yield": 8, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 14, "rank_roc": 50, "rank_roic": 21, "rank_gross_margin": 63, "rank_fcf_margin": 10, "rank_piotroski": 58, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 34, "value_composite": 7, "quality_composite": 9, "momentum_composite": 26, "growth_composite": 29, "yield_composite": 8, "svqf_composite": 7, "vc1_composite": 10, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 28, "overall_composite": 3, "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": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 133.59, "os": 0.97, "value": 0.93, "quality": 0.91, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 7.7778, "earnings_yield": 0.1286, "shareholder_yield": 0.0612, "roe": 0.2462, "momentum_12_1": 0.1826, "complete_fields": { "id": 3880, "ticker_id": 812, "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": "2026-06-07T06:52:38.847145+00:00", "batch_id": "", "os_score_delta": null, "price_close": 133.59, "market_cap": 5501636970, "market_cap_usd": 5501636970, "enterprise_value": 7303088970, "shares_outstanding": 41183000, "fx_rate_to_usd": null, "pe_ratio": 7.77783633, "pb_ratio": 1.91458514, "ptbv_ratio": 1.98682261, "ps_ratio": 1.45890841, "pcf_ratio": 4.30483984, "pfcf_ratio": 2.24776341, "ev_ebitda": 7.96483103, "ev_ebit": 8.09063099, "ev_sales": 1.93661231, "ev_fcf": 2.98376943, "earnings_yield": 0.12857046, "fcf_yield": 0.33514654, "dividend_yield": 0.06115089, "buyback_yield": 0, "shareholder_yield": 0.06115089, "debt_paydown_yield": null, "total_yield": 0.06115089, "gross_margin": 0.3529431, "operating_margin": 0.23936481, "net_margin": 0.18757253, "ebitda_margin": 0.24314544, "fcf_margin": 0.64904892, "roe": 0.24615909, "roa": 0.10259573, "roic": 0.16738976, "roc_greenblatt": null, "asset_turnover": 0.54696565, "cash_conversion": 3.46025577, "accruals_ratio": -0.0827707, "sbc_to_revenue": 0.00150992, "debt_to_equity": 1.3993113, "net_debt_to_ebitda": 1.96468383, "debt_to_assets": 0.31556598, "interest_coverage": 8.93749319, "current_ratio": 1.16097153, "quick_ratio": 1.06371403, "net_debt": 1801452000, "revenue_growth_1y": 0.09245659, "revenue_growth_3y_cagr": 0.06857716, "revenue_growth_5y_cagr": 0.35195617, "eps_growth_1y": 0.16105819, "eps_growth_3y_cagr": 0.24498762, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.02571017, "book_value_growth_1y": 0.18484222, "piotroski_f_score": 5, "altman_z_score": 2.4493764, "earnings_stability_5y": 0.164665, "revenue_stability_5y": 0.409841, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10088522, "price_return_3m": 0.08116376, "price_return_6m": 0.15015166, "price_return_9m": 0.17723363, "price_return_12m": 0.30189705, "price_return_12m_ex1m": 0.18259109, "distance_from_52w_high": -0.11184066, "distance_from_52w_low": 0.37175493, "relative_strength": 0.20193347, "local_beta": 0.0016, "volatility_252d": 0.320636, "volatility_60d": 0.775329, "max_drawdown_12m": -0.28402616, "revenue_ttm": 3771064000, "gross_profit_ttm": 1330971000, "ebit_ttm": 902660000, "ebitda_ttm": 916917000, "net_income_ttm": 707348000, "eps_diluted_ttm": 17.17572785, "operating_cash_flow_ttm": 1278011999, "capital_expenditure_ttm": 1169593000, "fcf_ttm": 2447604999, "dividends_paid_ttm": 336429999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 100997000, "cash_and_equivalents": 374223000, "total_current_assets": 1817386000, "total_current_liabilities": 1565401000, "net_ppe": null, "total_assets": 6894517000, "total_debt": 2175675000, "total_equity": 2873540000, "net_working_capital": 162917000, "book_value_per_share": 69.77490712, "retained_earnings": 2982183000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2769063000, "tangible_book_per_share": 67.23801083, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 13, "rank_pb": 47, "rank_ptbv": 42, "rank_ps": 37, "rank_pcf": 14, "rank_ev_ebitda": 26, "rank_ev_ebit": 35, "rank_earnings_yield": 13, "rank_fcf_yield": 8, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 14, "rank_roc": 50, "rank_roic": 21, "rank_gross_margin": 63, "rank_fcf_margin": 10, "rank_piotroski": 58, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 34, "value_composite": 7, "quality_composite": 9, "momentum_composite": 26, "growth_composite": 29, "yield_composite": 8, "svqf_composite": 7, "vc1_composite": 10, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 28, "overall_composite": 3, "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": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 3617822000, "cost_of_revenue": 2331381000, "gross_profit": 1286441000, "ebit": 874003000, "ebitda": 1239139000, "pretax_income": 775610000, "tax_provision": 103962000, "net_income": 671648000, "net_income_to_common": 671648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382554000, "total_current_assets": 1778078000, "total_assets": 6583024000, "short_term_debt": 239017000, "long_term_debt": 1807556000, "total_debt": 2046573000, "total_liabilities": 3807600000, "total_equity": 2775423000, "shares_outstanding": 41256000, "goodwill_and_intangibles": 124451000 }, "cash_flow": { "operating_cash_flow": 1123779000, "capital_expenditure": 815726000, "free_cash_flow": 1939505000, "dividends_paid": 265851999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242157, "ticker_id": 812, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "874003000", "ebitda": "1239139000", "netIncome": "671648000", "grossProfit": "1286441000", "depreciation": "None", "totalRevenue": "3617822000", "costOfRevenue": "2331381000", "interestIncome": "44759000", "incomeBeforeTax": "775610000", "interestExpense": "98393000", "operatingIncome": "818960000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "103962000", "reportedCurrency": "USD", "netInterestIncome": "-35801000", "nonInterestIncome": "None", "operatingExpenses": "467481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2331381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365136000", "sellingGeneralAndAdministrative": "956777000", "netIncomeFromContinuingOperations": "671648000" }, "balance": { "goodwill": "20380000", "inventory": "148127000", "commonStock": "30756000", "currentDebt": "None", "investments": "None", "totalAssets": "6583024000", "longTermDebt": "1807556000", "shortTermDebt": "239017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "104071000", "reportedCurrency": "USD", "retainedEarnings": "2840559000", "totalLiabilities": "3807600000", "otherCurrentAssets": "94150000", "totalCurrentAssets": "1778078000", "currentLongTermDebt": "172885000", "longTermInvestments": "248579000", "shortTermInvestments": "955604000", "currentNetReceivables": "197642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4804946000", "currentAccountsPayable": "164320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4416816000", "shortLongTermDebtTotal": "2563338998", "totalShareholderEquity": "2775423000", "capitalLeaseObligations": "324515000", "otherCurrentLiabilities": "881186000", "totalCurrentLiabilities": "1440107000", "otherNonCurrentLiabilities": "3236000", "totalNonCurrentLiabilities": "2367493000", "cashAndShortTermInvestments": "382554000", "commonStockSharesOutstanding": "41256000", "intangibleAssetsExcludingGoodwill": "104071000", "cashAndCashEquivalentsAtCarryingValue": "382554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "671648000", "profitLoss": "None", "dividendPayout": "265851999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1123779000", "capitalExpenditures": "815726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36062000", "cashflowFromInvestment": "-1318476000", "stockBasedCompensation": "5694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "265851999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8705000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3617822000, "cost_of_revenue": 2331381000, "gross_profit": 1286441000, "research_and_development": null, "selling_general_admin": 956777000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 874003000, "depreciation_amortisation": 365136000, "ebitda": 1239139000, "interest_expense": 98393000, "interest_income": null, "other_non_operating": null, "pretax_income": 775610000, "tax_provision": 103962000, "effective_tax_rate": null, "net_income": 671648000, "net_income_continuing_ops": 671648000, "net_income_to_common": 671648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 382554000, "short_term_investments": 955604000, "net_receivables": 197642000, "inventory": 148127000, "other_current_assets": null, "total_current_assets": 1778078000, "net_ppe": null, "goodwill": 20380000, "intangible_assets": 104071000, "goodwill_and_intangibles": 124451000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4804946000, "total_assets": 6583024000, "short_term_debt": 239017000, "accounts_payable": 164320000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1440107000, "long_term_debt": 1807556000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2367493000, "total_liabilities": 3807600000, "total_debt": 2046573000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2840559000, "total_equity": 2775423000, "shares_outstanding": 41256000, "operating_cash_flow": 1123779000, "stock_based_compensation": 5694000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 815726000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1318476000, "dividends_paid": 265851999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36062000, "free_cash_flow": 1939505000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "874003000", "ebitda": "1239139000", "netIncome": "671648000", "grossProfit": "1286441000", "depreciation": "None", "totalRevenue": "3617822000", "costOfRevenue": "2331381000", "interestIncome": "44759000", "incomeBeforeTax": "775610000", "interestExpense": "98393000", "operatingIncome": "818960000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "103962000", "reportedCurrency": "USD", "netInterestIncome": "-35801000", "nonInterestIncome": "None", "operatingExpenses": "467481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2331381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365136000", "sellingGeneralAndAdministrative": "956777000", "netIncomeFromContinuingOperations": "671648000" }, "balance": { "goodwill": "20380000", "inventory": "148127000", "commonStock": "30756000", "currentDebt": "None", "investments": "None", "totalAssets": "6583024000", "longTermDebt": "1807556000", "shortTermDebt": "239017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "104071000", "reportedCurrency": "USD", "retainedEarnings": "2840559000", "totalLiabilities": "3807600000", "otherCurrentAssets": "94150000", "totalCurrentAssets": "1778078000", "currentLongTermDebt": "172885000", "longTermInvestments": "248579000", "shortTermInvestments": "955604000", "currentNetReceivables": "197642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4804946000", "currentAccountsPayable": "164320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4416816000", "shortLongTermDebtTotal": "2563338998", "totalShareholderEquity": "2775423000", "capitalLeaseObligations": "324515000", "otherCurrentLiabilities": "881186000", "totalCurrentLiabilities": "1440107000", "otherNonCurrentLiabilities": "3236000", "totalNonCurrentLiabilities": "2367493000", "cashAndShortTermInvestments": "382554000", "commonStockSharesOutstanding": "41256000", "intangibleAssetsExcludingGoodwill": "104071000", "cashAndCashEquivalentsAtCarryingValue": "382554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "671648000", "profitLoss": "None", "dividendPayout": "265851999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1123779000", "capitalExpenditures": "815726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36062000", "cashflowFromInvestment": "-1318476000", "stockBasedCompensation": "5694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "265851999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8705000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 3446198000, "cost_of_revenue": 2218640000, "gross_profit": 1227558000, "ebit": 790281000, "ebitda": 1120991000, "pretax_income": 705788000, "tax_provision": 97674000, "net_income": 608114000, "net_income_to_common": 608114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 613313000, "total_current_assets": 1576877000, "total_assets": 5742310000, "short_term_debt": 313957000, "long_term_debt": 1415953000, "total_debt": 1729910000, "total_liabilities": 3369152000, "total_equity": 2373158000, "shares_outstanding": 41797000, "goodwill_and_intangibles": 96753000 }, "cash_flow": { "operating_cash_flow": 996849000, "capital_expenditure": 656340000, "free_cash_flow": 1653189000, "dividends_paid": 269139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242162, "ticker_id": 812, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "790281000", "ebitda": "1120991000", "netIncome": "608114000", "grossProfit": "1227558000", "depreciation": "None", "totalRevenue": "3446198000", "costOfRevenue": "2218640000", "interestIncome": "58912000", "incomeBeforeTax": "705788000", "interestExpense": "84493000", "operatingIncome": "752951000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "97674000", "reportedCurrency": "USD", "netInterestIncome": "-25581000", "nonInterestIncome": "None", "operatingExpenses": "474607000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2218640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "330710000", "sellingGeneralAndAdministrative": "137119000", "netIncomeFromContinuingOperations": "608114000" }, "balance": { "goodwill": "20380000", "inventory": "132341000", "commonStock": "30710000", "currentDebt": "None", "investments": "None", "totalAssets": "5742310000", "longTermDebt": "1415953000", "shortTermDebt": "313957000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "76373000", "reportedCurrency": "USD", "retainedEarnings": "2435091000", "totalLiabilities": "3369152000", "otherCurrentAssets": "57627000", "totalCurrentAssets": "1576877000", "currentLongTermDebt": "254854000", "longTermInvestments": "248936000", "shortTermInvestments": "585919000", "currentNetReceivables": "187677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4165397000", "currentAccountsPayable": "229104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3767563000", "shortLongTermDebtTotal": "2000504000", "totalShareholderEquity": "2373158000", "capitalLeaseObligations": "329697000", "otherCurrentLiabilities": "65567000", "totalCurrentLiabilities": "1355278000", "otherNonCurrentLiabilities": "3354000", "totalNonCurrentLiabilities": "2014265000", "cashAndShortTermInvestments": "613313000", "commonStockSharesOutstanding": "41797000", "intangibleAssetsExcludingGoodwill": "76373000", "cashAndCashEquivalentsAtCarryingValue": "613313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "608114000", "profitLoss": "None", "dividendPayout": "269139000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "996849000", "capitalExpenditures": "656340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219649000", "cashflowFromInvestment": "-343142000", "stockBasedCompensation": "5483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "269139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "330710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3446198000, "cost_of_revenue": 2218640000, "gross_profit": 1227558000, "research_and_development": null, "selling_general_admin": 137119000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 790281000, "depreciation_amortisation": 330710000, "ebitda": 1120991000, "interest_expense": 84493000, "interest_income": null, "other_non_operating": null, "pretax_income": 705788000, "tax_provision": 97674000, "effective_tax_rate": null, "net_income": 608114000, "net_income_continuing_ops": 608114000, "net_income_to_common": 608114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 613313000, "short_term_investments": 585919000, "net_receivables": 187677000, "inventory": 132341000, "other_current_assets": null, "total_current_assets": 1576877000, "net_ppe": null, "goodwill": 20380000, "intangible_assets": 76373000, "goodwill_and_intangibles": 96753000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4165397000, "total_assets": 5742310000, "short_term_debt": 313957000, "accounts_payable": 229104000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1355278000, "long_term_debt": 1415953000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2014265000, "total_liabilities": 3369152000, "total_debt": 1729910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2435091000, "total_equity": 2373158000, "shares_outstanding": 41797000, "operating_cash_flow": 996849000, "stock_based_compensation": 5483000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 656340000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -343142000, "dividends_paid": 269139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -219649000, "free_cash_flow": 1653189000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "790281000", "ebitda": "1120991000", "netIncome": "608114000", "grossProfit": "1227558000", "depreciation": "None", "totalRevenue": "3446198000", "costOfRevenue": "2218640000", "interestIncome": "58912000", "incomeBeforeTax": "705788000", "interestExpense": "84493000", "operatingIncome": "752951000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "97674000", "reportedCurrency": "USD", "netInterestIncome": "-25581000", "nonInterestIncome": "None", "operatingExpenses": "474607000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2218640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "330710000", "sellingGeneralAndAdministrative": "137119000", "netIncomeFromContinuingOperations": "608114000" }, "balance": { "goodwill": "20380000", "inventory": "132341000", "commonStock": "30710000", "currentDebt": "None", "investments": "None", "totalAssets": "5742310000", "longTermDebt": "1415953000", "shortTermDebt": "313957000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "76373000", "reportedCurrency": "USD", "retainedEarnings": "2435091000", "totalLiabilities": "3369152000", "otherCurrentAssets": "57627000", "totalCurrentAssets": "1576877000", "currentLongTermDebt": "254854000", "longTermInvestments": "248936000", "shortTermInvestments": "585919000", "currentNetReceivables": "187677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4165397000", "currentAccountsPayable": "229104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3767563000", "shortLongTermDebtTotal": "2000504000", "totalShareholderEquity": "2373158000", "capitalLeaseObligations": "329697000", "otherCurrentLiabilities": "65567000", "totalCurrentLiabilities": "1355278000", "otherNonCurrentLiabilities": "3354000", "totalNonCurrentLiabilities": "2014265000", "cashAndShortTermInvestments": "613313000", "commonStockSharesOutstanding": "41797000", "intangibleAssetsExcludingGoodwill": "76373000", "cashAndCashEquivalentsAtCarryingValue": "613313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "608114000", "profitLoss": "None", "dividendPayout": "269139000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "996849000", "capitalExpenditures": "656340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219649000", "cashflowFromInvestment": "-343142000", "stockBasedCompensation": "5483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "269139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "330710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 3457004000, "cost_of_revenue": 2182057000, "gross_profit": 1274947000, "ebit": 769318000, "ebitda": 1075432000, "pretax_income": 611102000, "tax_provision": 97005000, "net_income": 514097000, "net_income_to_common": 514097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206375000, "total_current_assets": 1267963000, "total_assets": 5196836000, "short_term_debt": 290734000, "long_term_debt": 1240261000, "total_debt": 1530995000, "total_liabilities": 3074688000, "total_equity": 2122148000, "shares_outstanding": 40200947, "goodwill_and_intangibles": 87986000 }, "cash_flow": { "operating_cash_flow": 1044786000, "capital_expenditure": 829872000, "free_cash_flow": 1874658000, "dividends_paid": 134152000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242167, "ticker_id": 812, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "769318000", "ebitda": "1075432000", "netIncome": "514097000", "grossProfit": "1274947000", "depreciation": "None", "totalRevenue": "3457004000", "costOfRevenue": "2182057000", "interestIncome": "43333000", "incomeBeforeTax": "611102000", "interestExpense": "158216000", "operatingIncome": "807228000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "97005000", "reportedCurrency": "USD", "netInterestIncome": "-117863000", "nonInterestIncome": "None", "operatingExpenses": "467719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2182057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306114000", "sellingGeneralAndAdministrative": "130656000", "netIncomeFromContinuingOperations": "414686000" }, "balance": { "goodwill": "20380000", "inventory": "116604000", "commonStock": "30667000", "currentDebt": "None", "investments": "None", "totalAssets": "5196836000", "longTermDebt": "1240261000", "shortTermDebt": "290734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "67606000", "reportedCurrency": "USD", "retainedEarnings": "2095835000", "totalLiabilities": "3074688000", "otherCurrentAssets": "58891000", "totalCurrentAssets": "1267963000", "currentLongTermDebt": "222430000", "longTermInvestments": "258934000", "shortTermInvestments": "708809000", "currentNetReceivables": "177284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3928873000", "currentAccountsPayable": "182303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1746348000", "totalShareholderEquity": "2122148000", "capitalLeaseObligations": "283657000", "otherCurrentLiabilities": "111781000", "totalCurrentLiabilities": "1278477000", "otherNonCurrentLiabilities": "5627000", "totalNonCurrentLiabilities": "1796211000", "cashAndShortTermInvestments": "206375000", "commonStockSharesOutstanding": "40200947", "intangibleAssetsExcludingGoodwill": "67606000", "cashAndCashEquivalentsAtCarryingValue": "206375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "514097000", "profitLoss": "None", "dividendPayout": "134152000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1044786000", "capitalExpenditures": "829872000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394028000", "cashflowFromInvestment": "-542995000", "stockBasedCompensation": "4359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134152000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3457004000, "cost_of_revenue": 2182057000, "gross_profit": 1274947000, "research_and_development": null, "selling_general_admin": 130656000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 769318000, "depreciation_amortisation": 306114000, "ebitda": 1075432000, "interest_expense": 158216000, "interest_income": null, "other_non_operating": null, "pretax_income": 611102000, "tax_provision": 97005000, "effective_tax_rate": null, "net_income": 514097000, "net_income_continuing_ops": 414686000, "net_income_to_common": 514097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206375000, "short_term_investments": 708809000, "net_receivables": 177284000, "inventory": 116604000, "other_current_assets": null, "total_current_assets": 1267963000, "net_ppe": null, "goodwill": 20380000, "intangible_assets": 67606000, "goodwill_and_intangibles": 87986000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3928873000, "total_assets": 5196836000, "short_term_debt": 290734000, "accounts_payable": 182303000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1278477000, "long_term_debt": 1240261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1796211000, "total_liabilities": 3074688000, "total_debt": 1530995000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2095835000, "total_equity": 2122148000, "shares_outstanding": 40200947, "operating_cash_flow": 1044786000, "stock_based_compensation": 4359000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 829872000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -542995000, "dividends_paid": 134152000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -394028000, "free_cash_flow": 1874658000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "769318000", "ebitda": "1075432000", "netIncome": "514097000", "grossProfit": "1274947000", "depreciation": "None", "totalRevenue": "3457004000", "costOfRevenue": "2182057000", "interestIncome": "43333000", "incomeBeforeTax": "611102000", "interestExpense": "158216000", "operatingIncome": "807228000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "97005000", "reportedCurrency": "USD", "netInterestIncome": "-117863000", "nonInterestIncome": "None", "operatingExpenses": "467719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2182057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306114000", "sellingGeneralAndAdministrative": "130656000", "netIncomeFromContinuingOperations": "414686000" }, "balance": { "goodwill": "20380000", "inventory": "116604000", "commonStock": "30667000", "currentDebt": "None", "investments": "None", "totalAssets": "5196836000", "longTermDebt": "1240261000", "shortTermDebt": "290734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "67606000", "reportedCurrency": "USD", "retainedEarnings": "2095835000", "totalLiabilities": "3074688000", "otherCurrentAssets": "58891000", "totalCurrentAssets": "1267963000", "currentLongTermDebt": "222430000", "longTermInvestments": "258934000", "shortTermInvestments": "708809000", "currentNetReceivables": "177284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3928873000", "currentAccountsPayable": "182303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1746348000", "totalShareholderEquity": "2122148000", "capitalLeaseObligations": "283657000", "otherCurrentLiabilities": "111781000", "totalCurrentLiabilities": "1278477000", "otherNonCurrentLiabilities": "5627000", "totalNonCurrentLiabilities": "1796211000", "cashAndShortTermInvestments": "206375000", "commonStockSharesOutstanding": "40200947", "intangibleAssetsExcludingGoodwill": "67606000", "cashAndCashEquivalentsAtCarryingValue": "206375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "514097000", "profitLoss": "None", "dividendPayout": "134152000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1044786000", "capitalExpenditures": "829872000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394028000", "cashflowFromInvestment": "-542995000", "stockBasedCompensation": "4359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134152000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 2965033000, "cost_of_revenue": 2067504000, "gross_profit": 897529000, "ebit": 475861000, "ebitda": 743565000, "pretax_income": 388230000, "tax_provision": 40176000, "net_income": 348054000, "net_income_to_common": 348054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122424000, "total_current_assets": 1235825000, "total_assets": 4690362000, "short_term_debt": 222568000, "long_term_debt": 1301819000, "total_debt": 1524387000, "total_liabilities": 3198252000, "total_equity": 1492110000, "shares_outstanding": 47356000, "goodwill_and_intangibles": 78555000 }, "cash_flow": { "operating_cash_flow": 758543000, "capital_expenditure": 632231000, "free_cash_flow": 1390774000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242172, "ticker_id": 812, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "475861000", "ebitda": "743565000", "netIncome": "348054000", "grossProfit": "897529000", "depreciation": "None", "totalRevenue": "2965033000", "costOfRevenue": "2067504000", "interestIncome": "60336000", "incomeBeforeTax": "388230000", "interestExpense": "87631000", "operatingIncome": "450384000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "40176000", "reportedCurrency": "USD", "netInterestIncome": "-69601000", "nonInterestIncome": "None", "operatingExpenses": "447145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2067504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267704000", "sellingGeneralAndAdministrative": "125424000", "netIncomeFromContinuingOperations": "348054000" }, "balance": { "goodwill": "20380000", "inventory": "93332000", "commonStock": "28793000", "currentDebt": "None", "investments": "None", "totalAssets": "4690362000", "longTermDebt": "1301819000", "shortTermDebt": "222568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "58175000", "reportedCurrency": "USD", "retainedEarnings": "1715838000", "totalLiabilities": "3198252000", "otherCurrentAssets": "59609000", "totalCurrentAssets": "1235825000", "currentLongTermDebt": "142484000", "longTermInvestments": "202056000", "shortTermInvestments": "812323000", "currentNetReceivables": "148137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3454537000", "currentAccountsPayable": "166660000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3117904000", "shortLongTermDebtTotal": "1682676000", "totalShareholderEquity": "1492110000", "capitalLeaseObligations": "238373000", "otherCurrentLiabilities": "47092000", "totalCurrentLiabilities": "1193571000", "otherNonCurrentLiabilities": "8386000", "totalNonCurrentLiabilities": "2004681000", "cashAndShortTermInvestments": "122424000", "commonStockSharesOutstanding": "47356000", "intangibleAssetsExcludingGoodwill": "58175000", "cashAndCashEquivalentsAtCarryingValue": "122424000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "348054000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "758543000", "capitalExpenditures": "632231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-273694000", "cashflowFromInvestment": "-552151000", "stockBasedCompensation": "5155000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-167639000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2965033000, "cost_of_revenue": 2067504000, "gross_profit": 897529000, "research_and_development": null, "selling_general_admin": 125424000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 475861000, "depreciation_amortisation": 267704000, "ebitda": 743565000, "interest_expense": 87631000, "interest_income": null, "other_non_operating": null, "pretax_income": 388230000, "tax_provision": 40176000, "effective_tax_rate": null, "net_income": 348054000, "net_income_continuing_ops": 348054000, "net_income_to_common": 348054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122424000, "short_term_investments": 812323000, "net_receivables": 148137000, "inventory": 93332000, "other_current_assets": null, "total_current_assets": 1235825000, "net_ppe": null, "goodwill": 20380000, "intangible_assets": 58175000, "goodwill_and_intangibles": 78555000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3454537000, "total_assets": 4690362000, "short_term_debt": 222568000, "accounts_payable": 166660000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1193571000, "long_term_debt": 1301819000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2004681000, "total_liabilities": 3198252000, "total_debt": 1524387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1715838000, "total_equity": 1492110000, "shares_outstanding": 47356000, "operating_cash_flow": 758543000, "stock_based_compensation": 5155000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 632231000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -552151000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -273694000, "free_cash_flow": 1390774000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "475861000", "ebitda": "743565000", "netIncome": "348054000", "grossProfit": "897529000", "depreciation": "None", "totalRevenue": "2965033000", "costOfRevenue": "2067504000", "interestIncome": "60336000", "incomeBeforeTax": "388230000", "interestExpense": "87631000", "operatingIncome": "450384000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "40176000", "reportedCurrency": "USD", "netInterestIncome": "-69601000", "nonInterestIncome": "None", "operatingExpenses": "447145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2067504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267704000", "sellingGeneralAndAdministrative": "125424000", "netIncomeFromContinuingOperations": "348054000" }, "balance": { "goodwill": "20380000", "inventory": "93332000", "commonStock": "28793000", "currentDebt": "None", "investments": "None", "totalAssets": "4690362000", "longTermDebt": "1301819000", "shortTermDebt": "222568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "58175000", "reportedCurrency": "USD", "retainedEarnings": "1715838000", "totalLiabilities": "3198252000", "otherCurrentAssets": "59609000", "totalCurrentAssets": "1235825000", "currentLongTermDebt": "142484000", "longTermInvestments": "202056000", "shortTermInvestments": "812323000", "currentNetReceivables": "148137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3454537000", "currentAccountsPayable": "166660000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3117904000", "shortLongTermDebtTotal": "1682676000", "totalShareholderEquity": "1492110000", "capitalLeaseObligations": "238373000", "otherCurrentLiabilities": "47092000", "totalCurrentLiabilities": "1193571000", "otherNonCurrentLiabilities": "8386000", "totalNonCurrentLiabilities": "2004681000", "cashAndShortTermInvestments": "122424000", "commonStockSharesOutstanding": "47356000", "intangibleAssetsExcludingGoodwill": "58175000", "cashAndCashEquivalentsAtCarryingValue": "122424000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "348054000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "758543000", "capitalExpenditures": "632231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-273694000", "cashflowFromInvestment": "-552151000", "stockBasedCompensation": "5155000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-167639000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 1509931000, "cost_of_revenue": 1090345000, "gross_profit": 419586000, "ebit": 130564000, "ebitda": 370510000, "pretax_income": 54330000, "tax_provision": 10486000, "net_income": 43844000, "net_income_to_common": 43844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211081000, "total_current_assets": 1238789000, "total_assets": 4248261000, "short_term_debt": 270519000, "long_term_debt": 1229031000, "total_debt": 1499550000, "total_liabilities": 2948864000, "total_equity": 1299397000, "shares_outstanding": 42601000, "goodwill_and_intangibles": 81749000 }, "cash_flow": { "operating_cash_flow": 507285000, "capital_expenditure": 483734000, "free_cash_flow": 991019000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242177, "ticker_id": 812, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130564000", "ebitda": "370510000", "netIncome": "43844000", "grossProfit": "419586000", "depreciation": "None", "totalRevenue": "1509931000", "costOfRevenue": "1090345000", "interestIncome": "92154000", "incomeBeforeTax": "54330000", "interestExpense": "76234000", "operatingIncome": "151958000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10486000", "reportedCurrency": "USD", "netInterestIncome": "-63202000", "nonInterestIncome": "None", "operatingExpenses": "267628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1090345000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239946000", "sellingGeneralAndAdministrative": "88721000", "netIncomeFromContinuingOperations": "39944000" }, "balance": { "goodwill": "20380000", "inventory": "74778000", "commonStock": "28755000", "currentDebt": "None", "investments": "None", "totalAssets": "4248261000", "longTermDebt": "1229031000", "shortTermDebt": "270519000", "treasuryStock": "-176902000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "61369000", "reportedCurrency": "USD", "retainedEarnings": "1367866000", "totalLiabilities": "2948864000", "otherCurrentAssets": "49349000", "totalCurrentAssets": "1238789000", "currentLongTermDebt": "196602000", "longTermInvestments": "199670000", "shortTermInvestments": "806340000", "currentNetReceivables": "97241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3009472000", "currentAccountsPayable": "112596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2679032000", "shortLongTermDebtTotal": "1604284000", "totalShareholderEquity": "1299397000", "capitalLeaseObligations": "178651000", "otherCurrentLiabilities": "41502000", "totalCurrentLiabilities": "1053101000", "otherNonCurrentLiabilities": "210932000", "totalNonCurrentLiabilities": "1895763000", "cashAndShortTermInvestments": "211081000", "commonStockSharesOutstanding": "42601000", "intangibleAssetsExcludingGoodwill": "61369000", "cashAndCashEquivalentsAtCarryingValue": "211081000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43844000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "81701000", "operatingCashflow": "507285000", "capitalExpenditures": "483734000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88539000", "cashflowFromInvestment": "-459135000", "stockBasedCompensation": "7097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40514000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1509931000, "cost_of_revenue": 1090345000, "gross_profit": 419586000, "research_and_development": null, "selling_general_admin": 88721000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130564000, "depreciation_amortisation": 239946000, "ebitda": 370510000, "interest_expense": 76234000, "interest_income": null, "other_non_operating": null, "pretax_income": 54330000, "tax_provision": 10486000, "effective_tax_rate": null, "net_income": 43844000, "net_income_continuing_ops": 39944000, "net_income_to_common": 43844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211081000, "short_term_investments": 806340000, "net_receivables": 97241000, "inventory": 74778000, "other_current_assets": null, "total_current_assets": 1238789000, "net_ppe": null, "goodwill": 20380000, "intangible_assets": 61369000, "goodwill_and_intangibles": 81749000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3009472000, "total_assets": 4248261000, "short_term_debt": 270519000, "accounts_payable": 112596000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1053101000, "long_term_debt": 1229031000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1895763000, "total_liabilities": 2948864000, "total_debt": 1499550000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1367866000, "total_equity": 1299397000, "shares_outstanding": 42601000, "operating_cash_flow": 507285000, "stock_based_compensation": 7097000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 483734000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -459135000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 88539000, "free_cash_flow": 991019000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130564000", "ebitda": "370510000", "netIncome": "43844000", "grossProfit": "419586000", "depreciation": "None", "totalRevenue": "1509931000", "costOfRevenue": "1090345000", "interestIncome": "92154000", "incomeBeforeTax": "54330000", "interestExpense": "76234000", "operatingIncome": "151958000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10486000", "reportedCurrency": "USD", "netInterestIncome": "-63202000", "nonInterestIncome": "None", "operatingExpenses": "267628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1090345000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239946000", "sellingGeneralAndAdministrative": "88721000", "netIncomeFromContinuingOperations": "39944000" }, "balance": { "goodwill": "20380000", "inventory": "74778000", "commonStock": "28755000", "currentDebt": "None", "investments": "None", "totalAssets": "4248261000", "longTermDebt": "1229031000", "shortTermDebt": "270519000", "treasuryStock": "-176902000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "61369000", "reportedCurrency": "USD", "retainedEarnings": "1367866000", "totalLiabilities": "2948864000", "otherCurrentAssets": "49349000", "totalCurrentAssets": "1238789000", "currentLongTermDebt": "196602000", "longTermInvestments": "199670000", "shortTermInvestments": "806340000", "currentNetReceivables": "97241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3009472000", "currentAccountsPayable": "112596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2679032000", "shortLongTermDebtTotal": "1604284000", "totalShareholderEquity": "1299397000", "capitalLeaseObligations": "178651000", "otherCurrentLiabilities": "41502000", "totalCurrentLiabilities": "1053101000", "otherNonCurrentLiabilities": "210932000", "totalNonCurrentLiabilities": "1895763000", "cashAndShortTermInvestments": "211081000", "commonStockSharesOutstanding": "42601000", "intangibleAssetsExcludingGoodwill": "61369000", "cashAndCashEquivalentsAtCarryingValue": "211081000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43844000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "81701000", "operatingCashflow": "507285000", "capitalExpenditures": "483734000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88539000", "cashflowFromInvestment": "-459135000", "stockBasedCompensation": "7097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40514000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 801003000, "cost_of_revenue": 846436000, "gross_profit": -45433000, "ebit": -557734000, "ebitda": -298398000, "pretax_income": -630779000, "tax_provision": -23717000, "net_income": -607062000, "net_income_to_common": -607062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119065000, "total_current_assets": 1219371000, "total_assets": 3853384000, "short_term_debt": 211551000, "long_term_debt": 1035954000, "total_debt": 1247505000, "total_liabilities": 2569826000, "total_equity": 1283558000, "shares_outstanding": 42508000, "goodwill_and_intangibles": 95568000 }, "cash_flow": { "operating_cash_flow": -39515000, "capital_expenditure": 60484000, "free_cash_flow": 20969000, "dividends_paid": 33990000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242182, "ticker_id": 812, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-557734000", "ebitda": "-298398000", "netIncome": "-607062000", "grossProfit": "-45433000", "depreciation": "None", "totalRevenue": "801003000", "costOfRevenue": "846436000", "interestIncome": "19963000", "incomeBeforeTax": "-630779000", "interestExpense": "73045000", "operatingIncome": "-460930000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-23717000", "reportedCurrency": "USD", "netInterestIncome": "-53082000", "nonInterestIncome": "None", "operatingExpenses": "415497000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "846436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259336000", "sellingGeneralAndAdministrative": "72466000", "netIncomeFromContinuingOperations": "-598606000" }, "balance": { "goodwill": "20380000", "inventory": "74319000", "commonStock": "28665000", "currentDebt": "None", "investments": "None", "totalAssets": "3853384000", "longTermDebt": "1035954000", "shortTermDebt": "211551000", "treasuryStock": "-136388000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "75188000", "reportedCurrency": "USD", "retainedEarnings": "1324022000", "totalLiabilities": "2569826000", "otherCurrentAssets": "184079000", "totalCurrentAssets": "1219371000", "currentLongTermDebt": "127946000", "longTermInvestments": "119617000", "shortTermInvestments": "770816000", "currentNetReceivables": "71092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2634013000", "currentAccountsPayable": "63461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2361765000", "shortLongTermDebtTotal": "1394410000", "totalShareholderEquity": "1283558000", "capitalLeaseObligations": "230510000", "otherCurrentLiabilities": "37217000", "totalCurrentLiabilities": "813388000", "otherNonCurrentLiabilities": "216324000", "totalNonCurrentLiabilities": "1756438000", "cashAndShortTermInvestments": "119065000", "commonStockSharesOutstanding": "42508000", "intangibleAssetsExcludingGoodwill": "75188000", "cashAndCashEquivalentsAtCarryingValue": "119065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-607062000", "profitLoss": "None", "dividendPayout": "33990000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-43611000", "operatingCashflow": "-39515000", "capitalExpenditures": "60484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93609000", "cashflowFromInvestment": "-93761000", "stockBasedCompensation": "5263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33990000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 801003000, "cost_of_revenue": 846436000, "gross_profit": -45433000, "research_and_development": null, "selling_general_admin": 72466000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -557734000, "depreciation_amortisation": 259336000, "ebitda": -298398000, "interest_expense": 73045000, "interest_income": null, "other_non_operating": null, "pretax_income": -630779000, "tax_provision": -23717000, "effective_tax_rate": null, "net_income": -607062000, "net_income_continuing_ops": -598606000, "net_income_to_common": -607062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119065000, "short_term_investments": 770816000, "net_receivables": 71092000, "inventory": 74319000, "other_current_assets": null, "total_current_assets": 1219371000, "net_ppe": null, "goodwill": 20380000, "intangible_assets": 75188000, "goodwill_and_intangibles": 95568000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2634013000, "total_assets": 3853384000, "short_term_debt": 211551000, "accounts_payable": 63461000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 813388000, "long_term_debt": 1035954000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1756438000, "total_liabilities": 2569826000, "total_debt": 1247505000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1324022000, "total_equity": 1283558000, "shares_outstanding": 42508000, "operating_cash_flow": -39515000, "stock_based_compensation": 5263000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60484000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93761000, "dividends_paid": 33990000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93609000, "free_cash_flow": 20969000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-557734000", "ebitda": "-298398000", "netIncome": "-607062000", "grossProfit": "-45433000", "depreciation": "None", "totalRevenue": "801003000", "costOfRevenue": "846436000", "interestIncome": "19963000", "incomeBeforeTax": "-630779000", "interestExpense": "73045000", "operatingIncome": "-460930000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-23717000", "reportedCurrency": "USD", "netInterestIncome": "-53082000", "nonInterestIncome": "None", "operatingExpenses": "415497000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "846436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259336000", "sellingGeneralAndAdministrative": "72466000", "netIncomeFromContinuingOperations": "-598606000" }, "balance": { "goodwill": "20380000", "inventory": "74319000", "commonStock": "28665000", "currentDebt": "None", "investments": "None", "totalAssets": "3853384000", "longTermDebt": "1035954000", "shortTermDebt": "211551000", "treasuryStock": "-136388000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "75188000", "reportedCurrency": "USD", "retainedEarnings": "1324022000", "totalLiabilities": "2569826000", "otherCurrentAssets": "184079000", "totalCurrentAssets": "1219371000", "currentLongTermDebt": "127946000", "longTermInvestments": "119617000", "shortTermInvestments": "770816000", "currentNetReceivables": "71092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2634013000", "currentAccountsPayable": "63461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2361765000", "shortLongTermDebtTotal": "1394410000", "totalShareholderEquity": "1283558000", "capitalLeaseObligations": "230510000", "otherCurrentLiabilities": "37217000", "totalCurrentLiabilities": "813388000", "otherNonCurrentLiabilities": "216324000", "totalNonCurrentLiabilities": "1756438000", "cashAndShortTermInvestments": "119065000", "commonStockSharesOutstanding": "42508000", "intangibleAssetsExcludingGoodwill": "75188000", "cashAndCashEquivalentsAtCarryingValue": "119065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-607062000", "profitLoss": "None", "dividendPayout": "33990000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-43611000", "operatingCashflow": "-39515000", "capitalExpenditures": "60484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93609000", "cashflowFromInvestment": "-93761000", "stockBasedCompensation": "5263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33990000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 2707408000, "cost_of_revenue": 1840392000, "gross_profit": 867016000, "ebit": 350871000, "ebitda": 632951000, "pretax_income": 293439000, "tax_provision": 46437000, "net_income": 247002000, "net_income_to_common": 247002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158732000, "total_current_assets": 1224362000, "total_assets": 4347296000, "short_term_debt": 214970000, "long_term_debt": 938183000, "total_debt": 1153153000, "total_liabilities": 2412391000, "total_equity": 1934905000, "shares_outstanding": 42275981, "goodwill_and_intangibles": 128496000 }, "cash_flow": { "operating_cash_flow": 782979000, "capital_expenditure": 163290000, "free_cash_flow": 946269000, "dividends_paid": 110438000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242187, "ticker_id": 812, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "350871000", "ebitda": "632951000", "netIncome": "247002000", "grossProfit": "867016000", "depreciation": "None", "totalRevenue": "2707408000", "costOfRevenue": "1840392000", "interestIncome": "42289000", "incomeBeforeTax": "293439000", "interestExpense": "57432000", "operatingIncome": "346153000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "46437000", "reportedCurrency": "USD", "netInterestIncome": "-33027000", "nonInterestIncome": "None", "operatingExpenses": "520863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1840392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282080000", "sellingGeneralAndAdministrative": "118090000", "netIncomeFromContinuingOperations": "247002000" }, "balance": { "goodwill": "20380000", "inventory": "69100000", "commonStock": "28608000", "currentDebt": "None", "investments": "None", "totalAssets": "4347296000", "longTermDebt": "938183000", "shortTermDebt": "214970000", "treasuryStock": "-136388000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "108116000", "reportedCurrency": "USD", "retainedEarnings": "1965178000", "totalLiabilities": "2412391000", "otherCurrentAssets": "14206000", "totalCurrentAssets": "1224362000", "currentLongTermDebt": "117238000", "longTermInvestments": "134347000", "shortTermInvestments": "692403000", "currentNetReceivables": "129781000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3122934000", "currentAccountsPayable": "123338000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2359971000", "shortLongTermDebtTotal": "1359985000", "totalShareholderEquity": "1934905000", "capitalLeaseObligations": "304564000", "otherCurrentLiabilities": "614124000", "totalCurrentLiabilities": "1032758000", "otherNonCurrentLiabilities": "20919000", "totalNonCurrentLiabilities": "1379633000", "cashAndShortTermInvestments": "158732000", "commonStockSharesOutstanding": "42275981", "intangibleAssetsExcludingGoodwill": "108116000", "cashAndCashEquivalentsAtCarryingValue": "158732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247002000", "profitLoss": "None", "dividendPayout": "110438000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "110429000", "operatingCashflow": "782979000", "capitalExpenditures": "163290000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-545334000", "cashflowFromInvestment": "-192868000", "stockBasedCompensation": "6149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110438000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282080000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2707408000, "cost_of_revenue": 1840392000, "gross_profit": 867016000, "research_and_development": null, "selling_general_admin": 118090000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 350871000, "depreciation_amortisation": 282080000, "ebitda": 632951000, "interest_expense": 57432000, "interest_income": null, "other_non_operating": null, "pretax_income": 293439000, "tax_provision": 46437000, "effective_tax_rate": null, "net_income": 247002000, "net_income_continuing_ops": 247002000, "net_income_to_common": 247002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158732000, "short_term_investments": 692403000, "net_receivables": 129781000, "inventory": 69100000, "other_current_assets": null, "total_current_assets": 1224362000, "net_ppe": null, "goodwill": 20380000, "intangible_assets": 108116000, "goodwill_and_intangibles": 128496000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3122934000, "total_assets": 4347296000, "short_term_debt": 214970000, "accounts_payable": 123338000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1032758000, "long_term_debt": 938183000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1379633000, "total_liabilities": 2412391000, "total_debt": 1153153000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1965178000, "total_equity": 1934905000, "shares_outstanding": 42275981, "operating_cash_flow": 782979000, "stock_based_compensation": 6149000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163290000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -192868000, "dividends_paid": 110438000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -545334000, "free_cash_flow": 946269000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "350871000", "ebitda": "632951000", "netIncome": "247002000", "grossProfit": "867016000", "depreciation": "None", "totalRevenue": "2707408000", "costOfRevenue": "1840392000", "interestIncome": "42289000", "incomeBeforeTax": "293439000", "interestExpense": "57432000", "operatingIncome": "346153000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "46437000", "reportedCurrency": "USD", "netInterestIncome": "-33027000", "nonInterestIncome": "None", "operatingExpenses": "520863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1840392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282080000", "sellingGeneralAndAdministrative": "118090000", "netIncomeFromContinuingOperations": "247002000" }, "balance": { "goodwill": "20380000", "inventory": "69100000", "commonStock": "28608000", "currentDebt": "None", "investments": "None", "totalAssets": "4347296000", "longTermDebt": "938183000", "shortTermDebt": "214970000", "treasuryStock": "-136388000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "108116000", "reportedCurrency": "USD", "retainedEarnings": "1965178000", "totalLiabilities": "2412391000", "otherCurrentAssets": "14206000", "totalCurrentAssets": "1224362000", "currentLongTermDebt": "117238000", "longTermInvestments": "134347000", "shortTermInvestments": "692403000", "currentNetReceivables": "129781000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3122934000", "currentAccountsPayable": "123338000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2359971000", "shortLongTermDebtTotal": "1359985000", "totalShareholderEquity": "1934905000", "capitalLeaseObligations": "304564000", "otherCurrentLiabilities": "614124000", "totalCurrentLiabilities": "1032758000", "otherNonCurrentLiabilities": "20919000", "totalNonCurrentLiabilities": "1379633000", "cashAndShortTermInvestments": "158732000", "commonStockSharesOutstanding": "42275981", "intangibleAssetsExcludingGoodwill": "108116000", "cashAndCashEquivalentsAtCarryingValue": "158732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247002000", "profitLoss": "None", "dividendPayout": "110438000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "110429000", "operatingCashflow": "782979000", "capitalExpenditures": "163290000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-545334000", "cashflowFromInvestment": "-192868000", "stockBasedCompensation": "6149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110438000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282080000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 2677627000, "cost_of_revenue": 1887109000, "gross_profit": 790518000, "ebit": 173553000, "ebitda": 450116000, "pretax_income": 122728000, "tax_provision": 34530000, "net_income": 88198000, "net_income_to_common": 88198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153349000, "total_current_assets": 1062999000, "total_assets": 4087250000, "short_term_debt": 307371000, "long_term_debt": 975283000, "total_debt": 1282654000, "total_liabilities": 2246571000, "total_equity": 1840679000, "shares_outstanding": 42182000, "goodwill_and_intangibles": 121548000 }, "cash_flow": { "operating_cash_flow": 341531000, "capital_expenditure": 365911000, "free_cash_flow": 707442000, "dividends_paid": 147604000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242192, "ticker_id": 812, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173553000", "ebitda": "450116000", "netIncome": "88198000", "grossProfit": "790518000", "depreciation": "None", "totalRevenue": "2677627000", "costOfRevenue": "1887109000", "interestIncome": "35799000", "incomeBeforeTax": "122728000", "interestExpense": "50825000", "operatingIncome": "159562000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "34530000", "reportedCurrency": "USD", "netInterestIncome": "-12222000", "nonInterestIncome": "None", "operatingExpenses": "630956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1887109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276563000", "sellingGeneralAndAdministrative": "132534000", "netIncomeFromContinuingOperations": "88095000" }, "balance": { "goodwill": "20380000", "inventory": "86530000", "commonStock": "28553000", "currentDebt": "None", "investments": "None", "totalAssets": "4087250000", "longTermDebt": "975283000", "shortTermDebt": "307371000", "treasuryStock": "-136388000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "101168000", "reportedCurrency": "USD", "retainedEarnings": "1872700000", "totalLiabilities": "2246571000", "otherCurrentAssets": "54386000", "totalCurrentAssets": "1062999000", "currentLongTermDebt": "311965000", "longTermInvestments": "138846000", "shortTermInvestments": "566200000", "currentNetReceivables": "117793000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3024251000", "currentAccountsPayable": "144926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2586064000", "shortLongTermDebtTotal": "1555885000", "totalShareholderEquity": "1840679000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "559919000", "totalCurrentLiabilities": "1042558000", "otherNonCurrentLiabilities": "21344000", "totalNonCurrentLiabilities": "1204013000", "cashAndShortTermInvestments": "153349000", "commonStockSharesOutstanding": "42182000", "intangibleAssetsExcludingGoodwill": "101168000", "cashAndCashEquivalentsAtCarryingValue": "153349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88095000", "profitLoss": "None", "dividendPayout": "147604000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-85240000", "operatingCashflow": "341531000", "capitalExpenditures": "365911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-323937000", "cashflowFromInvestment": "-103037000", "stockBasedCompensation": "7145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147604000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169436000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2677627000, "cost_of_revenue": 1887109000, "gross_profit": 790518000, "research_and_development": null, "selling_general_admin": 132534000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173553000, "depreciation_amortisation": 276563000, "ebitda": 450116000, "interest_expense": 50825000, "interest_income": null, "other_non_operating": null, "pretax_income": 122728000, "tax_provision": 34530000, "effective_tax_rate": null, "net_income": 88198000, "net_income_continuing_ops": 88095000, "net_income_to_common": 88198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153349000, "short_term_investments": 566200000, "net_receivables": 117793000, "inventory": 86530000, "other_current_assets": null, "total_current_assets": 1062999000, "net_ppe": null, "goodwill": 20380000, "intangible_assets": 101168000, "goodwill_and_intangibles": 121548000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3024251000, "total_assets": 4087250000, "short_term_debt": 307371000, "accounts_payable": 144926000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1042558000, "long_term_debt": 975283000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1204013000, "total_liabilities": 2246571000, "total_debt": 1282654000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1872700000, "total_equity": 1840679000, "shares_outstanding": 42182000, "operating_cash_flow": 341531000, "stock_based_compensation": 7145000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 365911000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103037000, "dividends_paid": 147604000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -323937000, "free_cash_flow": 707442000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "173553000", "ebitda": "450116000", "netIncome": "88198000", "grossProfit": "790518000", "depreciation": "None", "totalRevenue": "2677627000", "costOfRevenue": "1887109000", "interestIncome": "35799000", "incomeBeforeTax": "122728000", "interestExpense": "50825000", "operatingIncome": "159562000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "34530000", "reportedCurrency": "USD", "netInterestIncome": "-12222000", "nonInterestIncome": "None", "operatingExpenses": "630956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1887109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276563000", "sellingGeneralAndAdministrative": "132534000", "netIncomeFromContinuingOperations": "88095000" }, "balance": { "goodwill": "20380000", "inventory": "86530000", "commonStock": "28553000", "currentDebt": "None", "investments": "None", "totalAssets": "4087250000", "longTermDebt": "975283000", "shortTermDebt": "307371000", "treasuryStock": "-136388000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "101168000", "reportedCurrency": "USD", "retainedEarnings": "1872700000", "totalLiabilities": "2246571000", "otherCurrentAssets": "54386000", "totalCurrentAssets": "1062999000", "currentLongTermDebt": "311965000", "longTermInvestments": "138846000", "shortTermInvestments": "566200000", "currentNetReceivables": "117793000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3024251000", "currentAccountsPayable": "144926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2586064000", "shortLongTermDebtTotal": "1555885000", "totalShareholderEquity": "1840679000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "559919000", "totalCurrentLiabilities": "1042558000", "otherNonCurrentLiabilities": "21344000", "totalNonCurrentLiabilities": "1204013000", "cashAndShortTermInvestments": "153349000", "commonStockSharesOutstanding": "42182000", "intangibleAssetsExcludingGoodwill": "101168000", "cashAndCashEquivalentsAtCarryingValue": "153349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88095000", "profitLoss": "None", "dividendPayout": "147604000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-85240000", "operatingCashflow": "341531000", "capitalExpenditures": "365911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-323937000", "cashflowFromInvestment": "-103037000", "stockBasedCompensation": "7145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147604000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169436000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 1052423000, "cost_of_revenue": 674789000, "gross_profit": 377634000, "ebit": 258635000, "ebitda": 272891000, "pretax_income": 247054000, "tax_provision": 34588000, "net_income": 212467000, "net_income_to_common": 212467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 374223000, "total_current_assets": 1817386000, "total_assets": 6894517000, "short_term_debt": 285155000, "long_term_debt": 1890520000, "total_debt": 2175675000, "total_liabilities": 4020977000, "total_equity": 2873540000, "shares_outstanding": 41183000, "goodwill_and_intangibles": 104477000 }, "cash_flow": { "operating_cash_flow": 359710000, "capital_expenditure": 414071000, "free_cash_flow": 773781000, "dividends_paid": 70578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242155, "ticker_id": 812, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "272891000", "netIncome": "212467000", "grossProfit": "377634000", "depreciation": "None", "totalRevenue": "1052423000", "costOfRevenue": "674789000", "interestIncome": "16083000", "incomeBeforeTax": "247054000", "interestExpense": "25837000", "operatingIncome": "258635000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "34588000", "reportedCurrency": "USD", "netInterestIncome": "-9754000", "nonInterestIncome": "None", "operatingExpenses": "118999000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "674789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "54812000", "netIncomeFromContinuingOperations": "212466000" }, "balance": { "goodwill": "None", "inventory": "152247000", "commonStock": "30782000", "currentDebt": "None", "investments": "None", "totalAssets": "6894517000", "longTermDebt": "1890520000", "shortTermDebt": "285155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "104477000", "reportedCurrency": "USD", "retainedEarnings": "2982183000", "totalLiabilities": "4020977000", "otherCurrentAssets": "123715000", "totalCurrentAssets": "1817386000", "currentLongTermDebt": "218254000", "longTermInvestments": "190157000", "shortTermInvestments": "959457000", "currentNetReceivables": "207744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5077131000", "currentAccountsPayable": "211658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2417345000", "totalShareholderEquity": "2873540000", "capitalLeaseObligations": "308571000", "otherCurrentLiabilities": "49082000", "totalCurrentLiabilities": "1565401000", "otherNonCurrentLiabilities": "250446000", "totalNonCurrentLiabilities": "2455576000", "cashAndShortTermInvestments": "374223000", "commonStockSharesOutstanding": "41183000", "intangibleAssetsExcludingGoodwill": "104477000", "cashAndCashEquivalentsAtCarryingValue": "374223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212467000", "profitLoss": "None", "dividendPayout": "70578000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "359710000", "capitalExpenditures": "414071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8553000", "cashflowFromInvestment": "-359488000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1052423000, "cost_of_revenue": 674789000, "gross_profit": 377634000, "research_and_development": null, "selling_general_admin": 54812000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 258635000, "depreciation_amortisation": null, "ebitda": 272891000, "interest_expense": 25837000, "interest_income": null, "other_non_operating": null, "pretax_income": 247054000, "tax_provision": 34588000, "effective_tax_rate": null, "net_income": 212467000, "net_income_continuing_ops": 212466000, "net_income_to_common": 212467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 374223000, "short_term_investments": 959457000, "net_receivables": 207744000, "inventory": 152247000, "other_current_assets": null, "total_current_assets": 1817386000, "net_ppe": null, "goodwill": null, "intangible_assets": 104477000, "goodwill_and_intangibles": 104477000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5077131000, "total_assets": 6894517000, "short_term_debt": 285155000, "accounts_payable": 211658000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1565401000, "long_term_debt": 1890520000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2455576000, "total_liabilities": 4020977000, "total_debt": 2175675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2982183000, "total_equity": 2873540000, "shares_outstanding": 41183000, "operating_cash_flow": 359710000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 414071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -359488000, "dividends_paid": 70578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8553000, "free_cash_flow": 773781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "272891000", "netIncome": "212467000", "grossProfit": "377634000", "depreciation": "None", "totalRevenue": "1052423000", "costOfRevenue": "674789000", "interestIncome": "16083000", "incomeBeforeTax": "247054000", "interestExpense": "25837000", "operatingIncome": "258635000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "34588000", "reportedCurrency": "USD", "netInterestIncome": "-9754000", "nonInterestIncome": "None", "operatingExpenses": "118999000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "674789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "54812000", "netIncomeFromContinuingOperations": "212466000" }, "balance": { "goodwill": "None", "inventory": "152247000", "commonStock": "30782000", "currentDebt": "None", "investments": "None", "totalAssets": "6894517000", "longTermDebt": "1890520000", "shortTermDebt": "285155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "104477000", "reportedCurrency": "USD", "retainedEarnings": "2982183000", "totalLiabilities": "4020977000", "otherCurrentAssets": "123715000", "totalCurrentAssets": "1817386000", "currentLongTermDebt": "218254000", "longTermInvestments": "190157000", "shortTermInvestments": "959457000", "currentNetReceivables": "207744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5077131000", "currentAccountsPayable": "211658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2417345000", "totalShareholderEquity": "2873540000", "capitalLeaseObligations": "308571000", "otherCurrentLiabilities": "49082000", "totalCurrentLiabilities": "1565401000", "otherNonCurrentLiabilities": "250446000", "totalNonCurrentLiabilities": "2455576000", "cashAndShortTermInvestments": "374223000", "commonStockSharesOutstanding": "41183000", "intangibleAssetsExcludingGoodwill": "104477000", "cashAndCashEquivalentsAtCarryingValue": "374223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212467000", "profitLoss": "None", "dividendPayout": "70578000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "359710000", "capitalExpenditures": "414071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8553000", "cashflowFromInvestment": "-359488000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 962888000, "cost_of_revenue": 638027000, "gross_profit": 324861000, "ebit": 219433000, "ebitda": 219434000, "pretax_income": 191955000, "tax_provision": 19332000, "net_income": 172623000, "net_income_to_common": 172623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382554000, "total_current_assets": 1778078000, "total_assets": 6583024000, "short_term_debt": 239017000, "long_term_debt": 1807556000, "total_debt": 2046573000, "total_liabilities": 3807600000, "total_equity": 2775423000, "shares_outstanding": 41297000, "goodwill_and_intangibles": 124451000 }, "cash_flow": { "operating_cash_flow": 372304000, "capital_expenditure": 19806000, "free_cash_flow": 392110000, "dividends_paid": 66415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242156, "ticker_id": 812, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219433000", "ebitda": "219434000", "netIncome": "172623000", "grossProfit": "324861000", "depreciation": "None", "totalRevenue": "962888000", "costOfRevenue": "638027000", "interestIncome": "16776000", "incomeBeforeTax": "191955000", "interestExpense": "27479000", "operatingIncome": "216215000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19332000", "reportedCurrency": "USD", "netInterestIncome": "-10935000", "nonInterestIncome": "None", "operatingExpenses": "108646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "638027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97385000", "sellingGeneralAndAdministrative": "259446000", "netIncomeFromContinuingOperations": "172623000" }, "balance": { "goodwill": "20380000", "inventory": "148127000", "commonStock": "30756000", "currentDebt": "None", "investments": "None", "totalAssets": "6583024000", "longTermDebt": "1807556000", "shortTermDebt": "239017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "104071000", "reportedCurrency": "USD", "retainedEarnings": "2840559000", "totalLiabilities": "3807600000", "otherCurrentAssets": "94150000", "totalCurrentAssets": "1778078000", "currentLongTermDebt": "172885000", "longTermInvestments": "248579000", "shortTermInvestments": "955604000", "currentNetReceivables": "197642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4804946000", "currentAccountsPayable": "164320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4416816000", "shortLongTermDebtTotal": "2563338998", "totalShareholderEquity": "2775423000", "capitalLeaseObligations": "324515000", "otherCurrentLiabilities": "881186000", "totalCurrentLiabilities": "1440107000", "otherNonCurrentLiabilities": "3236000", "totalNonCurrentLiabilities": "2367493000", "cashAndShortTermInvestments": "382554000", "commonStockSharesOutstanding": "41297000", "intangibleAssetsExcludingGoodwill": "104071000", "cashAndCashEquivalentsAtCarryingValue": "382554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172623000", "profitLoss": "None", "dividendPayout": "66415000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "372304000", "capitalExpenditures": "19806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60594000", "cashflowFromInvestment": "-299167000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97385000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 962888000, "cost_of_revenue": 638027000, "gross_profit": 324861000, "research_and_development": null, "selling_general_admin": 259446000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219433000, "depreciation_amortisation": 97385000, "ebitda": 219434000, "interest_expense": 27479000, "interest_income": null, "other_non_operating": null, "pretax_income": 191955000, "tax_provision": 19332000, "effective_tax_rate": null, "net_income": 172623000, "net_income_continuing_ops": 172623000, "net_income_to_common": 172623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 382554000, "short_term_investments": 955604000, "net_receivables": 197642000, "inventory": 148127000, "other_current_assets": null, "total_current_assets": 1778078000, "net_ppe": null, "goodwill": 20380000, "intangible_assets": 104071000, "goodwill_and_intangibles": 124451000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4804946000, "total_assets": 6583024000, "short_term_debt": 239017000, "accounts_payable": 164320000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1440107000, "long_term_debt": 1807556000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2367493000, "total_liabilities": 3807600000, "total_debt": 2046573000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2840559000, "total_equity": 2775423000, "shares_outstanding": 41297000, "operating_cash_flow": 372304000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -299167000, "dividends_paid": 66415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60594000, "free_cash_flow": 392110000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "219433000", "ebitda": "219434000", "netIncome": "172623000", "grossProfit": "324861000", "depreciation": "None", "totalRevenue": "962888000", "costOfRevenue": "638027000", "interestIncome": "16776000", "incomeBeforeTax": "191955000", "interestExpense": "27479000", "operatingIncome": "216215000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19332000", "reportedCurrency": "USD", "netInterestIncome": "-10935000", "nonInterestIncome": "None", "operatingExpenses": "108646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "638027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97385000", "sellingGeneralAndAdministrative": "259446000", "netIncomeFromContinuingOperations": "172623000" }, "balance": { "goodwill": "20380000", "inventory": "148127000", "commonStock": "30756000", "currentDebt": "None", "investments": "None", "totalAssets": "6583024000", "longTermDebt": "1807556000", "shortTermDebt": "239017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "104071000", "reportedCurrency": "USD", "retainedEarnings": "2840559000", "totalLiabilities": "3807600000", "otherCurrentAssets": "94150000", "totalCurrentAssets": "1778078000", "currentLongTermDebt": "172885000", "longTermInvestments": "248579000", "shortTermInvestments": "955604000", "currentNetReceivables": "197642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4804946000", "currentAccountsPayable": "164320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4416816000", "shortLongTermDebtTotal": "2563338998", "totalShareholderEquity": "2775423000", "capitalLeaseObligations": "324515000", "otherCurrentLiabilities": "881186000", "totalCurrentLiabilities": "1440107000", "otherNonCurrentLiabilities": "3236000", "totalNonCurrentLiabilities": "2367493000", "cashAndShortTermInvestments": "382554000", "commonStockSharesOutstanding": "41297000", "intangibleAssetsExcludingGoodwill": "104071000", "cashAndCashEquivalentsAtCarryingValue": "382554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172623000", "profitLoss": "None", "dividendPayout": "66415000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "372304000", "capitalExpenditures": "19806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60594000", "cashflowFromInvestment": "-299167000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97385000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 913149000, "cost_of_revenue": 576442000, "gross_profit": 336707000, "ebit": 227145000, "ebitda": 227145000, "pretax_income": 202749000, "tax_provision": 29399000, "net_income": 173350000, "net_income_to_common": 173350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 248823000, "total_current_assets": 1474442000, "total_assets": 6278427000, "short_term_debt": 269345000, "long_term_debt": 1631823000, "total_debt": 1901168000, "total_liabilities": 3610137000, "total_equity": 2668290000, "shares_outstanding": 41138086, "goodwill_and_intangibles": 101541000 }, "cash_flow": { "operating_cash_flow": 267192999, "capital_expenditure": 345214000, "free_cash_flow": 612406999, "dividends_paid": 66410000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242158, "ticker_id": 812, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "227145000", "ebitda": "227145000", "netIncome": "173350000", "grossProfit": "336707000", "depreciation": "None", "totalRevenue": "913149000", "costOfRevenue": "576442000", "interestIncome": "14878000", "incomeBeforeTax": "202749000", "interestExpense": "24396000", "operatingIncome": "212305000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "29399000", "reportedCurrency": "USD", "netInterestIncome": "-9518000", "nonInterestIncome": "None", "operatingExpenses": "124402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "576442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93028000", "sellingGeneralAndAdministrative": "35059000", "netIncomeFromContinuingOperations": "173350000" }, "balance": { "goodwill": "None", "inventory": "145910000", "commonStock": "30756000", "currentDebt": "None", "investments": "None", "totalAssets": "6278427000", "longTermDebt": "1631823000", "shortTermDebt": "269345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "101541000", "reportedCurrency": "USD", "retainedEarnings": "2734405000", "totalLiabilities": "3610137000", "otherCurrentAssets": "108325000", "totalCurrentAssets": "1474442000", "currentLongTermDebt": "204453000", "longTermInvestments": "337601000", "shortTermInvestments": "742687000", "currentNetReceivables": "228697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4803985000", "currentAccountsPayable": "164694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4334981000", "shortLongTermDebtTotal": "2173645000", "totalShareholderEquity": "2668290000", "capitalLeaseObligations": "337369000", "otherCurrentLiabilities": "811596000", "totalCurrentLiabilities": "1396790000", "otherNonCurrentLiabilities": "233226000", "totalNonCurrentLiabilities": "2213347000", "cashAndShortTermInvestments": "248823000", "commonStockSharesOutstanding": "41138086", "intangibleAssetsExcludingGoodwill": "101541000", "cashAndCashEquivalentsAtCarryingValue": "248823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173350000", "profitLoss": "None", "dividendPayout": "66410000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "267192999", "capitalExpenditures": "345214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31471000", "cashflowFromInvestment": "-286012000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66410000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8706000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 913149000, "cost_of_revenue": 576442000, "gross_profit": 336707000, "research_and_development": null, "selling_general_admin": 35059000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 227145000, "depreciation_amortisation": 93028000, "ebitda": 227145000, "interest_expense": 24396000, "interest_income": null, "other_non_operating": null, "pretax_income": 202749000, "tax_provision": 29399000, "effective_tax_rate": null, "net_income": 173350000, "net_income_continuing_ops": 173350000, "net_income_to_common": 173350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 248823000, "short_term_investments": 742687000, "net_receivables": 228697000, "inventory": 145910000, "other_current_assets": null, "total_current_assets": 1474442000, "net_ppe": null, "goodwill": null, "intangible_assets": 101541000, "goodwill_and_intangibles": 101541000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4803985000, "total_assets": 6278427000, "short_term_debt": 269345000, "accounts_payable": 164694000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1396790000, "long_term_debt": 1631823000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2213347000, "total_liabilities": 3610137000, "total_debt": 1901168000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2734405000, "total_equity": 2668290000, "shares_outstanding": 41138086, "operating_cash_flow": 267192999, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 345214000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -286012000, "dividends_paid": 66410000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31471000, "free_cash_flow": 612406999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "227145000", "ebitda": "227145000", "netIncome": "173350000", "grossProfit": "336707000", "depreciation": "None", "totalRevenue": "913149000", "costOfRevenue": "576442000", "interestIncome": "14878000", "incomeBeforeTax": "202749000", "interestExpense": "24396000", "operatingIncome": "212305000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "29399000", "reportedCurrency": "USD", "netInterestIncome": "-9518000", "nonInterestIncome": "None", "operatingExpenses": "124402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "576442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93028000", "sellingGeneralAndAdministrative": "35059000", "netIncomeFromContinuingOperations": "173350000" }, "balance": { "goodwill": "None", "inventory": "145910000", "commonStock": "30756000", "currentDebt": "None", "investments": "None", "totalAssets": "6278427000", "longTermDebt": "1631823000", "shortTermDebt": "269345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "101541000", "reportedCurrency": "USD", "retainedEarnings": "2734405000", "totalLiabilities": "3610137000", "otherCurrentAssets": "108325000", "totalCurrentAssets": "1474442000", "currentLongTermDebt": "204453000", "longTermInvestments": "337601000", "shortTermInvestments": "742687000", "currentNetReceivables": "228697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4803985000", "currentAccountsPayable": "164694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4334981000", "shortLongTermDebtTotal": "2173645000", "totalShareholderEquity": "2668290000", "capitalLeaseObligations": "337369000", "otherCurrentLiabilities": "811596000", "totalCurrentLiabilities": "1396790000", "otherNonCurrentLiabilities": "233226000", "totalNonCurrentLiabilities": "2213347000", "cashAndShortTermInvestments": "248823000", "commonStockSharesOutstanding": "41138086", "intangibleAssetsExcludingGoodwill": "101541000", "cashAndCashEquivalentsAtCarryingValue": "248823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173350000", "profitLoss": "None", "dividendPayout": "66410000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "267192999", "capitalExpenditures": "345214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31471000", "cashflowFromInvestment": "-286012000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66410000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8706000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 842604000, "cost_of_revenue": 550835000, "gross_profit": 291769000, "ebit": 197447000, "ebitda": 197447000, "pretax_income": 174162000, "tax_provision": 25253000, "net_income": 148908000, "net_income_to_common": 148908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236171000, "total_current_assets": 1423976000, "total_assets": 6000984000, "short_term_debt": 281954000, "long_term_debt": 1497592000, "total_debt": 1779546000, "total_liabilities": 3440867000, "total_equity": 2560117000, "shares_outstanding": 41246000, "goodwill_and_intangibles": 98895000 }, "cash_flow": { "operating_cash_flow": 278805000, "capital_expenditure": 390502000, "free_cash_flow": 669307000, "dividends_paid": 133026999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242159, "ticker_id": 812, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197447000", "ebitda": "197447000", "netIncome": "148908000", "grossProfit": "291769000", "depreciation": "None", "totalRevenue": "842604000", "costOfRevenue": "550835000", "interestIncome": "15377000", "incomeBeforeTax": "174162000", "interestExpense": "23285000", "operatingIncome": "176620000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "25253000", "reportedCurrency": "USD", "netInterestIncome": "-7908000", "nonInterestIncome": "None", "operatingExpenses": "115149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "550835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88440000", "sellingGeneralAndAdministrative": "32954000", "netIncomeFromContinuingOperations": "148909000" }, "balance": { "goodwill": "None", "inventory": "141190000", "commonStock": "30753000", "currentDebt": "None", "investments": "None", "totalAssets": "6000984000", "longTermDebt": "1497592000", "shortTermDebt": "281954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "98895000", "reportedCurrency": "USD", "retainedEarnings": "2627466000", "totalLiabilities": "3440867000", "otherCurrentAssets": "96110000", "totalCurrentAssets": "1423976000", "currentLongTermDebt": "219892000", "longTermInvestments": "368332000", "shortTermInvestments": "764137000", "currentNetReceivables": "186368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4577008000", "currentAccountsPayable": "188167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4064545000", "shortLongTermDebtTotal": "2051320000", "totalShareholderEquity": "2560117000", "capitalLeaseObligations": "333836000", "otherCurrentLiabilities": "43692000", "totalCurrentLiabilities": "1374795000", "otherNonCurrentLiabilities": "236093000", "totalNonCurrentLiabilities": "2066072000", "cashAndShortTermInvestments": "236171000", "commonStockSharesOutstanding": "41246000", "intangibleAssetsExcludingGoodwill": "98895000", "cashAndCashEquivalentsAtCarryingValue": "236171000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148908000", "profitLoss": "None", "dividendPayout": "133026999", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "278805000", "capitalExpenditures": "390502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7791000", "cashflowFromInvestment": "-215245000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133026999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8706000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 842604000, "cost_of_revenue": 550835000, "gross_profit": 291769000, "research_and_development": null, "selling_general_admin": 32954000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197447000, "depreciation_amortisation": 88440000, "ebitda": 197447000, "interest_expense": 23285000, "interest_income": null, "other_non_operating": null, "pretax_income": 174162000, "tax_provision": 25253000, "effective_tax_rate": null, "net_income": 148908000, "net_income_continuing_ops": 148909000, "net_income_to_common": 148908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236171000, "short_term_investments": 764137000, "net_receivables": 186368000, "inventory": 141190000, "other_current_assets": null, "total_current_assets": 1423976000, "net_ppe": null, "goodwill": null, "intangible_assets": 98895000, "goodwill_and_intangibles": 98895000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4577008000, "total_assets": 6000984000, "short_term_debt": 281954000, "accounts_payable": 188167000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1374795000, "long_term_debt": 1497592000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2066072000, "total_liabilities": 3440867000, "total_debt": 1779546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2627466000, "total_equity": 2560117000, "shares_outstanding": 41246000, "operating_cash_flow": 278805000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 390502000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -215245000, "dividends_paid": 133026999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7791000, "free_cash_flow": 669307000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "197447000", "ebitda": "197447000", "netIncome": "148908000", "grossProfit": "291769000", "depreciation": "None", "totalRevenue": "842604000", "costOfRevenue": "550835000", "interestIncome": "15377000", "incomeBeforeTax": "174162000", "interestExpense": "23285000", "operatingIncome": "176620000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "25253000", "reportedCurrency": "USD", "netInterestIncome": "-7908000", "nonInterestIncome": "None", "operatingExpenses": "115149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "550835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88440000", "sellingGeneralAndAdministrative": "32954000", "netIncomeFromContinuingOperations": "148909000" }, "balance": { "goodwill": "None", "inventory": "141190000", "commonStock": "30753000", "currentDebt": "None", "investments": "None", "totalAssets": "6000984000", "longTermDebt": "1497592000", "shortTermDebt": "281954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "98895000", "reportedCurrency": "USD", "retainedEarnings": "2627466000", "totalLiabilities": "3440867000", "otherCurrentAssets": "96110000", "totalCurrentAssets": "1423976000", "currentLongTermDebt": "219892000", "longTermInvestments": "368332000", "shortTermInvestments": "764137000", "currentNetReceivables": "186368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4577008000", "currentAccountsPayable": "188167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4064545000", "shortLongTermDebtTotal": "2051320000", "totalShareholderEquity": "2560117000", "capitalLeaseObligations": "333836000", "otherCurrentLiabilities": "43692000", "totalCurrentLiabilities": "1374795000", "otherNonCurrentLiabilities": "236093000", "totalNonCurrentLiabilities": "2066072000", "cashAndShortTermInvestments": "236171000", "commonStockSharesOutstanding": "41246000", "intangibleAssetsExcludingGoodwill": "98895000", "cashAndCashEquivalentsAtCarryingValue": "236171000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148908000", "profitLoss": "None", "dividendPayout": "133026999", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "278805000", "capitalExpenditures": "390502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7791000", "cashflowFromInvestment": "-215245000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133026999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8706000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 899181000, "cost_of_revenue": 566076000, "gross_profit": 333105000, "ebit": 229977000, "ebitda": 229977000, "pretax_income": 206744000, "tax_provision": 29978000, "net_income": 176766000, "net_income_to_common": 176766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164820000, "total_current_assets": 1321624000, "total_assets": 5747808000, "short_term_debt": 292603000, "long_term_debt": 1390774000, "total_debt": 1683377000, "total_liabilities": 3266426000, "total_equity": 2481382000, "shares_outstanding": 41292000, "goodwill_and_intangibles": 117863000 }, "cash_flow": { "operating_cash_flow": 205477000, "capital_expenditure": 626161000, "free_cash_flow": 831638000, "dividends_paid": 269139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242160, "ticker_id": 812, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "229977000", "ebitda": "229977000", "netIncome": "176766000", "grossProfit": "333105000", "depreciation": "None", "totalRevenue": "899181000", "costOfRevenue": "566076000", "interestIncome": "15792000", "incomeBeforeTax": "206744000", "interestExpense": "23233000", "operatingIncome": "213821000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "29978000", "reportedCurrency": "USD", "netInterestIncome": "-7441000", "nonInterestIncome": "None", "operatingExpenses": "119284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "566076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86284000", "sellingGeneralAndAdministrative": "3527000", "netIncomeFromContinuingOperations": "176766000" }, "balance": { "goodwill": "20380000", "inventory": "145040000", "commonStock": "30737000", "currentDebt": "None", "investments": "None", "totalAssets": "5747808000", "longTermDebt": "1390774000", "shortTermDebt": "292603000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "97483000", "reportedCurrency": "USD", "retainedEarnings": "2544951000", "totalLiabilities": "3266426000", "otherCurrentAssets": "82188000", "totalCurrentAssets": "1321624000", "currentLongTermDebt": "232447000", "longTermInvestments": "425821000", "shortTermInvestments": "751525000", "currentNetReceivables": "178051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4426183000", "currentAccountsPayable": "189898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3857363000", "shortLongTermDebtTotal": "1939208000", "totalShareholderEquity": "2481382000", "capitalLeaseObligations": "315987000", "otherCurrentLiabilities": "34906000", "totalCurrentLiabilities": "1341097000", "otherNonCurrentLiabilities": "229921000", "totalNonCurrentLiabilities": "1925329000", "cashAndShortTermInvestments": "164820000", "commonStockSharesOutstanding": "41292000", "intangibleAssetsExcludingGoodwill": "97483000", "cashAndCashEquivalentsAtCarryingValue": "164820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176766000", "profitLoss": "None", "dividendPayout": "269139000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "205477000", "capitalExpenditures": "626161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135918000", "cashflowFromInvestment": "-518052000", "stockBasedCompensation": "5483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "269139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 899181000, "cost_of_revenue": 566076000, "gross_profit": 333105000, "research_and_development": null, "selling_general_admin": 3527000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229977000, "depreciation_amortisation": 86284000, "ebitda": 229977000, "interest_expense": 23233000, "interest_income": null, "other_non_operating": null, "pretax_income": 206744000, "tax_provision": 29978000, "effective_tax_rate": null, "net_income": 176766000, "net_income_continuing_ops": 176766000, "net_income_to_common": 176766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164820000, "short_term_investments": 751525000, "net_receivables": 178051000, "inventory": 145040000, "other_current_assets": null, "total_current_assets": 1321624000, "net_ppe": null, "goodwill": 20380000, "intangible_assets": 97483000, "goodwill_and_intangibles": 117863000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4426183000, "total_assets": 5747808000, "short_term_debt": 292603000, "accounts_payable": 189898000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1341097000, "long_term_debt": 1390774000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1925329000, "total_liabilities": 3266426000, "total_debt": 1683377000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2544951000, "total_equity": 2481382000, "shares_outstanding": 41292000, "operating_cash_flow": 205477000, "stock_based_compensation": 5483000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 626161000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -518052000, "dividends_paid": 269139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135918000, "free_cash_flow": 831638000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "229977000", "ebitda": "229977000", "netIncome": "176766000", "grossProfit": "333105000", "depreciation": "None", "totalRevenue": "899181000", "costOfRevenue": "566076000", "interestIncome": "15792000", "incomeBeforeTax": "206744000", "interestExpense": "23233000", "operatingIncome": "213821000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "29978000", "reportedCurrency": "USD", "netInterestIncome": "-7441000", "nonInterestIncome": "None", "operatingExpenses": "119284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "566076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86284000", "sellingGeneralAndAdministrative": "3527000", "netIncomeFromContinuingOperations": "176766000" }, "balance": { "goodwill": "20380000", "inventory": "145040000", "commonStock": "30737000", "currentDebt": "None", "investments": "None", "totalAssets": "5747808000", "longTermDebt": "1390774000", "shortTermDebt": "292603000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "97483000", "reportedCurrency": "USD", "retainedEarnings": "2544951000", "totalLiabilities": "3266426000", "otherCurrentAssets": "82188000", "totalCurrentAssets": "1321624000", "currentLongTermDebt": "232447000", "longTermInvestments": "425821000", "shortTermInvestments": "751525000", "currentNetReceivables": "178051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4426183000", "currentAccountsPayable": "189898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3857363000", "shortLongTermDebtTotal": "1939208000", "totalShareholderEquity": "2481382000", "capitalLeaseObligations": "315987000", "otherCurrentLiabilities": "34906000", "totalCurrentLiabilities": "1341097000", "otherNonCurrentLiabilities": "229921000", "totalNonCurrentLiabilities": "1925329000", "cashAndShortTermInvestments": "164820000", "commonStockSharesOutstanding": "41292000", "intangibleAssetsExcludingGoodwill": "97483000", "cashAndCashEquivalentsAtCarryingValue": "164820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176766000", "profitLoss": "None", "dividendPayout": "269139000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "205477000", "capitalExpenditures": "626161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135918000", "cashflowFromInvestment": "-518052000", "stockBasedCompensation": "5483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "269139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 878620000, "cost_of_revenue": 502452000, "gross_profit": 376168000, "ebit": 204188000, "ebitda": 286866000, "pretax_income": 189472000, "tax_provision": 23290000, "net_income": 166182000, "net_income_to_common": 166182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 613313000, "total_current_assets": 1576877000, "total_assets": 5742310000, "short_term_debt": 313957000, "long_term_debt": 1415953000, "total_debt": 1729910000, "total_liabilities": 3369152000, "total_equity": 2373158000, "shares_outstanding": 41696000, "goodwill_and_intangibles": 96753000 }, "cash_flow": { "operating_cash_flow": 337457000, "capital_expenditure": 626161000, "free_cash_flow": 963618000, "dividends_paid": 269139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242161, "ticker_id": 812, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "204188000", "ebitda": "286866000", "netIncome": "166182000", "grossProfit": "376168000", "depreciation": "None", "totalRevenue": "878620000", "costOfRevenue": "502452000", "interestIncome": "16063000", "incomeBeforeTax": "189472000", "interestExpense": "21498000", "operatingIncome": "204190000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23290000", "reportedCurrency": "USD", "netInterestIncome": "-5435000", "nonInterestIncome": "None", "operatingExpenses": "170409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82678000", "sellingGeneralAndAdministrative": "36787000", "netIncomeFromContinuingOperations": "165770000" }, "balance": { "goodwill": "20380000", "inventory": "132341000", "commonStock": "30710000", "currentDebt": "None", "investments": "None", "totalAssets": "5742310000", "longTermDebt": "1415953000", "shortTermDebt": "313957000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "76373000", "reportedCurrency": "USD", "retainedEarnings": "2435091000", "totalLiabilities": "3369152000", "otherCurrentAssets": "57627000", "totalCurrentAssets": "1576877000", "currentLongTermDebt": "254854000", "longTermInvestments": "248936000", "shortTermInvestments": "585919000", "currentNetReceivables": "187677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4165397000", "currentAccountsPayable": "229104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3767563000", "shortLongTermDebtTotal": "2000504000", "totalShareholderEquity": "2373158000", "capitalLeaseObligations": "329697000", "otherCurrentLiabilities": "763610000", "totalCurrentLiabilities": "1427482000", "otherNonCurrentLiabilities": "3354000", "totalNonCurrentLiabilities": "2014265000", "cashAndShortTermInvestments": "613313000", "commonStockSharesOutstanding": "41696000", "intangibleAssetsExcludingGoodwill": "76373000", "cashAndCashEquivalentsAtCarryingValue": "613313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166182000", "profitLoss": "None", "dividendPayout": "269139000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "337457000", "capitalExpenditures": "626161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48298000", "cashflowFromInvestment": "-20567000", "stockBasedCompensation": "5483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "269139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 878620000, "cost_of_revenue": 502452000, "gross_profit": 376168000, "research_and_development": null, "selling_general_admin": 36787000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 204188000, "depreciation_amortisation": 82678000, "ebitda": 286866000, "interest_expense": 21498000, "interest_income": null, "other_non_operating": null, "pretax_income": 189472000, "tax_provision": 23290000, "effective_tax_rate": null, "net_income": 166182000, "net_income_continuing_ops": 165770000, "net_income_to_common": 166182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 613313000, "short_term_investments": 585919000, "net_receivables": 187677000, "inventory": 132341000, "other_current_assets": null, "total_current_assets": 1576877000, "net_ppe": null, "goodwill": 20380000, "intangible_assets": 76373000, "goodwill_and_intangibles": 96753000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4165397000, "total_assets": 5742310000, "short_term_debt": 313957000, "accounts_payable": 229104000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1427482000, "long_term_debt": 1415953000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2014265000, "total_liabilities": 3369152000, "total_debt": 1729910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2435091000, "total_equity": 2373158000, "shares_outstanding": 41696000, "operating_cash_flow": 337457000, "stock_based_compensation": 5483000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 626161000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20567000, "dividends_paid": 269139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48298000, "free_cash_flow": 963618000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "204188000", "ebitda": "286866000", "netIncome": "166182000", "grossProfit": "376168000", "depreciation": "None", "totalRevenue": "878620000", "costOfRevenue": "502452000", "interestIncome": "16063000", "incomeBeforeTax": "189472000", "interestExpense": "21498000", "operatingIncome": "204190000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23290000", "reportedCurrency": "USD", "netInterestIncome": "-5435000", "nonInterestIncome": "None", "operatingExpenses": "170409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82678000", "sellingGeneralAndAdministrative": "36787000", "netIncomeFromContinuingOperations": "165770000" }, "balance": { "goodwill": "20380000", "inventory": "132341000", "commonStock": "30710000", "currentDebt": "None", "investments": "None", "totalAssets": "5742310000", "longTermDebt": "1415953000", "shortTermDebt": "313957000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "76373000", "reportedCurrency": "USD", "retainedEarnings": "2435091000", "totalLiabilities": "3369152000", "otherCurrentAssets": "57627000", "totalCurrentAssets": "1576877000", "currentLongTermDebt": "254854000", "longTermInvestments": "248936000", "shortTermInvestments": "585919000", "currentNetReceivables": "187677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4165397000", "currentAccountsPayable": "229104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3767563000", "shortLongTermDebtTotal": "2000504000", "totalShareholderEquity": "2373158000", "capitalLeaseObligations": "329697000", "otherCurrentLiabilities": "763610000", "totalCurrentLiabilities": "1427482000", "otherNonCurrentLiabilities": "3354000", "totalNonCurrentLiabilities": "2014265000", "cashAndShortTermInvestments": "613313000", "commonStockSharesOutstanding": "41696000", "intangibleAssetsExcludingGoodwill": "76373000", "cashAndCashEquivalentsAtCarryingValue": "613313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166182000", "profitLoss": "None", "dividendPayout": "269139000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "337457000", "capitalExpenditures": "626161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48298000", "cashflowFromInvestment": "-20567000", "stockBasedCompensation": "5483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "269139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 854708000, "cost_of_revenue": 565509000, "gross_profit": 289199000, "ebit": 192808000, "ebitda": 192808000, "pretax_income": 169285000, "tax_provision": 23259000, "net_income": 146026000, "net_income_to_common": 146026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275245000, "total_current_assets": 1431416000, "total_assets": 5508354000, "short_term_debt": 264923000, "long_term_debt": 1298106000, "total_debt": 1563029000, "total_liabilities": 3192400000, "total_equity": 2315954000, "shares_outstanding": 41728000, "goodwill_and_intangibles": 94097000 }, "cash_flow": { "operating_cash_flow": 188615000, "capital_expenditure": 132604000, "free_cash_flow": 321219000, "dividends_paid": 67180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242163, "ticker_id": 812, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "192808000", "ebitda": "192808000", "netIncome": "146026000", "grossProfit": "289199000", "depreciation": "None", "totalRevenue": "854708000", "costOfRevenue": "565509000", "interestIncome": "15565000", "incomeBeforeTax": "169285000", "interestExpense": "23523000", "operatingIncome": "173710000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "23259000", "reportedCurrency": "USD", "netInterestIncome": "-7958000", "nonInterestIncome": "None", "operatingExpenses": "115489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "565509000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82797000", "sellingGeneralAndAdministrative": "33871000", "netIncomeFromContinuingOperations": "146026000" }, "balance": { "goodwill": "None", "inventory": "123571000", "commonStock": "30710000", "currentDebt": "None", "investments": "None", "totalAssets": "5508354000", "longTermDebt": "1298106000", "shortTermDebt": "264923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "94097000", "reportedCurrency": "USD", "retainedEarnings": "2336225000", "totalLiabilities": "3192400000", "otherCurrentAssets": "69931000", "totalCurrentAssets": "1431416000", "currentLongTermDebt": "205144000", "longTermInvestments": "219731000", "shortTermInvestments": "758560000", "currentNetReceivables": "204109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4076938000", "currentAccountsPayable": "176755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3701037000", "shortLongTermDebtTotal": "1858806000", "totalShareholderEquity": "2315954000", "capitalLeaseObligations": "355556000", "otherCurrentLiabilities": "51405000", "totalCurrentLiabilities": "1317680000", "otherNonCurrentLiabilities": "223540000", "totalNonCurrentLiabilities": "1874720000", "cashAndShortTermInvestments": "275245000", "commonStockSharesOutstanding": "41728000", "intangibleAssetsExcludingGoodwill": "94097000", "cashAndCashEquivalentsAtCarryingValue": "275245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146026000", "profitLoss": "None", "dividendPayout": "67180000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188615000", "capitalExpenditures": "132604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50127000", "cashflowFromInvestment": "-63879000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-162827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 854708000, "cost_of_revenue": 565509000, "gross_profit": 289199000, "research_and_development": null, "selling_general_admin": 33871000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 192808000, "depreciation_amortisation": 82797000, "ebitda": 192808000, "interest_expense": 23523000, "interest_income": null, "other_non_operating": null, "pretax_income": 169285000, "tax_provision": 23259000, "effective_tax_rate": null, "net_income": 146026000, "net_income_continuing_ops": 146026000, "net_income_to_common": 146026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275245000, "short_term_investments": 758560000, "net_receivables": 204109000, "inventory": 123571000, "other_current_assets": null, "total_current_assets": 1431416000, "net_ppe": null, "goodwill": null, "intangible_assets": 94097000, "goodwill_and_intangibles": 94097000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4076938000, "total_assets": 5508354000, "short_term_debt": 264923000, "accounts_payable": 176755000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1317680000, "long_term_debt": 1298106000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1874720000, "total_liabilities": 3192400000, "total_debt": 1563029000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2336225000, "total_equity": 2315954000, "shares_outstanding": 41728000, "operating_cash_flow": 188615000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132604000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63879000, "dividends_paid": 67180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50127000, "free_cash_flow": 321219000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "192808000", "ebitda": "192808000", "netIncome": "146026000", "grossProfit": "289199000", "depreciation": "None", "totalRevenue": "854708000", "costOfRevenue": "565509000", "interestIncome": "15565000", "incomeBeforeTax": "169285000", "interestExpense": "23523000", "operatingIncome": "173710000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "23259000", "reportedCurrency": "USD", "netInterestIncome": "-7958000", "nonInterestIncome": "None", "operatingExpenses": "115489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "565509000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82797000", "sellingGeneralAndAdministrative": "33871000", "netIncomeFromContinuingOperations": "146026000" }, "balance": { "goodwill": "None", "inventory": "123571000", "commonStock": "30710000", "currentDebt": "None", "investments": "None", "totalAssets": "5508354000", "longTermDebt": "1298106000", "shortTermDebt": "264923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "94097000", "reportedCurrency": "USD", "retainedEarnings": "2336225000", "totalLiabilities": "3192400000", "otherCurrentAssets": "69931000", "totalCurrentAssets": "1431416000", "currentLongTermDebt": "205144000", "longTermInvestments": "219731000", "shortTermInvestments": "758560000", "currentNetReceivables": "204109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4076938000", "currentAccountsPayable": "176755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3701037000", "shortLongTermDebtTotal": "1858806000", "totalShareholderEquity": "2315954000", "capitalLeaseObligations": "355556000", "otherCurrentLiabilities": "51405000", "totalCurrentLiabilities": "1317680000", "otherNonCurrentLiabilities": "223540000", "totalNonCurrentLiabilities": "1874720000", "cashAndShortTermInvestments": "275245000", "commonStockSharesOutstanding": "41728000", "intangibleAssetsExcludingGoodwill": "94097000", "cashAndCashEquivalentsAtCarryingValue": "275245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146026000", "profitLoss": "None", "dividendPayout": "67180000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188615000", "capitalExpenditures": "132604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50127000", "cashflowFromInvestment": "-63879000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-162827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 819403000, "cost_of_revenue": 541581000, "gross_profit": 277822000, "ebit": 161247000, "ebitda": 161247000, "pretax_income": 140615000, "tax_provision": 20362000, "net_income": 120253000, "net_income_to_common": 120253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200635000, "total_current_assets": 1320598000, "total_assets": 5391232000, "short_term_debt": 286256000, "long_term_debt": 1241684000, "total_debt": 1527940000, "total_liabilities": 3155742000, "total_equity": 2235490000, "shares_outstanding": 41715000, "goodwill_and_intangibles": 92715000 }, "cash_flow": { "operating_cash_flow": 269779000, "capital_expenditure": 0, "free_cash_flow": 269779000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242164, "ticker_id": 812, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "161247000", "ebitda": "161247000", "netIncome": "120253000", "grossProfit": "277822000", "depreciation": "None", "totalRevenue": "819403000", "costOfRevenue": "541581000", "interestIncome": "13537000", "incomeBeforeTax": "140615000", "interestExpense": "20632000", "operatingIncome": "159507000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "20362000", "reportedCurrency": "USD", "netInterestIncome": "-7095000", "nonInterestIncome": "None", "operatingExpenses": "118315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "541581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79462000", "sellingGeneralAndAdministrative": "34190000", "netIncomeFromContinuingOperations": "120253000" }, "balance": { "goodwill": "None", "inventory": "116578000", "commonStock": "30710000", "currentDebt": "None", "investments": "None", "totalAssets": "5391232000", "longTermDebt": "1241684000", "shortTermDebt": "286256000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "92715000", "reportedCurrency": "USD", "retainedEarnings": "2257378000", "totalLiabilities": "3155742000", "otherCurrentAssets": "65607000", "totalCurrentAssets": "1320598000", "currentLongTermDebt": "226513000", "longTermInvestments": "258379000", "shortTermInvestments": "748239000", "currentNetReceivables": "189539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4070634000", "currentAccountsPayable": "197340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1824342000", "totalShareholderEquity": "2235490000", "capitalLeaseObligations": "356145000", "otherCurrentLiabilities": "95795000", "totalCurrentLiabilities": "1353688000", "otherNonCurrentLiabilities": "216511000", "totalNonCurrentLiabilities": "1802054000", "cashAndShortTermInvestments": "200635000", "commonStockSharesOutstanding": "41715000", "intangibleAssetsExcludingGoodwill": "92715000", "cashAndCashEquivalentsAtCarryingValue": "200635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120253000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "269779000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59306000", "cashflowFromInvestment": "-180362000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 819403000, "cost_of_revenue": 541581000, "gross_profit": 277822000, "research_and_development": null, "selling_general_admin": 34190000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 161247000, "depreciation_amortisation": 79462000, "ebitda": 161247000, "interest_expense": 20632000, "interest_income": null, "other_non_operating": null, "pretax_income": 140615000, "tax_provision": 20362000, "effective_tax_rate": null, "net_income": 120253000, "net_income_continuing_ops": 120253000, "net_income_to_common": 120253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200635000, "short_term_investments": 748239000, "net_receivables": 189539000, "inventory": 116578000, "other_current_assets": null, "total_current_assets": 1320598000, "net_ppe": null, "goodwill": null, "intangible_assets": 92715000, "goodwill_and_intangibles": 92715000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4070634000, "total_assets": 5391232000, "short_term_debt": 286256000, "accounts_payable": 197340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1353688000, "long_term_debt": 1241684000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1802054000, "total_liabilities": 3155742000, "total_debt": 1527940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2257378000, "total_equity": 2235490000, "shares_outstanding": 41715000, "operating_cash_flow": 269779000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180362000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59306000, "free_cash_flow": 269779000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "161247000", "ebitda": "161247000", "netIncome": "120253000", "grossProfit": "277822000", "depreciation": "None", "totalRevenue": "819403000", "costOfRevenue": "541581000", "interestIncome": "13537000", "incomeBeforeTax": "140615000", "interestExpense": "20632000", "operatingIncome": "159507000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "20362000", "reportedCurrency": "USD", "netInterestIncome": "-7095000", "nonInterestIncome": "None", "operatingExpenses": "118315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "541581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79462000", "sellingGeneralAndAdministrative": "34190000", "netIncomeFromContinuingOperations": "120253000" }, "balance": { "goodwill": "None", "inventory": "116578000", "commonStock": "30710000", "currentDebt": "None", "investments": "None", "totalAssets": "5391232000", "longTermDebt": "1241684000", "shortTermDebt": "286256000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "92715000", "reportedCurrency": "USD", "retainedEarnings": "2257378000", "totalLiabilities": "3155742000", "otherCurrentAssets": "65607000", "totalCurrentAssets": "1320598000", "currentLongTermDebt": "226513000", "longTermInvestments": "258379000", "shortTermInvestments": "748239000", "currentNetReceivables": "189539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4070634000", "currentAccountsPayable": "197340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1824342000", "totalShareholderEquity": "2235490000", "capitalLeaseObligations": "356145000", "otherCurrentLiabilities": "95795000", "totalCurrentLiabilities": "1353688000", "otherNonCurrentLiabilities": "216511000", "totalNonCurrentLiabilities": "1802054000", "cashAndShortTermInvestments": "200635000", "commonStockSharesOutstanding": "41715000", "intangibleAssetsExcludingGoodwill": "92715000", "cashAndCashEquivalentsAtCarryingValue": "200635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120253000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "269779000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59306000", "cashflowFromInvestment": "-180362000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 893466000, "cost_of_revenue": 558689000, "gross_profit": 334777000, "ebit": 225698000, "ebitda": 225698000, "pretax_income": 206858000, "tax_provision": 30792000, "net_income": 176066000, "net_income_to_common": 176066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170525000, "total_current_assets": 1201133000, "total_assets": 5189332000, "short_term_debt": 297575000, "long_term_debt": 1198017000, "total_debt": 1495592000, "total_liabilities": 2997849000, "total_equity": 2191483000, "shares_outstanding": 42052000, "goodwill_and_intangibles": 108692000 }, "cash_flow": { "operating_cash_flow": 200998000, "capital_expenditure": 800175000, "free_cash_flow": 1001173000, "dividends_paid": 134151999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242165, "ticker_id": 812, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225698000", "ebitda": "225698000", "netIncome": "176066000", "grossProfit": "334777000", "depreciation": "None", "totalRevenue": "893466000", "costOfRevenue": "558689000", "interestIncome": "13746000", "incomeBeforeTax": "206858000", "interestExpense": "18840000", "operatingIncome": "215985000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "30792000", "reportedCurrency": "USD", "netInterestIncome": "-5094000", "nonInterestIncome": "None", "operatingExpenses": "118792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "558689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83365000", "sellingGeneralAndAdministrative": "32270000", "netIncomeFromContinuingOperations": "176066000" }, "balance": { "goodwill": "20380000", "inventory": "116919000", "commonStock": "30704000", "currentDebt": "None", "investments": "None", "totalAssets": "5189332000", "longTermDebt": "1198017000", "shortTermDebt": "297575000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "88312000", "reportedCurrency": "USD", "retainedEarnings": "2204260000", "totalLiabilities": "2997849000", "otherCurrentAssets": "88130000", "totalCurrentAssets": "1201133000", "currentLongTermDebt": "233110000", "longTermInvestments": "301192000", "shortTermInvestments": "630640000", "currentNetReceivables": "194919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3988199000", "currentAccountsPayable": "205895000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1693979000", "totalShareholderEquity": "2191483000", "capitalLeaseObligations": "262852000", "otherCurrentLiabilities": "89246000", "totalCurrentLiabilities": "1320689000", "otherNonCurrentLiabilities": "235013000", "totalNonCurrentLiabilities": "1677160000", "cashAndShortTermInvestments": "170525000", "commonStockSharesOutstanding": "42052000", "intangibleAssetsExcludingGoodwill": "88312000", "cashAndCashEquivalentsAtCarryingValue": "170525000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176066000", "profitLoss": "None", "dividendPayout": "134151999", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "200998000", "capitalExpenditures": "800175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158514000", "cashflowFromInvestment": "-78334000", "stockBasedCompensation": "4359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134151999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 893466000, "cost_of_revenue": 558689000, "gross_profit": 334777000, "research_and_development": null, "selling_general_admin": 32270000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225698000, "depreciation_amortisation": 83365000, "ebitda": 225698000, "interest_expense": 18840000, "interest_income": null, "other_non_operating": null, "pretax_income": 206858000, "tax_provision": 30792000, "effective_tax_rate": null, "net_income": 176066000, "net_income_continuing_ops": 176066000, "net_income_to_common": 176066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170525000, "short_term_investments": 630640000, "net_receivables": 194919000, "inventory": 116919000, "other_current_assets": null, "total_current_assets": 1201133000, "net_ppe": null, "goodwill": 20380000, "intangible_assets": 88312000, "goodwill_and_intangibles": 108692000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3988199000, "total_assets": 5189332000, "short_term_debt": 297575000, "accounts_payable": 205895000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1320689000, "long_term_debt": 1198017000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1677160000, "total_liabilities": 2997849000, "total_debt": 1495592000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2204260000, "total_equity": 2191483000, "shares_outstanding": 42052000, "operating_cash_flow": 200998000, "stock_based_compensation": 4359000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 800175000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78334000, "dividends_paid": 134151999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158514000, "free_cash_flow": 1001173000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "225698000", "ebitda": "225698000", "netIncome": "176066000", "grossProfit": "334777000", "depreciation": "None", "totalRevenue": "893466000", "costOfRevenue": "558689000", "interestIncome": "13746000", "incomeBeforeTax": "206858000", "interestExpense": "18840000", "operatingIncome": "215985000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "30792000", "reportedCurrency": "USD", "netInterestIncome": "-5094000", "nonInterestIncome": "None", "operatingExpenses": "118792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "558689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83365000", "sellingGeneralAndAdministrative": "32270000", "netIncomeFromContinuingOperations": "176066000" }, "balance": { "goodwill": "20380000", "inventory": "116919000", "commonStock": "30704000", "currentDebt": "None", "investments": "None", "totalAssets": "5189332000", "longTermDebt": "1198017000", "shortTermDebt": "297575000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "88312000", "reportedCurrency": "USD", "retainedEarnings": "2204260000", "totalLiabilities": "2997849000", "otherCurrentAssets": "88130000", "totalCurrentAssets": "1201133000", "currentLongTermDebt": "233110000", "longTermInvestments": "301192000", "shortTermInvestments": "630640000", "currentNetReceivables": "194919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3988199000", "currentAccountsPayable": "205895000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1693979000", "totalShareholderEquity": "2191483000", "capitalLeaseObligations": "262852000", "otherCurrentLiabilities": "89246000", "totalCurrentLiabilities": "1320689000", "otherNonCurrentLiabilities": "235013000", "totalNonCurrentLiabilities": "1677160000", "cashAndShortTermInvestments": "170525000", "commonStockSharesOutstanding": "42052000", "intangibleAssetsExcludingGoodwill": "88312000", "cashAndCashEquivalentsAtCarryingValue": "170525000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176066000", "profitLoss": "None", "dividendPayout": "134151999", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "200998000", "capitalExpenditures": "800175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158514000", "cashflowFromInvestment": "-78334000", "stockBasedCompensation": "4359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134151999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 916933000, "cost_of_revenue": 606071000, "gross_profit": 310862000, "ebit": 151664000, "ebitda": 231479000, "pretax_income": 215611000, "tax_provision": 23830000, "net_income": 187692000, "net_income_to_common": 187692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206375000, "total_current_assets": 1267963000, "total_assets": 5196836000, "short_term_debt": 290734000, "long_term_debt": 1240261000, "total_debt": 1530995000, "total_liabilities": 3074688000, "total_equity": 2122148000, "shares_outstanding": 40200543, "goodwill_and_intangibles": 87986000 }, "cash_flow": { "operating_cash_flow": 280200000, "capital_expenditure": 800175000, "free_cash_flow": 1080375000, "dividends_paid": 134152000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242166, "ticker_id": 812, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151664000", "ebitda": "231479000", "netIncome": "187692000", "grossProfit": "310862000", "depreciation": "None", "totalRevenue": "916933000", "costOfRevenue": "606071000", "interestIncome": "14288000", "incomeBeforeTax": "215611000", "interestExpense": "20408000", "operatingIncome": "218876000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "23830000", "reportedCurrency": "USD", "netInterestIncome": "-6120000", "nonInterestIncome": "None", "operatingExpenses": "91986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "606071000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79815000", "sellingGeneralAndAdministrative": "36875000", "netIncomeFromContinuingOperations": "187692000" }, "balance": { "goodwill": "20380000", "inventory": "116604000", "commonStock": "30667000", "currentDebt": "None", "investments": "None", "totalAssets": "5196836000", "longTermDebt": "1240261000", "shortTermDebt": "290734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "67606000", "reportedCurrency": "USD", "retainedEarnings": "2095835000", "totalLiabilities": "3074688000", "otherCurrentAssets": "58891000", "totalCurrentAssets": "1267963000", "currentLongTermDebt": "222430000", "longTermInvestments": "258934000", "shortTermInvestments": "708809000", "currentNetReceivables": "177284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3928873000", "currentAccountsPayable": "182303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1746348000", "totalShareholderEquity": "2122148000", "capitalLeaseObligations": "283657000", "otherCurrentLiabilities": "726107000", "totalCurrentLiabilities": "1278477000", "otherNonCurrentLiabilities": "5627000", "totalNonCurrentLiabilities": "1796211000", "cashAndShortTermInvestments": "206375000", "commonStockSharesOutstanding": "40200543", "intangibleAssetsExcludingGoodwill": "67606000", "cashAndCashEquivalentsAtCarryingValue": "206375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "191780000", "profitLoss": "None", "dividendPayout": "134152000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "280200000", "capitalExpenditures": "800175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18062000", "cashflowFromInvestment": "-268829000", "stockBasedCompensation": "4359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134152000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 916933000, "cost_of_revenue": 606071000, "gross_profit": 310862000, "research_and_development": null, "selling_general_admin": 36875000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151664000, "depreciation_amortisation": 79815000, "ebitda": 231479000, "interest_expense": 20408000, "interest_income": null, "other_non_operating": null, "pretax_income": 215611000, "tax_provision": 23830000, "effective_tax_rate": null, "net_income": 187692000, "net_income_continuing_ops": 187692000, "net_income_to_common": 187692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206375000, "short_term_investments": 708809000, "net_receivables": 177284000, "inventory": 116604000, "other_current_assets": null, "total_current_assets": 1267963000, "net_ppe": null, "goodwill": 20380000, "intangible_assets": 67606000, "goodwill_and_intangibles": 87986000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3928873000, "total_assets": 5196836000, "short_term_debt": 290734000, "accounts_payable": 182303000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1278477000, "long_term_debt": 1240261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1796211000, "total_liabilities": 3074688000, "total_debt": 1530995000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2095835000, "total_equity": 2122148000, "shares_outstanding": 40200543, "operating_cash_flow": 280200000, "stock_based_compensation": 4359000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 800175000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -268829000, "dividends_paid": 134152000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18062000, "free_cash_flow": 1080375000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151664000", "ebitda": "231479000", "netIncome": "187692000", "grossProfit": "310862000", "depreciation": "None", "totalRevenue": "916933000", "costOfRevenue": "606071000", "interestIncome": "14288000", "incomeBeforeTax": "215611000", "interestExpense": "20408000", "operatingIncome": "218876000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "23830000", "reportedCurrency": "USD", "netInterestIncome": "-6120000", "nonInterestIncome": "None", "operatingExpenses": "91986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "606071000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79815000", "sellingGeneralAndAdministrative": "36875000", "netIncomeFromContinuingOperations": "187692000" }, "balance": { "goodwill": "20380000", "inventory": "116604000", "commonStock": "30667000", "currentDebt": "None", "investments": "None", "totalAssets": "5196836000", "longTermDebt": "1240261000", "shortTermDebt": "290734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "67606000", "reportedCurrency": "USD", "retainedEarnings": "2095835000", "totalLiabilities": "3074688000", "otherCurrentAssets": "58891000", "totalCurrentAssets": "1267963000", "currentLongTermDebt": "222430000", "longTermInvestments": "258934000", "shortTermInvestments": "708809000", "currentNetReceivables": "177284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3928873000", "currentAccountsPayable": "182303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1746348000", "totalShareholderEquity": "2122148000", "capitalLeaseObligations": "283657000", "otherCurrentLiabilities": "726107000", "totalCurrentLiabilities": "1278477000", "otherNonCurrentLiabilities": "5627000", "totalNonCurrentLiabilities": "1796211000", "cashAndShortTermInvestments": "206375000", "commonStockSharesOutstanding": "40200543", "intangibleAssetsExcludingGoodwill": "67606000", "cashAndCashEquivalentsAtCarryingValue": "206375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "191780000", "profitLoss": "None", "dividendPayout": "134152000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "280200000", "capitalExpenditures": "800175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18062000", "cashflowFromInvestment": "-268829000", "stockBasedCompensation": "4359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134152000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 867710000, "cost_of_revenue": 549770000, "gross_profit": 317940000, "ebit": 297480000, "ebitda": 297481000, "pretax_income": 214555000, "tax_provision": 27179000, "net_income": 187375000, "net_income_to_common": 187375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236878000, "total_current_assets": 1342024000, "total_assets": 5023354000, "short_term_debt": 329165000, "long_term_debt": 1110284000, "total_debt": 1439449000, "total_liabilities": 3016189000, "total_equity": 2007165000, "shares_outstanding": 39730000, "goodwill_and_intangibles": 106091000 }, "cash_flow": { "operating_cash_flow": 344415000, "capital_expenditure": 800175000, "free_cash_flow": 1144590000, "dividends_paid": 134151999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242168, "ticker_id": 812, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "297480000", "ebitda": "297481000", "netIncome": "187375000", "grossProfit": "317940000", "depreciation": "None", "totalRevenue": "867710000", "costOfRevenue": "549770000", "interestIncome": "15108000", "incomeBeforeTax": "214555000", "interestExpense": "82926000", "operatingIncome": "205014000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "27179000", "reportedCurrency": "USD", "netInterestIncome": "-67818000", "nonInterestIncome": "None", "operatingExpenses": "112926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78359000", "sellingGeneralAndAdministrative": "29394000", "netIncomeFromContinuingOperations": "187376000" }, "balance": { "goodwill": "20380000", "inventory": "108546000", "commonStock": "28833000", "currentDebt": "None", "investments": "None", "totalAssets": "5023354000", "longTermDebt": "1110284000", "shortTermDebt": "329165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "85711000", "reportedCurrency": "USD", "retainedEarnings": "1979320000", "totalLiabilities": "3016189000", "otherCurrentAssets": "69999000", "totalCurrentAssets": "1342024000", "currentLongTermDebt": "260164000", "longTermInvestments": "177835000", "shortTermInvestments": "754799000", "currentNetReceivables": "171802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3681330000", "currentAccountsPayable": "180626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3361098000", "shortLongTermDebtTotal": "1663589000", "totalShareholderEquity": "2007165000", "capitalLeaseObligations": "293141000", "otherCurrentLiabilities": "50045000", "totalCurrentLiabilities": "1398799000", "otherNonCurrentLiabilities": "238623000", "totalNonCurrentLiabilities": "1617390000", "cashAndShortTermInvestments": "236878000", "commonStockSharesOutstanding": "39730000", "intangibleAssetsExcludingGoodwill": "85711000", "cashAndCashEquivalentsAtCarryingValue": "236878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187375000", "profitLoss": "None", "dividendPayout": "134151999", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "344415000", "capitalExpenditures": "800175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-408427000", "cashflowFromInvestment": "19027000", "stockBasedCompensation": "4359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134151999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 867710000, "cost_of_revenue": 549770000, "gross_profit": 317940000, "research_and_development": null, "selling_general_admin": 29394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 297480000, "depreciation_amortisation": 78359000, "ebitda": 297481000, "interest_expense": 82926000, "interest_income": null, "other_non_operating": null, "pretax_income": 214555000, "tax_provision": 27179000, "effective_tax_rate": null, "net_income": 187375000, "net_income_continuing_ops": 187376000, "net_income_to_common": 187375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236878000, "short_term_investments": 754799000, "net_receivables": 171802000, "inventory": 108546000, "other_current_assets": null, "total_current_assets": 1342024000, "net_ppe": null, "goodwill": 20380000, "intangible_assets": 85711000, "goodwill_and_intangibles": 106091000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3681330000, "total_assets": 5023354000, "short_term_debt": 329165000, "accounts_payable": 180626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1398799000, "long_term_debt": 1110284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1617390000, "total_liabilities": 3016189000, "total_debt": 1439449000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1979320000, "total_equity": 2007165000, "shares_outstanding": 39730000, "operating_cash_flow": 344415000, "stock_based_compensation": 4359000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 800175000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 19027000, "dividends_paid": 134151999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -408427000, "free_cash_flow": 1144590000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "297480000", "ebitda": "297481000", "netIncome": "187375000", "grossProfit": "317940000", "depreciation": "None", "totalRevenue": "867710000", "costOfRevenue": "549770000", "interestIncome": "15108000", "incomeBeforeTax": "214555000", "interestExpense": "82926000", "operatingIncome": "205014000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "27179000", "reportedCurrency": "USD", "netInterestIncome": "-67818000", "nonInterestIncome": "None", "operatingExpenses": "112926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78359000", "sellingGeneralAndAdministrative": "29394000", "netIncomeFromContinuingOperations": "187376000" }, "balance": { "goodwill": "20380000", "inventory": "108546000", "commonStock": "28833000", "currentDebt": "None", "investments": "None", "totalAssets": "5023354000", "longTermDebt": "1110284000", "shortTermDebt": "329165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "85711000", "reportedCurrency": "USD", "retainedEarnings": "1979320000", "totalLiabilities": "3016189000", "otherCurrentAssets": "69999000", "totalCurrentAssets": "1342024000", "currentLongTermDebt": "260164000", "longTermInvestments": "177835000", "shortTermInvestments": "754799000", "currentNetReceivables": "171802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3681330000", "currentAccountsPayable": "180626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3361098000", "shortLongTermDebtTotal": "1663589000", "totalShareholderEquity": "2007165000", "capitalLeaseObligations": "293141000", "otherCurrentLiabilities": "50045000", "totalCurrentLiabilities": "1398799000", "otherNonCurrentLiabilities": "238623000", "totalNonCurrentLiabilities": "1617390000", "cashAndShortTermInvestments": "236878000", "commonStockSharesOutstanding": "39730000", "intangibleAssetsExcludingGoodwill": "85711000", "cashAndCashEquivalentsAtCarryingValue": "236878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187375000", "profitLoss": "None", "dividendPayout": "134151999", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "344415000", "capitalExpenditures": "800175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-408427000", "cashflowFromInvestment": "19027000", "stockBasedCompensation": "4359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134151999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "income_statement": { "revenue": 809190000, "cost_of_revenue": 501763000, "gross_profit": 307427000, "ebit": 73802000, "ebitda": 73801000, "pretax_income": 43284000, "tax_provision": 25775000, "net_income": 17509000, "net_income_to_common": 17509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281863000, "total_current_assets": 1452707000, "total_assets": 5098659000, "short_term_debt": 517023000, "long_term_debt": 1107037000, "total_debt": 1624060000, "total_liabilities": 3543776000, "total_equity": 1554883000, "shares_outstanding": 40200543, "goodwill_and_intangibles": 82919000 }, "cash_flow": { "operating_cash_flow": 216752000, "capital_expenditure": 0, "free_cash_flow": 216752000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242169, "ticker_id": 812, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:08.168025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73802000", "ebitda": "73801000", "netIncome": "17509000", "grossProfit": "307427000", "depreciation": "None", "totalRevenue": "809190000", "costOfRevenue": "501763000", "interestIncome": "152308000", "incomeBeforeTax": "43284000", "interestExpense": "30517000", "operatingIncome": "194667000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "25775000", "reportedCurrency": "USD", "netInterestIncome": "-18547000", "nonInterestIncome": "None", "operatingExpenses": "112760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "501763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74818000", "sellingGeneralAndAdministrative": "31158000", "netIncomeFromContinuingOperations": "17509000" }, "balance": { "goodwill": "None", "inventory": "104332000", "commonStock": "28832000", "currentDebt": "None", "investments": "None", "totalAssets": "5098659000", "longTermDebt": "1107037000", "shortTermDebt": "517023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "82919000", "reportedCurrency": "USD", "retainedEarnings": "1791946000", "totalLiabilities": "3543776000", "otherCurrentAssets": "68215000", "totalCurrentAssets": "1452707000", "currentLongTermDebt": "445083000", "longTermInvestments": "222282000", "shortTermInvestments": "833576000", "currentNetReceivables": "164721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3645952000", "currentAccountsPayable": "164220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3283892000", "shortLongTermDebtTotal": "1810618000", "totalShareholderEquity": "1554883000", "capitalLeaseObligations": "258498000", "otherCurrentLiabilities": "466849000", "totalCurrentLiabilities": "1975708000", "otherNonCurrentLiabilities": "239763000", "totalNonCurrentLiabilities": "1568068000", "cashAndShortTermInvestments": "281863000", "commonStockSharesOutstanding": "40200543", "intangibleAssetsExcludingGoodwill": "82919000", "cashAndCashEquivalentsAtCarryingValue": "281863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17509000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "216752000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53122000", "cashflowFromInvestment": "-230325000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 809190000, "cost_of_revenue": 501763000, "gross_profit": 307427000, "research_and_development": null, "selling_general_admin": 31158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73802000, "depreciation_amortisation": 74818000, "ebitda": 73801000, "interest_expense": 30517000, "interest_income": null, "other_non_operating": null, "pretax_income": 43284000, "tax_provision": 25775000, "effective_tax_rate": null, "net_income": 17509000, "net_income_continuing_ops": 17509000, "net_income_to_common": 17509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281863000, "short_term_investments": 833576000, "net_receivables": 164721000, "inventory": 104332000, "other_current_assets": null, "total_current_assets": 1452707000, "net_ppe": null, "goodwill": null, "intangible_assets": 82919000, "goodwill_and_intangibles": 82919000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3645952000, "total_assets": 5098659000, "short_term_debt": 517023000, "accounts_payable": 164220000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1975708000, "long_term_debt": 1107037000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1568068000, "total_liabilities": 3543776000, "total_debt": 1624060000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1791946000, "total_equity": 1554883000, "shares_outstanding": 40200543, "operating_cash_flow": 216752000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230325000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53122000, "free_cash_flow": 216752000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73802000", "ebitda": "73801000", "netIncome": "17509000", "grossProfit": "307427000", "depreciation": "None", "totalRevenue": "809190000", "costOfRevenue": "501763000", "interestIncome": "152308000", "incomeBeforeTax": "43284000", "interestExpense": "30517000", "operatingIncome": "194667000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "25775000", "reportedCurrency": "USD", "netInterestIncome": "-18547000", "nonInterestIncome": "None", "operatingExpenses": "112760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "501763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74818000", "sellingGeneralAndAdministrative": "31158000", "netIncomeFromContinuingOperations": "17509000" }, "balance": { "goodwill": "None", "inventory": "104332000", "commonStock": "28832000", "currentDebt": "None", "investments": "None", "totalAssets": "5098659000", "longTermDebt": "1107037000", "shortTermDebt": "517023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "82919000", "reportedCurrency": "USD", "retainedEarnings": "1791946000", "totalLiabilities": "3543776000", "otherCurrentAssets": "68215000", "totalCurrentAssets": "1452707000", "currentLongTermDebt": "445083000", "longTermInvestments": "222282000", "shortTermInvestments": "833576000", "currentNetReceivables": "164721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3645952000", "currentAccountsPayable": "164220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3283892000", "shortLongTermDebtTotal": "1810618000", "totalShareholderEquity": "1554883000", "capitalLeaseObligations": "258498000", "otherCurrentLiabilities": "466849000", "totalCurrentLiabilities": "1975708000", "otherNonCurrentLiabilities": "239763000", "totalNonCurrentLiabilities": "1568068000", "cashAndShortTermInvestments": "281863000", "commonStockSharesOutstanding": "40200543", "intangibleAssetsExcludingGoodwill": "82919000", "cashAndCashEquivalentsAtCarryingValue": "281863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17509000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "216752000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53122000", "cashflowFromInvestment": "-230325000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74818000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "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" ] } } }