{ "ticker": { "uuid": "a93b443b-f53d-4b37-afea-2cadbb31b553", "symbol": "NWE", "name": "NorthWestern Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/a93b443b-f53d-4b37-afea-2cadbb31b553/", "api_url": "https://sharemaestro.com/factors/api/tickers/a93b443b-f53d-4b37-afea-2cadbb31b553/" }, "ticker_metadata": { "id": 7426, "uuid": "a93b443b-f53d-4b37-afea-2cadbb31b553", "symbol": "NWE", "name": "NorthWestern Corporation", "asset_type": "equity", "market_cap": 4450105000, "stock_exchange_id": 2, "industry": "Utilities - Regulated Electric", "sector": "Utilities", "description": "NorthWestern Corporation, doing business as NorthWestern Energy, provides electricity and natural gas to residential, commercial and industrial customers. The company is headquartered in Sioux Falls, South Dakota.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a93b443b-f53d-4b37-afea-2cadbb31b553", "symbol": "NWE", "name": "NorthWestern Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/a93b443b-f53d-4b37-afea-2cadbb31b553/", "api_url": "https://sharemaestro.com/factors/api/tickers/a93b443b-f53d-4b37-afea-2cadbb31b553/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.6, "value": 0.31, "quality": 0.71, "momentum": 0.81, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 70.47, "market_cap": 4343207040, "pe_ratio": 25.9172, "earnings_yield": 0.0386, "ebitda_to_ev": 0.0757, "shareholder_yield": 0.0373, "roe": 0.0576, "piotroski_f_score": 5, "momentum_12_1": 0.4427, "volatility_252d": 0.2177 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:29.585703+00:00", "batch_id": "" }, "size": { "price_close": 70.47, "market_cap": 4343207040, "market_cap_usd": 4343207040, "enterprise_value": 7621701040, "shares_outstanding": 61632000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 25.9172, "pb_ratio": 1.4931, "ptbv_ratio": 1.7091, "ps_ratio": 2.6459, "pcf_ratio": 10.8451, "pfcf_ratio": 4.5771, "ev_ebitda": 13.2034, "ev_ebit": 23.5741, "ev_sales": 4.6432, "ev_fcf": 8.0322, "earnings_yield": 0.0386, "fcf_yield": 0.1245, "price_to_sales": 2.6459, "price_to_book": 1.4931, "price_to_cashflow": 10.8451, "ebitda_to_ev": 0.0757, "sales_yield": 0.2154 }, "yield": { "dividend_yield": 0.0373, "buyback_yield": 0, "shareholder_yield": 0.0373, "debt_paydown_yield": null, "total_yield": 0.0373 }, "quality": { "gross_margin": 0.619, "operating_margin": 0.197, "net_margin": 0.1021, "ebitda_margin": 0.3517, "fcf_margin": 0.5781, "roe": 0.0576, "roa": 0.0195, "roic": 0.0507, "roc_greenblatt": null, "asset_turnover": 0.1913, "cash_conversion": 5.6623, "accruals_ratio": -0.0271, "sbc_to_revenue": 0.0041, "piotroski_f_score": 5, "altman_z_score": 0.8944, "earnings_stability_5y": 0.4226, "revenue_stability_5y": 0.1025, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1184, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.9504, "net_debt_to_ebitda": 5.6795, "debt_to_assets": 0.3827, "interest_coverage": 2.1006, "current_ratio": 0.7021, "quick_ratio": 0.5187, "net_debt": 3278494000, "local_beta": 0.0012, "volatility_252d": 0.2177, "volatility_60d": 0.5222, "max_drawdown_12m": -0.0817, "risk_adjusted_momentum": 2.0333 }, "growth": { "revenue_growth_1y": 0.0906, "revenue_growth_3y_cagr": 0.0291, "revenue_growth_5y_cagr": 0.0609, "eps_growth_1y": -0.2898, "eps_growth_3y_cagr": -0.0035, "eps_growth_5y_cagr": 0.0313, "fcf_growth_1y": 0.0191, "book_value_growth_1y": 0.0097, "revenue_growth": 0.0906, "earnings_growth": -0.2898 }, "momentum": { "price_return_1m": -0.0265, "price_return_3m": 0.0208, "price_return_6m": 0.096, "price_return_9m": 0.2546, "price_return_12m": 0.4044, "price_return_12m_ex1m": 0.4427, "momentum_6m": 0.096, "momentum_12m": 0.4044, "momentum_12_1": 0.4427, "distance_from_52w_high": -0.0279, "distance_from_52w_low": 0.4297, "relative_strength": 0.2465 }, "raw_ttm": { "revenue_ttm": 1641486000, "gross_profit_ttm": 1016157000, "ebit_ttm": 323308000, "ebitda_ttm": 577253000, "net_income_ttm": 167580000, "eps_diluted_ttm": 2.719, "operating_cash_flow_ttm": 400477000, "capital_expenditure_ttm": 548412000, "fcf_ttm": 948889000, "dividends_paid_ttm": 162120000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 153915000, "cash_and_equivalents": 5861000, "total_current_assets": 513172000, "total_current_liabilities": 730922000, "net_ppe": null, "total_assets": 8582506000, "total_debt": 3284355000, "total_equity": 2908884000, "net_working_capital": -116784000, "book_value_per_share": 47.1976, "retained_earnings": 919137000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2541249000, "tangible_book_per_share": 41.2326 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 64, "rank_pb": 38, "rank_ptbv": 37, "rank_ps": 59, "rank_pcf": 47, "rank_ev_ebitda": 56, "rank_ev_ebit": 75, "rank_earnings_yield": 64, "rank_fcf_yield": 31, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 58, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 31, "rank_fcf_margin": 13, "rank_piotroski": 53, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 70, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 31 }, "composites": { "value_composite": 69, "quality_composite": 29, "momentum_composite": 19, "growth_composite": 90, "yield_composite": 14, "svqf_composite": 82, "vc1_composite": 70, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 40, "quality_value_composite": 0.4691, "os_score": 0.6, "value_percentile": 0.31, "quality_percentile": 0.71, "momentum_percentile": 0.81, "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": 77, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2133, "ticker_id": 7426, "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": "2026-06-07T06:49:29.585703+00:00", "batch_id": "", "os_score_delta": null, "price_close": 70.47, "market_cap": 4343207040, "market_cap_usd": 4343207040, "enterprise_value": 7621701040, "shares_outstanding": 61632000, "fx_rate_to_usd": null, "pe_ratio": 25.9172159, "pb_ratio": 1.49308362, "ptbv_ratio": 1.70908362, "ps_ratio": 2.64589953, "pcf_ratio": 10.84508484, "pfcf_ratio": 4.57714974, "ev_ebitda": 13.20339789, "ev_ebit": 23.5741183, "ev_sales": 4.64317152, "ev_fcf": 8.03223669, "earnings_yield": 0.03858439, "fcf_yield": 0.12449832, "dividend_yield": 0.03732726, "buyback_yield": 0, "shareholder_yield": 0.03732726, "debt_paydown_yield": null, "total_yield": 0.03732726, "gross_margin": 0.61904701, "operating_margin": 0.19696056, "net_margin": 0.10209042, "ebitda_margin": 0.35166489, "fcf_margin": 0.57806707, "roe": 0.05760972, "roa": 0.01952577, "roic": 0.05071457, "roc_greenblatt": null, "asset_turnover": 0.19125952, "cash_conversion": 5.66230457, "accruals_ratio": -0.02713625, "sbc_to_revenue": 0.00410969, "debt_to_equity": 1.95044629, "net_debt_to_ebitda": 5.67947503, "debt_to_assets": 0.38268019, "interest_coverage": 2.100562, "current_ratio": 0.70208859, "quick_ratio": 0.51866136, "net_debt": 3278494000, "revenue_growth_1y": 0.09055359, "revenue_growth_3y_cagr": 0.02908212, "revenue_growth_5y_cagr": 0.06085347, "eps_growth_1y": -0.28980993, "eps_growth_3y_cagr": -0.00350208, "eps_growth_5y_cagr": 0.03131923, "fcf_growth_1y": 0.0191382, "book_value_growth_1y": 0.00969693, "piotroski_f_score": 5, "altman_z_score": 0.89436396, "earnings_stability_5y": 0.422632, "revenue_stability_5y": 0.102516, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.026523, "price_return_3m": 0.02080134, "price_return_6m": 0.09600589, "price_return_9m": 0.2545776, "price_return_12m": 0.40439194, "price_return_12m_ex1m": 0.44265549, "distance_from_52w_high": -0.02786591, "distance_from_52w_low": 0.42974818, "relative_strength": 0.24645089, "local_beta": 0.0012, "volatility_252d": 0.217701, "volatility_60d": 0.522218, "max_drawdown_12m": -0.08174179, "revenue_ttm": 1641486000, "gross_profit_ttm": 1016157000, "ebit_ttm": 323308000, "ebitda_ttm": 577253000, "net_income_ttm": 167580000, "eps_diluted_ttm": 2.71904206, "operating_cash_flow_ttm": 400477000, "capital_expenditure_ttm": 548412000, "fcf_ttm": 948889000, "dividends_paid_ttm": 162120000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 153915000, "cash_and_equivalents": 5861000, "total_current_assets": 513172000, "total_current_liabilities": 730922000, "net_ppe": null, "total_assets": 8582506000, "total_debt": 3284355000, "total_equity": 2908884000, "net_working_capital": -116784000, "book_value_per_share": 47.19762461, "retained_earnings": 919137000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2541249000, "tangible_book_per_share": 41.23262266, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 64, "rank_pb": 38, "rank_ptbv": 37, "rank_ps": 59, "rank_pcf": 47, "rank_ev_ebitda": 56, "rank_ev_ebit": 75, "rank_earnings_yield": 64, "rank_fcf_yield": 31, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 58, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 31, "rank_fcf_margin": 13, "rank_piotroski": 53, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 70, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 31, "value_composite": 69, "quality_composite": 29, "momentum_composite": 19, "growth_composite": 90, "yield_composite": 14, "svqf_composite": 82, "vc1_composite": 70, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 40, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 70.47, "os": 0.6, "value": 0.31, "quality": 0.71, "momentum": 0.81, "confidence": 1, "coverage": 1, "pe_ratio": 25.9172, "earnings_yield": 0.0386, "shareholder_yield": 0.0373, "roe": 0.0576, "momentum_12_1": 0.4427, "complete_fields": { "id": 2133, "ticker_id": 7426, "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": "2026-06-07T06:49:29.585703+00:00", "batch_id": "", "os_score_delta": null, "price_close": 70.47, "market_cap": 4343207040, "market_cap_usd": 4343207040, "enterprise_value": 7621701040, "shares_outstanding": 61632000, "fx_rate_to_usd": null, "pe_ratio": 25.9172159, "pb_ratio": 1.49308362, "ptbv_ratio": 1.70908362, "ps_ratio": 2.64589953, "pcf_ratio": 10.84508484, "pfcf_ratio": 4.57714974, "ev_ebitda": 13.20339789, "ev_ebit": 23.5741183, "ev_sales": 4.64317152, "ev_fcf": 8.03223669, "earnings_yield": 0.03858439, "fcf_yield": 0.12449832, "dividend_yield": 0.03732726, "buyback_yield": 0, "shareholder_yield": 0.03732726, "debt_paydown_yield": null, "total_yield": 0.03732726, "gross_margin": 0.61904701, "operating_margin": 0.19696056, "net_margin": 0.10209042, "ebitda_margin": 0.35166489, "fcf_margin": 0.57806707, "roe": 0.05760972, "roa": 0.01952577, "roic": 0.05071457, "roc_greenblatt": null, "asset_turnover": 0.19125952, "cash_conversion": 5.66230457, "accruals_ratio": -0.02713625, "sbc_to_revenue": 0.00410969, "debt_to_equity": 1.95044629, "net_debt_to_ebitda": 5.67947503, "debt_to_assets": 0.38268019, "interest_coverage": 2.100562, "current_ratio": 0.70208859, "quick_ratio": 0.51866136, "net_debt": 3278494000, "revenue_growth_1y": 0.09055359, "revenue_growth_3y_cagr": 0.02908212, "revenue_growth_5y_cagr": 0.06085347, "eps_growth_1y": -0.28980993, "eps_growth_3y_cagr": -0.00350208, "eps_growth_5y_cagr": 0.03131923, "fcf_growth_1y": 0.0191382, "book_value_growth_1y": 0.00969693, "piotroski_f_score": 5, "altman_z_score": 0.89436396, "earnings_stability_5y": 0.422632, "revenue_stability_5y": 0.102516, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.026523, "price_return_3m": 0.02080134, "price_return_6m": 0.09600589, "price_return_9m": 0.2545776, "price_return_12m": 0.40439194, "price_return_12m_ex1m": 0.44265549, "distance_from_52w_high": -0.02786591, "distance_from_52w_low": 0.42974818, "relative_strength": 0.24645089, "local_beta": 0.0012, "volatility_252d": 0.217701, "volatility_60d": 0.522218, "max_drawdown_12m": -0.08174179, "revenue_ttm": 1641486000, "gross_profit_ttm": 1016157000, "ebit_ttm": 323308000, "ebitda_ttm": 577253000, "net_income_ttm": 167580000, "eps_diluted_ttm": 2.71904206, "operating_cash_flow_ttm": 400477000, "capital_expenditure_ttm": 548412000, "fcf_ttm": 948889000, "dividends_paid_ttm": 162120000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 153915000, "cash_and_equivalents": 5861000, "total_current_assets": 513172000, "total_current_liabilities": 730922000, "net_ppe": null, "total_assets": 8582506000, "total_debt": 3284355000, "total_equity": 2908884000, "net_working_capital": -116784000, "book_value_per_share": 47.19762461, "retained_earnings": 919137000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2541249000, "tangible_book_per_share": 41.23262266, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 64, "rank_pb": 38, "rank_ptbv": 37, "rank_ps": 59, "rank_pcf": 47, "rank_ev_ebitda": 56, "rank_ev_ebit": 75, "rank_earnings_yield": 64, "rank_fcf_yield": 31, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 58, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 31, "rank_fcf_margin": 13, "rank_piotroski": 53, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 70, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 31, "value_composite": 69, "quality_composite": 29, "momentum_composite": 19, "growth_composite": 90, "yield_composite": 14, "svqf_composite": 82, "vc1_composite": 70, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 40, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 1610559000, "cost_of_revenue": 284924000, "gross_profit": 1325635000, "ebit": 337916000, "ebitda": 587442000, "pretax_income": 187565000, "tax_provision": 6473000, "net_income": 181092000, "net_income_to_common": 181092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8781000, "total_current_assets": 503942000, "total_assets": 8459691000, "short_term_debt": 108697000, "long_term_debt": 3181040000, "total_debt": 3289737000, "total_liabilities": 5573951000, "total_equity": 2885740000, "shares_outstanding": 61381000, "goodwill_and_intangibles": 367635000 }, "cash_flow": { "operating_cash_flow": 394455000, "capital_expenditure": 524456000, "free_cash_flow": 918911000, "dividends_paid": 161389000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135266, "ticker_id": 7426, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "337916000", "ebitda": "587442000", "netIncome": "181092000", "grossProfit": "1325635000", "depreciation": "None", "totalRevenue": "1610559000", "costOfRevenue": "284924000", "interestIncome": "None", "incomeBeforeTax": "187565000", "interestExpense": "150351000", "operatingIncome": "325818000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6473000", "reportedCurrency": "USD", "netInterestIncome": "-150351000", "nonInterestIncome": "None", "operatingExpenses": "999817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249526000", "sellingGeneralAndAdministrative": "158235000", "netIncomeFromContinuingOperations": "181092000" }, "balance": { "goodwill": "367635000", "inventory": "132506000", "commonStock": "649000", "currentDebt": "None", "investments": "None", "totalAssets": "8459691000", "longTermDebt": "3181040000", "shortTermDebt": "108697000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "896720000", "totalLiabilities": "5573951000", "otherCurrentAssets": "152904000", "totalCurrentAssets": "503942000", "currentLongTermDebt": "254967000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "209751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7955749000", "currentAccountsPayable": "129633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3287872000", "totalShareholderEquity": "2885740000", "capitalLeaseObligations": "1865000", "otherCurrentLiabilities": "459121000", "totalCurrentLiabilities": "697451000", "otherNonCurrentLiabilities": "62221000", "totalNonCurrentLiabilities": "4876500000", "cashAndShortTermInvestments": "8781000", "commonStockSharesOutstanding": "61381000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181092000", "profitLoss": "None", "dividendPayout": "161389000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6187000", "operatingCashflow": "394455000", "capitalExpenditures": "524456000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "177898000", "cashflowFromInvestment": "-570632000", "stockBasedCompensation": "6985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161389000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4416000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1610559000, "cost_of_revenue": 284924000, "gross_profit": 1325635000, "research_and_development": null, "selling_general_admin": 158235000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 337916000, "depreciation_amortisation": 249526000, "ebitda": 587442000, "interest_expense": 150351000, "interest_income": null, "other_non_operating": null, "pretax_income": 187565000, "tax_provision": 6473000, "effective_tax_rate": null, "net_income": 181092000, "net_income_continuing_ops": 181092000, "net_income_to_common": 181092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8781000, "short_term_investments": null, "net_receivables": 209751000, "inventory": 132506000, "other_current_assets": null, "total_current_assets": 503942000, "net_ppe": null, "goodwill": 367635000, "intangible_assets": null, "goodwill_and_intangibles": 367635000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7955749000, "total_assets": 8459691000, "short_term_debt": 108697000, "accounts_payable": 129633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 697451000, "long_term_debt": 3181040000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4876500000, "total_liabilities": 5573951000, "total_debt": 3289737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 896720000, "total_equity": 2885740000, "shares_outstanding": 61381000, "operating_cash_flow": 394455000, "stock_based_compensation": 6985000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 524456000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -570632000, "dividends_paid": 161389000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 177898000, "free_cash_flow": 918911000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "337916000", "ebitda": "587442000", "netIncome": "181092000", "grossProfit": "1325635000", "depreciation": "None", "totalRevenue": "1610559000", "costOfRevenue": "284924000", "interestIncome": "None", "incomeBeforeTax": "187565000", "interestExpense": "150351000", "operatingIncome": "325818000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6473000", "reportedCurrency": "USD", "netInterestIncome": "-150351000", "nonInterestIncome": "None", "operatingExpenses": "999817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249526000", "sellingGeneralAndAdministrative": "158235000", "netIncomeFromContinuingOperations": "181092000" }, "balance": { "goodwill": "367635000", "inventory": "132506000", "commonStock": "649000", "currentDebt": "None", "investments": "None", "totalAssets": "8459691000", "longTermDebt": "3181040000", "shortTermDebt": "108697000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "896720000", "totalLiabilities": "5573951000", "otherCurrentAssets": "152904000", "totalCurrentAssets": "503942000", "currentLongTermDebt": "254967000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "209751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7955749000", "currentAccountsPayable": "129633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3287872000", "totalShareholderEquity": "2885740000", "capitalLeaseObligations": "1865000", "otherCurrentLiabilities": "459121000", "totalCurrentLiabilities": "697451000", "otherNonCurrentLiabilities": "62221000", "totalNonCurrentLiabilities": "4876500000", "cashAndShortTermInvestments": "8781000", "commonStockSharesOutstanding": "61381000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181092000", "profitLoss": "None", "dividendPayout": "161389000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6187000", "operatingCashflow": "394455000", "capitalExpenditures": "524456000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "177898000", "cashflowFromInvestment": "-570632000", "stockBasedCompensation": "6985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161389000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4416000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 1513898000, "cost_of_revenue": 227836000, "gross_profit": 1286062000, "ebit": 346797000, "ebitda": 574432000, "pretax_income": 214672000, "tax_provision": -9439000, "net_income": 224111000, "net_income_to_common": 224111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4283000, "total_current_assets": 418186000, "total_assets": 7997524000, "short_term_debt": 403546000, "long_term_debt": 2695343000, "total_debt": 3098889000, "total_liabilities": 5139824000, "total_equity": 2857700000, "shares_outstanding": 61374000, "goodwill_and_intangibles": 357586000 }, "cash_flow": { "operating_cash_flow": 406741000, "capital_expenditure": 549244000, "free_cash_flow": 955985000, "dividends_paid": 158589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135271, "ticker_id": 7426, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "346797000", "ebitda": "574432000", "netIncome": "224111000", "grossProfit": "1286062000", "depreciation": "None", "totalRevenue": "1513898000", "costOfRevenue": "227836000", "interestIncome": "None", "incomeBeforeTax": "214672000", "interestExpense": "131673000", "operatingIncome": "323321000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-9439000", "reportedCurrency": "USD", "netInterestIncome": "-131673000", "nonInterestIncome": "None", "operatingExpenses": "962741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227635000", "sellingGeneralAndAdministrative": "137437000", "netIncomeFromContinuingOperations": "224111000" }, "balance": { "goodwill": "357586000", "inventory": "122940000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "7997524000", "longTermDebt": "2695343000", "shortTermDebt": "403546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "877017000", "totalLiabilities": "5139824000", "otherCurrentAssets": "103199000", "totalCurrentAssets": "418186000", "currentLongTermDebt": "399950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "187764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7579338000", "currentAccountsPayable": "111794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3100754000", "totalShareholderEquity": "2857700000", "capitalLeaseObligations": "5461000", "otherCurrentLiabilities": "188609000", "totalCurrentLiabilities": "802200000", "otherNonCurrentLiabilities": "78117000", "totalNonCurrentLiabilities": "4337624000", "cashAndShortTermInvestments": "4283000", "commonStockSharesOutstanding": "61374000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224111000", "profitLoss": "None", "dividendPayout": "158589000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-8402000", "operatingCashflow": "406741000", "capitalExpenditures": "549244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151552000", "cashflowFromInvestment": "-554463000", "stockBasedCompensation": "4721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227635000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1513898000, "cost_of_revenue": 227836000, "gross_profit": 1286062000, "research_and_development": null, "selling_general_admin": 137437000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 346797000, "depreciation_amortisation": 227635000, "ebitda": 574432000, "interest_expense": 131673000, "interest_income": null, "other_non_operating": null, "pretax_income": 214672000, "tax_provision": -9439000, "effective_tax_rate": null, "net_income": 224111000, "net_income_continuing_ops": 224111000, "net_income_to_common": 224111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4283000, "short_term_investments": null, "net_receivables": 187764000, "inventory": 122940000, "other_current_assets": null, "total_current_assets": 418186000, "net_ppe": null, "goodwill": 357586000, "intangible_assets": null, "goodwill_and_intangibles": 357586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7579338000, "total_assets": 7997524000, "short_term_debt": 403546000, "accounts_payable": 111794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 802200000, "long_term_debt": 2695343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4337624000, "total_liabilities": 5139824000, "total_debt": 3098889000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 877017000, "total_equity": 2857700000, "shares_outstanding": 61374000, "operating_cash_flow": 406741000, "stock_based_compensation": 4721000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 549244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -554463000, "dividends_paid": 158589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 151552000, "free_cash_flow": 955985000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "346797000", "ebitda": "574432000", "netIncome": "224111000", "grossProfit": "1286062000", "depreciation": "None", "totalRevenue": "1513898000", "costOfRevenue": "227836000", "interestIncome": "None", "incomeBeforeTax": "214672000", "interestExpense": "131673000", "operatingIncome": "323321000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-9439000", "reportedCurrency": "USD", "netInterestIncome": "-131673000", "nonInterestIncome": "None", "operatingExpenses": "962741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227635000", "sellingGeneralAndAdministrative": "137437000", "netIncomeFromContinuingOperations": "224111000" }, "balance": { "goodwill": "357586000", "inventory": "122940000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "7997524000", "longTermDebt": "2695343000", "shortTermDebt": "403546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "877017000", "totalLiabilities": "5139824000", "otherCurrentAssets": "103199000", "totalCurrentAssets": "418186000", "currentLongTermDebt": "399950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "187764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7579338000", "currentAccountsPayable": "111794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3100754000", "totalShareholderEquity": "2857700000", "capitalLeaseObligations": "5461000", "otherCurrentLiabilities": "188609000", "totalCurrentLiabilities": "802200000", "otherNonCurrentLiabilities": "78117000", "totalNonCurrentLiabilities": "4337624000", "cashAndShortTermInvestments": "4283000", "commonStockSharesOutstanding": "61374000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224111000", "profitLoss": "None", "dividendPayout": "158589000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-8402000", "operatingCashflow": "406741000", "capitalExpenditures": "549244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151552000", "cashflowFromInvestment": "-554463000", "stockBasedCompensation": "4721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227635000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 1422143000, "cost_of_revenue": 640786000, "gross_profit": 781357000, "ebit": 315675000, "ebitda": 526149000, "pretax_income": 201670000, "tax_provision": 7539000, "net_income": 194131000, "net_income_to_common": 194131000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9164000, "total_current_assets": 407006000, "total_assets": 7600652000, "short_term_debt": 103288000, "long_term_debt": 2684635000, "total_debt": 2787923000, "total_liabilities": 4815338000, "total_equity": 2785314000, "shares_outstanding": 60357793, "goodwill_and_intangibles": 357586000 }, "cash_flow": { "operating_cash_flow": 489231000, "capital_expenditure": 566889000, "free_cash_flow": 1056120000, "dividends_paid": 154050000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135276, "ticker_id": 7426, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "315675000", "ebitda": "526149000", "netIncome": "194131000", "grossProfit": "781357000", "depreciation": "None", "totalRevenue": "1422143000", "costOfRevenue": "640786000", "interestIncome": "None", "incomeBeforeTax": "201670000", "interestExpense": "114617000", "operatingIncome": "300455000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7539000", "reportedCurrency": "USD", "netInterestIncome": "-114617000", "nonInterestIncome": "None", "operatingExpenses": "480902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "640786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210474000", "sellingGeneralAndAdministrative": "117360000", "netIncomeFromContinuingOperations": "194131000" }, "balance": { "goodwill": "357586000", "inventory": "114539000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "7600652000", "longTermDebt": "2684635000", "shortTermDebt": "103288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "811495000", "totalLiabilities": "4815338000", "otherCurrentAssets": "71046000", "totalCurrentAssets": "407006000", "currentLongTermDebt": "99950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "212257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7193646000", "currentAccountsPayable": "124340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2793384000", "totalShareholderEquity": "2785314000", "capitalLeaseObligations": "8799000", "otherCurrentLiabilities": "200362000", "totalCurrentLiabilities": "534898000", "otherNonCurrentLiabilities": "89210000", "totalNonCurrentLiabilities": "4280440000", "cashAndShortTermInvestments": "9164000", "commonStockSharesOutstanding": "60357793", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194131000", "profitLoss": "None", "dividendPayout": "154050000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7180000", "operatingCashflow": "489231000", "capitalExpenditures": "566889000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "84305000", "cashflowFromInvestment": "-570812000", "stockBasedCompensation": "5176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154050000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210474000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1422143000, "cost_of_revenue": 640786000, "gross_profit": 781357000, "research_and_development": null, "selling_general_admin": 117360000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 315675000, "depreciation_amortisation": 210474000, "ebitda": 526149000, "interest_expense": 114617000, "interest_income": null, "other_non_operating": null, "pretax_income": 201670000, "tax_provision": 7539000, "effective_tax_rate": null, "net_income": 194131000, "net_income_continuing_ops": 194131000, "net_income_to_common": 194131000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9164000, "short_term_investments": null, "net_receivables": 212257000, "inventory": 114539000, "other_current_assets": null, "total_current_assets": 407006000, "net_ppe": null, "goodwill": 357586000, "intangible_assets": null, "goodwill_and_intangibles": 357586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7193646000, "total_assets": 7600652000, "short_term_debt": 103288000, "accounts_payable": 124340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 534898000, "long_term_debt": 2684635000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4280440000, "total_liabilities": 4815338000, "total_debt": 2787923000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 811495000, "total_equity": 2785314000, "shares_outstanding": 60357793, "operating_cash_flow": 489231000, "stock_based_compensation": 5176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 566889000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -570812000, "dividends_paid": 154050000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 84305000, "free_cash_flow": 1056120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "315675000", "ebitda": "526149000", "netIncome": "194131000", "grossProfit": "781357000", "depreciation": "None", "totalRevenue": "1422143000", "costOfRevenue": "640786000", "interestIncome": "None", "incomeBeforeTax": "201670000", "interestExpense": "114617000", "operatingIncome": "300455000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7539000", "reportedCurrency": "USD", "netInterestIncome": "-114617000", "nonInterestIncome": "None", "operatingExpenses": "480902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "640786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210474000", "sellingGeneralAndAdministrative": "117360000", "netIncomeFromContinuingOperations": "194131000" }, "balance": { "goodwill": "357586000", "inventory": "114539000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "7600652000", "longTermDebt": "2684635000", "shortTermDebt": "103288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "811495000", "totalLiabilities": "4815338000", "otherCurrentAssets": "71046000", "totalCurrentAssets": "407006000", "currentLongTermDebt": "99950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "212257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7193646000", "currentAccountsPayable": "124340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2793384000", "totalShareholderEquity": "2785314000", "capitalLeaseObligations": "8799000", "otherCurrentLiabilities": "200362000", "totalCurrentLiabilities": "534898000", "otherNonCurrentLiabilities": "89210000", "totalNonCurrentLiabilities": "4280440000", "cashAndShortTermInvestments": "9164000", "commonStockSharesOutstanding": "60357793", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194131000", "profitLoss": "None", "dividendPayout": "154050000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7180000", "operatingCashflow": "489231000", "capitalExpenditures": "566889000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "84305000", "cashflowFromInvestment": "-570812000", "stockBasedCompensation": "5176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154050000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210474000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 1477837000, "cost_of_revenue": 713438000, "gross_profit": 764399000, "ebit": 282513000, "ebitda": 477533000, "pretax_income": 182403000, "tax_provision": -605000, "net_income": 183008000, "net_income_to_common": 183008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8489000, "total_current_assets": 538824000, "total_assets": 7317783000, "short_term_debt": 147623000, "long_term_debt": 2474357000, "total_debt": 2621980000, "total_liabilities": 4652600000, "total_equity": 2665183000, "shares_outstanding": 56292110, "goodwill_and_intangibles": 357586000 }, "cash_flow": { "operating_cash_flow": 307242000, "capital_expenditure": 515140000, "free_cash_flow": 822382000, "dividends_paid": 140062000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135281, "ticker_id": 7426, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "282513000", "ebitda": "477533000", "netIncome": "183008000", "grossProfit": "764399000", "depreciation": "None", "totalRevenue": "1477837000", "costOfRevenue": "713438000", "interestIncome": "None", "incomeBeforeTax": "182403000", "interestExpense": "100110000", "operatingIncome": "263079000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-605000", "reportedCurrency": "USD", "netInterestIncome": "-100110000", "nonInterestIncome": "None", "operatingExpenses": "501320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "19434000", "costofGoodsAndServicesSold": "713438000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195020000", "sellingGeneralAndAdministrative": "113776000", "netIncomeFromContinuingOperations": "183008000" }, "balance": { "goodwill": "357586000", "inventory": "107359000", "commonStock": "633000", "currentDebt": "None", "investments": "None", "totalAssets": "7317783000", "longTermDebt": "2474357000", "shortTermDebt": "147623000", "treasuryStock": "-98392000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "771414000", "totalLiabilities": "4652600000", "otherCurrentAssets": "178024000", "totalCurrentAssets": "538824000", "currentLongTermDebt": "144525000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "244952000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6778959000", "currentAccountsPayable": "201498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5657480000", "shortLongTermDebtTotal": "2630779000", "totalShareholderEquity": "2665183000", "capitalLeaseObligations": "11897000", "otherCurrentLiabilities": "149494000", "totalCurrentLiabilities": "620845000", "otherNonCurrentLiabilities": "113521000", "totalNonCurrentLiabilities": "4031755000", "cashAndShortTermInvestments": "8489000", "commonStockSharesOutstanding": "56292110", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183008000", "profitLoss": "None", "dividendPayout": "140062000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-26744000", "operatingCashflow": "307242000", "capitalExpenditures": "515140000", "changeInReceivables": "-46282000", "changeInExchangeRate": "None", "cashflowFromFinancing": "213318000", "cashflowFromInvestment": "-516859000", "stockBasedCompensation": "5488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140062000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3701000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277574000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5321000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1477837000, "cost_of_revenue": 713438000, "gross_profit": 764399000, "research_and_development": null, "selling_general_admin": 113776000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 282513000, "depreciation_amortisation": 195020000, "ebitda": 477533000, "interest_expense": 100110000, "interest_income": null, "other_non_operating": null, "pretax_income": 182403000, "tax_provision": -605000, "effective_tax_rate": null, "net_income": 183008000, "net_income_continuing_ops": 183008000, "net_income_to_common": 183008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8489000, "short_term_investments": null, "net_receivables": 244952000, "inventory": 107359000, "other_current_assets": null, "total_current_assets": 538824000, "net_ppe": null, "goodwill": 357586000, "intangible_assets": null, "goodwill_and_intangibles": 357586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6778959000, "total_assets": 7317783000, "short_term_debt": 147623000, "accounts_payable": 201498000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 620845000, "long_term_debt": 2474357000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4031755000, "total_liabilities": 4652600000, "total_debt": 2621980000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 771414000, "total_equity": 2665183000, "shares_outstanding": 56292110, "operating_cash_flow": 307242000, "stock_based_compensation": 5488000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 515140000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -516859000, "dividends_paid": 140062000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 213318000, "free_cash_flow": 822382000, "net_change_in_cash": 3701000 }, "raw_data": { "income": { "ebit": "282513000", "ebitda": "477533000", "netIncome": "183008000", "grossProfit": "764399000", "depreciation": "None", "totalRevenue": "1477837000", "costOfRevenue": "713438000", "interestIncome": "None", "incomeBeforeTax": "182403000", "interestExpense": "100110000", "operatingIncome": "263079000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-605000", "reportedCurrency": "USD", "netInterestIncome": "-100110000", "nonInterestIncome": "None", "operatingExpenses": "501320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "19434000", "costofGoodsAndServicesSold": "713438000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195020000", "sellingGeneralAndAdministrative": "113776000", "netIncomeFromContinuingOperations": "183008000" }, "balance": { "goodwill": "357586000", "inventory": "107359000", "commonStock": "633000", "currentDebt": "None", "investments": "None", "totalAssets": "7317783000", "longTermDebt": "2474357000", "shortTermDebt": "147623000", "treasuryStock": "-98392000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "771414000", "totalLiabilities": "4652600000", "otherCurrentAssets": "178024000", "totalCurrentAssets": "538824000", "currentLongTermDebt": "144525000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "244952000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6778959000", "currentAccountsPayable": "201498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5657480000", "shortLongTermDebtTotal": "2630779000", "totalShareholderEquity": "2665183000", "capitalLeaseObligations": "11897000", "otherCurrentLiabilities": "149494000", "totalCurrentLiabilities": "620845000", "otherNonCurrentLiabilities": "113521000", "totalNonCurrentLiabilities": "4031755000", "cashAndShortTermInvestments": "8489000", "commonStockSharesOutstanding": "56292110", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183008000", "profitLoss": "None", "dividendPayout": "140062000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-26744000", "operatingCashflow": "307242000", "capitalExpenditures": "515140000", "changeInReceivables": "-46282000", "changeInExchangeRate": "None", "cashflowFromFinancing": "213318000", "cashflowFromInvestment": "-516859000", "stockBasedCompensation": "5488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140062000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3701000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277574000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5321000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 1372316000, "cost_of_revenue": 425548000, "gross_profit": 946768000, "ebit": 283933000, "ebitda": 471400000, "pretax_income": 190259000, "tax_provision": 3419000, "net_income": 186840000, "net_income_to_common": 186840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2820000, "total_current_assets": 437795000, "total_assets": 6780443000, "short_term_debt": 2875000, "long_term_debt": 2541478000, "total_debt": 2544353000, "total_liabilities": 4440730000, "total_equity": 2339713000, "shares_outstanding": 51872226, "goodwill_and_intangibles": 357586000 }, "cash_flow": { "operating_cash_flow": 219978000, "capital_expenditure": 434328000, "free_cash_flow": 654306000, "dividends_paid": 128483000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135286, "ticker_id": 7426, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "283933000", "ebitda": "471400000", "netIncome": "186840000", "grossProfit": "946768000", "depreciation": "None", "totalRevenue": "1372316000", "costOfRevenue": "425548000", "interestIncome": "None", "incomeBeforeTax": "190259000", "interestExpense": "93674000", "operatingIncome": "275681000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3419000", "reportedCurrency": "USD", "netInterestIncome": "-93674000", "nonInterestIncome": "None", "operatingExpenses": "671087000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187467000", "sellingGeneralAndAdministrative": "101873000", "netIncomeFromContinuingOperations": "186840000" }, "balance": { "goodwill": "357586000", "inventory": "80614000", "commonStock": "576000", "currentDebt": "None", "investments": "None", "totalAssets": "6780443000", "longTermDebt": "2541478000", "shortTermDebt": "2875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "728468000", "totalLiabilities": "4440730000", "otherCurrentAssets": "155690000", "totalCurrentAssets": "437795000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6342648000", "currentAccountsPayable": "115237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5247232000", "shortLongTermDebtTotal": "2556250000", "totalShareholderEquity": "2339713000", "capitalLeaseObligations": "14772000", "otherCurrentLiabilities": "146349000", "totalCurrentLiabilities": "379642000", "otherNonCurrentLiabilities": "130643000", "totalNonCurrentLiabilities": "4061088000", "cashAndShortTermInvestments": "2820000", "commonStockSharesOutstanding": "51872226", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186840000", "profitLoss": "None", "dividendPayout": "128483000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-19604000", "operatingCashflow": "219978000", "capitalExpenditures": "434328000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "217521000", "cashflowFromInvestment": "-435833000", "stockBasedCompensation": "5350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128483000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "250915000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187420000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1372316000, "cost_of_revenue": 425548000, "gross_profit": 946768000, "research_and_development": null, "selling_general_admin": 101873000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 283933000, "depreciation_amortisation": 187467000, "ebitda": 471400000, "interest_expense": 93674000, "interest_income": null, "other_non_operating": null, "pretax_income": 190259000, "tax_provision": 3419000, "effective_tax_rate": null, "net_income": 186840000, "net_income_continuing_ops": 186840000, "net_income_to_common": 186840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2820000, "short_term_investments": null, "net_receivables": 198671000, "inventory": 80614000, "other_current_assets": null, "total_current_assets": 437795000, "net_ppe": null, "goodwill": 357586000, "intangible_assets": null, "goodwill_and_intangibles": 357586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6342648000, "total_assets": 6780443000, "short_term_debt": 2875000, "accounts_payable": 115237000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 379642000, "long_term_debt": 2541478000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4061088000, "total_liabilities": 4440730000, "total_debt": 2544353000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 728468000, "total_equity": 2339713000, "shares_outstanding": 51872226, "operating_cash_flow": 219978000, "stock_based_compensation": 5350000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 434328000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -435833000, "dividends_paid": 128483000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 217521000, "free_cash_flow": 654306000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "283933000", "ebitda": "471400000", "netIncome": "186840000", "grossProfit": "946768000", "depreciation": "None", "totalRevenue": "1372316000", "costOfRevenue": "425548000", "interestIncome": "None", "incomeBeforeTax": "190259000", "interestExpense": "93674000", "operatingIncome": "275681000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3419000", "reportedCurrency": "USD", "netInterestIncome": "-93674000", "nonInterestIncome": "None", "operatingExpenses": "671087000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187467000", "sellingGeneralAndAdministrative": "101873000", "netIncomeFromContinuingOperations": "186840000" }, "balance": { "goodwill": "357586000", "inventory": "80614000", "commonStock": "576000", "currentDebt": "None", "investments": "None", "totalAssets": "6780443000", "longTermDebt": "2541478000", "shortTermDebt": "2875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "728468000", "totalLiabilities": "4440730000", "otherCurrentAssets": "155690000", "totalCurrentAssets": "437795000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6342648000", "currentAccountsPayable": "115237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5247232000", "shortLongTermDebtTotal": "2556250000", "totalShareholderEquity": "2339713000", "capitalLeaseObligations": "14772000", "otherCurrentLiabilities": "146349000", "totalCurrentLiabilities": "379642000", "otherNonCurrentLiabilities": "130643000", "totalNonCurrentLiabilities": "4061088000", "cashAndShortTermInvestments": "2820000", "commonStockSharesOutstanding": "51872226", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186840000", "profitLoss": "None", "dividendPayout": "128483000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-19604000", "operatingCashflow": "219978000", "capitalExpenditures": "434328000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "217521000", "cashflowFromInvestment": "-435833000", "stockBasedCompensation": "5350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128483000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "250915000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187420000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 1198670000, "cost_of_revenue": 306190000, "gross_profit": 892480000, "ebit": 241057000, "ebitda": 420701000, "pretax_income": 144245000, "tax_provision": -10970000, "net_income": 155215000, "net_income_to_common": 155215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5811000, "total_current_assets": 308680000, "total_assets": 6389449000, "short_term_debt": 102668000, "long_term_debt": 2315261000, "total_debt": 2417929000, "total_liabilities": 4310354000, "total_equity": 2079095000, "shares_outstanding": 50704389, "goodwill_and_intangibles": 357586000 }, "cash_flow": { "operating_cash_flow": 352149000, "capital_expenditure": 405762000, "free_cash_flow": 757911000, "dividends_paid": 120350000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135291, "ticker_id": 7426, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "241057000", "ebitda": "420701000", "netIncome": "155215000", "grossProfit": "892480000", "depreciation": "None", "totalRevenue": "1198670000", "costOfRevenue": "306190000", "interestIncome": "None", "incomeBeforeTax": "144245000", "interestExpense": "96812000", "operatingIncome": "236204000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-10970000", "reportedCurrency": "USD", "netInterestIncome": "-96812000", "nonInterestIncome": "None", "operatingExpenses": "656276000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4853000", "costofGoodsAndServicesSold": "306190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179644000", "sellingGeneralAndAdministrative": "297115000", "netIncomeFromContinuingOperations": "155215000" }, "balance": { "goodwill": "357586000", "inventory": "61010000", "commonStock": "541000", "currentDebt": "None", "investments": "None", "totalAssets": "6389449000", "longTermDebt": "2315261000", "shortTermDebt": "102668000", "treasuryStock": "-98075000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "670111000", "totalLiabilities": "4310354000", "otherCurrentAssets": "73630000", "totalCurrentAssets": "308680000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6080769000", "currentAccountsPayable": "100388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4952935000", "shortLongTermDebtTotal": "2432700000", "totalShareholderEquity": "2079095000", "capitalLeaseObligations": "17439000", "otherCurrentLiabilities": "157927000", "totalCurrentLiabilities": "466423000", "otherNonCurrentLiabilities": "1056893000", "totalNonCurrentLiabilities": "3843931000", "cashAndShortTermInvestments": "5811000", "commonStockSharesOutstanding": "50704389", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155215000", "profitLoss": "None", "dividendPayout": "120350000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7085000", "operatingCashflow": "352149000", "capitalExpenditures": "405762000", "changeInReceivables": "-824000", "changeInExchangeRate": "None", "cashflowFromFinancing": "58681000", "cashflowFromInvestment": "-405804000", "stockBasedCompensation": "4149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120350000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5026000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1391000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1198670000, "cost_of_revenue": 306190000, "gross_profit": 892480000, "research_and_development": null, "selling_general_admin": 297115000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 241057000, "depreciation_amortisation": 179644000, "ebitda": 420701000, "interest_expense": 96812000, "interest_income": null, "other_non_operating": null, "pretax_income": 144245000, "tax_provision": -10970000, "effective_tax_rate": null, "net_income": 155215000, "net_income_continuing_ops": 155215000, "net_income_to_common": 155215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5811000, "short_term_investments": null, "net_receivables": 168229000, "inventory": 61010000, "other_current_assets": null, "total_current_assets": 308680000, "net_ppe": null, "goodwill": 357586000, "intangible_assets": null, "goodwill_and_intangibles": 357586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6080769000, "total_assets": 6389449000, "short_term_debt": 102668000, "accounts_payable": 100388000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 466423000, "long_term_debt": 2315261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3843931000, "total_liabilities": 4310354000, "total_debt": 2417929000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 670111000, "total_equity": 2079095000, "shares_outstanding": 50704389, "operating_cash_flow": 352149000, "stock_based_compensation": 4149000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 405762000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -405804000, "dividends_paid": 120350000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58681000, "free_cash_flow": 757911000, "net_change_in_cash": 5026000 }, "raw_data": { "income": { "ebit": "241057000", "ebitda": "420701000", "netIncome": "155215000", "grossProfit": "892480000", "depreciation": "None", "totalRevenue": "1198670000", "costOfRevenue": "306190000", "interestIncome": "None", "incomeBeforeTax": "144245000", "interestExpense": "96812000", "operatingIncome": "236204000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-10970000", "reportedCurrency": "USD", "netInterestIncome": "-96812000", "nonInterestIncome": "None", "operatingExpenses": "656276000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4853000", "costofGoodsAndServicesSold": "306190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179644000", "sellingGeneralAndAdministrative": "297115000", "netIncomeFromContinuingOperations": "155215000" }, "balance": { "goodwill": "357586000", "inventory": "61010000", "commonStock": "541000", "currentDebt": "None", "investments": "None", "totalAssets": "6389449000", "longTermDebt": "2315261000", "shortTermDebt": "102668000", "treasuryStock": "-98075000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "670111000", "totalLiabilities": "4310354000", "otherCurrentAssets": "73630000", "totalCurrentAssets": "308680000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6080769000", "currentAccountsPayable": "100388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4952935000", "shortLongTermDebtTotal": "2432700000", "totalShareholderEquity": "2079095000", "capitalLeaseObligations": "17439000", "otherCurrentLiabilities": "157927000", "totalCurrentLiabilities": "466423000", "otherNonCurrentLiabilities": "1056893000", "totalNonCurrentLiabilities": "3843931000", "cashAndShortTermInvestments": "5811000", "commonStockSharesOutstanding": "50704389", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155215000", "profitLoss": "None", "dividendPayout": "120350000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7085000", "operatingCashflow": "352149000", "capitalExpenditures": "405762000", "changeInReceivables": "-824000", "changeInExchangeRate": "None", "cashflowFromFinancing": "58681000", "cashflowFromInvestment": "-405804000", "stockBasedCompensation": "4149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120350000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5026000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1391000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179681000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 1257910000, "cost_of_revenue": 527072000, "gross_profit": 730838000, "ebit": 269250000, "ebitda": 442173000, "pretax_income": 182195000, "tax_provision": -19925000, "net_income": 202120000, "net_income_to_common": 202120000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5100000, "total_current_assets": 301600000, "total_assets": 5910600000, "short_term_debt": 2500000, "long_term_debt": 2233281000, "total_debt": 2235781000, "total_liabilities": 3871500000, "total_equity": 2039100000, "shares_outstanding": 50751858, "goodwill_and_intangibles": 357600000 }, "cash_flow": { "operating_cash_flow": 296700000, "capital_expenditure": 316000000, "free_cash_flow": 612700000, "dividends_paid": 115100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135296, "ticker_id": 7426, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "269250000", "ebitda": "442173000", "netIncome": "202120000", "grossProfit": "730838000", "depreciation": "None", "totalRevenue": "1257910000", "costOfRevenue": "527072000", "interestIncome": "95068000", "incomeBeforeTax": "182195000", "interestExpense": "95068000", "operatingIncome": "276850000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-19925000", "reportedCurrency": "USD", "netInterestIncome": "-95068000", "nonInterestIncome": "None", "operatingExpenses": "453988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "413000", "costofGoodsAndServicesSold": "527072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172923000", "sellingGeneralAndAdministrative": "109177000", "netIncomeFromContinuingOperations": "202120000" }, "balance": { "goodwill": "357586000", "inventory": "53900000", "commonStock": "541000", "currentDebt": "None", "investments": "None", "totalAssets": "5910600000", "longTermDebt": "2233281000", "shortTermDebt": "2500000", "treasuryStock": "-96015000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "14000", "reportedCurrency": "USD", "retainedEarnings": "635246000", "totalLiabilities": "3871500000", "otherCurrentAssets": "68300000", "totalCurrentAssets": "301600000", "currentLongTermDebt": "None", "longTermInvestments": "18200000", "shortTermInvestments": "None", "currentNetReceivables": "167400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5609000000", "currentAccountsPayable": "96700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4700924000", "shortLongTermDebtTotal": "2253220000", "totalShareholderEquity": "2039100000", "capitalLeaseObligations": "17439000", "otherCurrentLiabilities": "235100000", "totalCurrentLiabilities": "334300000", "otherNonCurrentLiabilities": "838635000", "totalNonCurrentLiabilities": "3537200000", "cashAndShortTermInvestments": "5100000", "commonStockSharesOutstanding": "50751858", "intangibleAssetsExcludingGoodwill": "14000", "cashAndCashEquivalentsAtCarryingValue": "5100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202100000", "profitLoss": "None", "dividendPayout": "115100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3110000", "operatingCashflow": "296700000", "capitalExpenditures": "316000000", "changeInReceivables": "-5032000", "changeInExchangeRate": "None", "cashflowFromFinancing": "16200000", "cashflowFromInvestment": "-316151000", "stockBasedCompensation": "8007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3241000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5857000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1257910000, "cost_of_revenue": 527072000, "gross_profit": 730838000, "research_and_development": null, "selling_general_admin": 109177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 269250000, "depreciation_amortisation": 172923000, "ebitda": 442173000, "interest_expense": 95068000, "interest_income": null, "other_non_operating": null, "pretax_income": 182195000, "tax_provision": -19925000, "effective_tax_rate": null, "net_income": 202120000, "net_income_continuing_ops": 202120000, "net_income_to_common": 202120000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5100000, "short_term_investments": null, "net_receivables": 167400000, "inventory": 53900000, "other_current_assets": null, "total_current_assets": 301600000, "net_ppe": null, "goodwill": 357586000, "intangible_assets": 14000, "goodwill_and_intangibles": 357600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5609000000, "total_assets": 5910600000, "short_term_debt": 2500000, "accounts_payable": 96700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 334300000, "long_term_debt": 2233281000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3537200000, "total_liabilities": 3871500000, "total_debt": 2235781000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 635246000, "total_equity": 2039100000, "shares_outstanding": 50751858, "operating_cash_flow": 296700000, "stock_based_compensation": 8007000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 316000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -316151000, "dividends_paid": 115100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16200000, "free_cash_flow": 612700000, "net_change_in_cash": -3241000 }, "raw_data": { "income": { "ebit": "269250000", "ebitda": "442173000", "netIncome": "202120000", "grossProfit": "730838000", "depreciation": "None", "totalRevenue": "1257910000", "costOfRevenue": "527072000", "interestIncome": "95068000", "incomeBeforeTax": "182195000", "interestExpense": "95068000", "operatingIncome": "276850000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-19925000", "reportedCurrency": "USD", "netInterestIncome": "-95068000", "nonInterestIncome": "None", "operatingExpenses": "453988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "413000", "costofGoodsAndServicesSold": "527072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172923000", "sellingGeneralAndAdministrative": "109177000", "netIncomeFromContinuingOperations": "202120000" }, "balance": { "goodwill": "357586000", "inventory": "53900000", "commonStock": "541000", "currentDebt": "None", "investments": "None", "totalAssets": "5910600000", "longTermDebt": "2233281000", "shortTermDebt": "2500000", "treasuryStock": "-96015000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "14000", "reportedCurrency": "USD", "retainedEarnings": "635246000", "totalLiabilities": "3871500000", "otherCurrentAssets": "68300000", "totalCurrentAssets": "301600000", "currentLongTermDebt": "None", "longTermInvestments": "18200000", "shortTermInvestments": "None", "currentNetReceivables": "167400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5609000000", "currentAccountsPayable": "96700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4700924000", "shortLongTermDebtTotal": "2253220000", "totalShareholderEquity": "2039100000", "capitalLeaseObligations": "17439000", "otherCurrentLiabilities": "235100000", "totalCurrentLiabilities": "334300000", "otherNonCurrentLiabilities": "838635000", "totalNonCurrentLiabilities": "3537200000", "cashAndShortTermInvestments": "5100000", "commonStockSharesOutstanding": "50751858", "intangibleAssetsExcludingGoodwill": "14000", "cashAndCashEquivalentsAtCarryingValue": "5100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202100000", "profitLoss": "None", "dividendPayout": "115100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3110000", "operatingCashflow": "296700000", "capitalExpenditures": "316000000", "changeInReceivables": "-5032000", "changeInExchangeRate": "None", "cashflowFromFinancing": "16200000", "cashflowFromInvestment": "-316151000", "stockBasedCompensation": "8007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3241000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5857000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 1192009000, "cost_of_revenue": 272883000, "gross_profit": 919126000, "ebit": 266486000, "ebitda": 440962000, "pretax_income": 178250000, "tax_provision": -18710000, "net_income": 196960000, "net_income_to_common": 196960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7860000, "total_current_assets": 277685000, "total_assets": 5644376000, "short_term_debt": 4596000, "long_term_debt": 2102345000, "total_debt": 2106941000, "total_liabilities": 3701994000, "total_equity": 1942382000, "shares_outstanding": 50237000, "goodwill_and_intangibles": 357586000 }, "cash_flow": { "operating_cash_flow": 381985000, "capital_expenditure": 283966000, "free_cash_flow": 665951000, "dividends_paid": 109202000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135301, "ticker_id": 7426, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "266486000", "ebitda": "440962000", "netIncome": "196960000", "grossProfit": "919126000", "depreciation": "None", "totalRevenue": "1192009000", "costOfRevenue": "272883000", "interestIncome": "91988000", "incomeBeforeTax": "178250000", "interestExpense": "91988000", "operatingIncome": "266272000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-18710000", "reportedCurrency": "USD", "netInterestIncome": "-91988000", "nonInterestIncome": "None", "operatingExpenses": "652854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "3966000", "costofGoodsAndServicesSold": "272883000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174476000", "sellingGeneralAndAdministrative": "307119000", "netIncomeFromContinuingOperations": "196960000" }, "balance": { "goodwill": "357586000", "inventory": "50815000", "commonStock": "539000", "currentDebt": "None", "investments": "None", "totalAssets": "5644376000", "longTermDebt": "2102345000", "shortTermDebt": "4596000", "treasuryStock": "-95546000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "548253000", "totalLiabilities": "3701994000", "otherCurrentAssets": "56637000", "totalCurrentAssets": "277685000", "currentLongTermDebt": "None", "longTermInvestments": "18200000", "shortTermInvestments": "None", "currentNetReceivables": "162373000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5366691000", "currentAccountsPayable": "87043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4521318000", "shortLongTermDebtTotal": "2124558000", "totalShareholderEquity": "1942382000", "capitalLeaseObligations": "19915000", "otherCurrentLiabilities": "255370000", "totalCurrentLiabilities": "347009000", "otherNonCurrentLiabilities": "838107000", "totalNonCurrentLiabilities": "3354985000", "cashAndShortTermInvestments": "7860000", "commonStockSharesOutstanding": "50237000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196960000", "profitLoss": "None", "dividendPayout": "109202000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1617000", "operatingCashflow": "381985000", "capitalExpenditures": "283966000", "changeInReceivables": "19909000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73804000", "cashflowFromInvestment": "-304899000", "stockBasedCompensation": "7683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109202000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3282000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "47045000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4645000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1192009000, "cost_of_revenue": 272883000, "gross_profit": 919126000, "research_and_development": 0, "selling_general_admin": 307119000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 266486000, "depreciation_amortisation": 174476000, "ebitda": 440962000, "interest_expense": 91988000, "interest_income": null, "other_non_operating": null, "pretax_income": 178250000, "tax_provision": -18710000, "effective_tax_rate": null, "net_income": 196960000, "net_income_continuing_ops": 196960000, "net_income_to_common": 196960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7860000, "short_term_investments": null, "net_receivables": 162373000, "inventory": 50815000, "other_current_assets": null, "total_current_assets": 277685000, "net_ppe": null, "goodwill": 357586000, "intangible_assets": null, "goodwill_and_intangibles": 357586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5366691000, "total_assets": 5644376000, "short_term_debt": 4596000, "accounts_payable": 87043000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 347009000, "long_term_debt": 2102345000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3354985000, "total_liabilities": 3701994000, "total_debt": 2106941000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 548253000, "total_equity": 1942382000, "shares_outstanding": 50237000, "operating_cash_flow": 381985000, "stock_based_compensation": 7683000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 283966000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -304899000, "dividends_paid": 109202000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73804000, "free_cash_flow": 665951000, "net_change_in_cash": 3282000 }, "raw_data": { "income": { "ebit": "266486000", "ebitda": "440962000", "netIncome": "196960000", "grossProfit": "919126000", "depreciation": "None", "totalRevenue": "1192009000", "costOfRevenue": "272883000", "interestIncome": "91988000", "incomeBeforeTax": "178250000", "interestExpense": "91988000", "operatingIncome": "266272000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-18710000", "reportedCurrency": "USD", "netInterestIncome": "-91988000", "nonInterestIncome": "None", "operatingExpenses": "652854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "3966000", "costofGoodsAndServicesSold": "272883000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174476000", "sellingGeneralAndAdministrative": "307119000", "netIncomeFromContinuingOperations": "196960000" }, "balance": { "goodwill": "357586000", "inventory": "50815000", "commonStock": "539000", "currentDebt": "None", "investments": "None", "totalAssets": "5644376000", "longTermDebt": "2102345000", "shortTermDebt": "4596000", "treasuryStock": "-95546000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "548253000", "totalLiabilities": "3701994000", "otherCurrentAssets": "56637000", "totalCurrentAssets": "277685000", "currentLongTermDebt": "None", "longTermInvestments": "18200000", "shortTermInvestments": "None", "currentNetReceivables": "162373000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5366691000", "currentAccountsPayable": "87043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4521318000", "shortLongTermDebtTotal": "2124558000", "totalShareholderEquity": "1942382000", "capitalLeaseObligations": "19915000", "otherCurrentLiabilities": "255370000", "totalCurrentLiabilities": "347009000", "otherNonCurrentLiabilities": "838107000", "totalNonCurrentLiabilities": "3354985000", "cashAndShortTermInvestments": "7860000", "commonStockSharesOutstanding": "50237000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196960000", "profitLoss": "None", "dividendPayout": "109202000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1617000", "operatingCashflow": "381985000", "capitalExpenditures": "283966000", "changeInReceivables": "19909000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73804000", "cashflowFromInvestment": "-304899000", "stockBasedCompensation": "7683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109202000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3282000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "47045000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4645000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 497570000, "cost_of_revenue": 212396000, "gross_profit": 285174000, "ebit": 114111000, "ebitda": 180942000, "pretax_income": 77252000, "tax_provision": 13796000, "net_income": 63456000, "net_income_to_common": 63456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5861000, "total_current_assets": 513172000, "total_assets": 8582506000, "short_term_debt": 106827000, "long_term_debt": 3177528000, "total_debt": 3284355000, "total_liabilities": 5673622000, "total_equity": 2908884000, "shares_outstanding": 61632000, "goodwill_and_intangibles": 367635000 }, "cash_flow": { "operating_cash_flow": 159414000, "capital_expenditure": 116080000, "free_cash_flow": 275494000, "dividends_paid": 41038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135264, "ticker_id": 7426, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114111000", "ebitda": "180942000", "netIncome": "63456000", "grossProfit": "285174000", "depreciation": "None", "totalRevenue": "497570000", "costOfRevenue": "212396000", "interestIncome": "None", "incomeBeforeTax": "77252000", "interestExpense": "40029000", "operatingIncome": "114111000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "13796000", "reportedCurrency": "USD", "netInterestIncome": "-39916000", "nonInterestIncome": "None", "operatingExpenses": "171063000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66831000", "sellingGeneralAndAdministrative": "46119000", "netIncomeFromContinuingOperations": "63456000" }, "balance": { "goodwill": "367635000", "inventory": "134071000", "commonStock": "650000", "currentDebt": "None", "investments": "None", "totalAssets": "8582506000", "longTermDebt": "3177528000", "shortTermDebt": "106827000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "919137000", "totalLiabilities": "5673622000", "otherCurrentAssets": "173965000", "totalCurrentAssets": "513172000", "currentLongTermDebt": "254983000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "199275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8069334000", "currentAccountsPayable": "121796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3284355000", "totalShareholderEquity": "2908884000", "capitalLeaseObligations": "10280000", "otherCurrentLiabilities": "502299000", "totalCurrentLiabilities": "730922000", "otherNonCurrentLiabilities": "321353000", "totalNonCurrentLiabilities": "4942700000", "cashAndShortTermInvestments": "5861000", "commonStockSharesOutstanding": "61632000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63456000", "profitLoss": "None", "dividendPayout": "41038000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1565000", "operatingCashflow": "159414000", "capitalExpenditures": "116080000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46467000", "cashflowFromInvestment": "-116080000", "stockBasedCompensation": "2045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 497570000, "cost_of_revenue": 212396000, "gross_profit": 285174000, "research_and_development": null, "selling_general_admin": 46119000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114111000, "depreciation_amortisation": 66831000, "ebitda": 180942000, "interest_expense": 40029000, "interest_income": null, "other_non_operating": null, "pretax_income": 77252000, "tax_provision": 13796000, "effective_tax_rate": null, "net_income": 63456000, "net_income_continuing_ops": 63456000, "net_income_to_common": 63456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5861000, "short_term_investments": null, "net_receivables": 199275000, "inventory": 134071000, "other_current_assets": null, "total_current_assets": 513172000, "net_ppe": null, "goodwill": 367635000, "intangible_assets": null, "goodwill_and_intangibles": 367635000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8069334000, "total_assets": 8582506000, "short_term_debt": 106827000, "accounts_payable": 121796000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 730922000, "long_term_debt": 3177528000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4942700000, "total_liabilities": 5673622000, "total_debt": 3284355000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 919137000, "total_equity": 2908884000, "shares_outstanding": 61632000, "operating_cash_flow": 159414000, "stock_based_compensation": 2045000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116080000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116080000, "dividends_paid": 41038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46467000, "free_cash_flow": 275494000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114111000", "ebitda": "180942000", "netIncome": "63456000", "grossProfit": "285174000", "depreciation": "None", "totalRevenue": "497570000", "costOfRevenue": "212396000", "interestIncome": "None", "incomeBeforeTax": "77252000", "interestExpense": "40029000", "operatingIncome": "114111000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "13796000", "reportedCurrency": "USD", "netInterestIncome": "-39916000", "nonInterestIncome": "None", "operatingExpenses": "171063000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66831000", "sellingGeneralAndAdministrative": "46119000", "netIncomeFromContinuingOperations": "63456000" }, "balance": { "goodwill": "367635000", "inventory": "134071000", "commonStock": "650000", "currentDebt": "None", "investments": "None", "totalAssets": "8582506000", "longTermDebt": "3177528000", "shortTermDebt": "106827000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "919137000", "totalLiabilities": "5673622000", "otherCurrentAssets": "173965000", "totalCurrentAssets": "513172000", "currentLongTermDebt": "254983000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "199275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8069334000", "currentAccountsPayable": "121796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3284355000", "totalShareholderEquity": "2908884000", "capitalLeaseObligations": "10280000", "otherCurrentLiabilities": "502299000", "totalCurrentLiabilities": "730922000", "otherNonCurrentLiabilities": "321353000", "totalNonCurrentLiabilities": "4942700000", "cashAndShortTermInvestments": "5861000", "commonStockSharesOutstanding": "61632000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63456000", "profitLoss": "None", "dividendPayout": "41038000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1565000", "operatingCashflow": "159414000", "capitalExpenditures": "116080000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46467000", "cashflowFromInvestment": "-116080000", "stockBasedCompensation": "2045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 414264000, "cost_of_revenue": 211094000, "gross_profit": 203170000, "ebit": 63013000, "ebitda": 124927000, "pretax_income": 23788000, "tax_provision": -20903000, "net_income": 44691000, "net_income_to_common": 44691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8781000, "total_current_assets": 503942000, "total_assets": 8459691000, "short_term_debt": 106832000, "long_term_debt": 3181040000, "total_debt": 3287872000, "total_liabilities": 5573951000, "total_equity": 2885740000, "shares_outstanding": 62082000, "goodwill_and_intangibles": 367635000 }, "cash_flow": { "operating_cash_flow": 56181000, "capital_expenditure": 149923000, "free_cash_flow": 206104000, "dividends_paid": 40374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135265, "ticker_id": 7426, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63013000", "ebitda": "124927000", "netIncome": "44691000", "grossProfit": "203170000", "depreciation": "None", "totalRevenue": "414264000", "costOfRevenue": "211094000", "interestIncome": "None", "incomeBeforeTax": "23788000", "interestExpense": "39225000", "operatingIncome": "60024000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-20903000", "reportedCurrency": "USD", "netInterestIncome": "-39225000", "nonInterestIncome": "None", "operatingExpenses": "143146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211094000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61914000", "sellingGeneralAndAdministrative": "36403000", "netIncomeFromContinuingOperations": "44691000" }, "balance": { "goodwill": "367635000", "inventory": "132506000", "commonStock": "649000", "currentDebt": "None", "investments": "None", "totalAssets": "8459691000", "longTermDebt": "3181040000", "shortTermDebt": "106832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "896720000", "totalLiabilities": "5573951000", "otherCurrentAssets": "152904000", "totalCurrentAssets": "503942000", "currentLongTermDebt": "254967000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "209751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7955749000", "currentAccountsPayable": "129633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3287872000", "totalShareholderEquity": "2885740000", "capitalLeaseObligations": "1865000", "otherCurrentLiabilities": "351387000", "totalCurrentLiabilities": "697451000", "otherNonCurrentLiabilities": "62221000", "totalNonCurrentLiabilities": "4876500000", "cashAndShortTermInvestments": "8781000", "commonStockSharesOutstanding": "62082000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44691000", "profitLoss": "None", "dividendPayout": "40374000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2496000", "operatingCashflow": "56181000", "capitalExpenditures": "149923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96153000", "cashflowFromInvestment": "-152070000", "stockBasedCompensation": "933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61914000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 414264000, "cost_of_revenue": 211094000, "gross_profit": 203170000, "research_and_development": null, "selling_general_admin": 36403000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63013000, "depreciation_amortisation": 61914000, "ebitda": 124927000, "interest_expense": 39225000, "interest_income": null, "other_non_operating": null, "pretax_income": 23788000, "tax_provision": -20903000, "effective_tax_rate": null, "net_income": 44691000, "net_income_continuing_ops": 44691000, "net_income_to_common": 44691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8781000, "short_term_investments": null, "net_receivables": 209751000, "inventory": 132506000, "other_current_assets": null, "total_current_assets": 503942000, "net_ppe": null, "goodwill": 367635000, "intangible_assets": null, "goodwill_and_intangibles": 367635000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7955749000, "total_assets": 8459691000, "short_term_debt": 106832000, "accounts_payable": 129633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 697451000, "long_term_debt": 3181040000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4876500000, "total_liabilities": 5573951000, "total_debt": 3287872000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 896720000, "total_equity": 2885740000, "shares_outstanding": 62082000, "operating_cash_flow": 56181000, "stock_based_compensation": 933000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149923000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152070000, "dividends_paid": 40374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96153000, "free_cash_flow": 206104000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63013000", "ebitda": "124927000", "netIncome": "44691000", "grossProfit": "203170000", "depreciation": "None", "totalRevenue": "414264000", "costOfRevenue": "211094000", "interestIncome": "None", "incomeBeforeTax": "23788000", "interestExpense": "39225000", "operatingIncome": "60024000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-20903000", "reportedCurrency": "USD", "netInterestIncome": "-39225000", "nonInterestIncome": "None", "operatingExpenses": "143146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211094000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61914000", "sellingGeneralAndAdministrative": "36403000", "netIncomeFromContinuingOperations": "44691000" }, "balance": { "goodwill": "367635000", "inventory": "132506000", "commonStock": "649000", "currentDebt": "None", "investments": "None", "totalAssets": "8459691000", "longTermDebt": "3181040000", "shortTermDebt": "106832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "896720000", "totalLiabilities": "5573951000", "otherCurrentAssets": "152904000", "totalCurrentAssets": "503942000", "currentLongTermDebt": "254967000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "209751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7955749000", "currentAccountsPayable": "129633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3287872000", "totalShareholderEquity": "2885740000", "capitalLeaseObligations": "1865000", "otherCurrentLiabilities": "351387000", "totalCurrentLiabilities": "697451000", "otherNonCurrentLiabilities": "62221000", "totalNonCurrentLiabilities": "4876500000", "cashAndShortTermInvestments": "8781000", "commonStockSharesOutstanding": "62082000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44691000", "profitLoss": "None", "dividendPayout": "40374000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2496000", "operatingCashflow": "56181000", "capitalExpenditures": "149923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96153000", "cashflowFromInvestment": "-152070000", "stockBasedCompensation": "933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61914000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 386952000, "cost_of_revenue": 64139000, "gross_profit": 322813000, "ebit": 85384000, "ebitda": 148184000, "pretax_income": 47023000, "tax_provision": 8790000, "net_income": 38233000, "net_income_to_common": 38233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6203000, "total_current_assets": 443896000, "total_assets": 8298732000, "short_term_debt": 110547000, "long_term_debt": 3044194000, "total_debt": 3154741000, "total_liabilities": 5418758000, "total_equity": 2879974000, "shares_outstanding": 61395000, "goodwill_and_intangibles": 367929000 }, "cash_flow": { "operating_cash_flow": 126673000, "capital_expenditure": 153555000, "free_cash_flow": 280228000, "dividends_paid": 40361000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135267, "ticker_id": 7426, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85384000", "ebitda": "148184000", "netIncome": "38233000", "grossProfit": "322813000", "depreciation": "None", "totalRevenue": "386952000", "costOfRevenue": "64139000", "interestIncome": "None", "incomeBeforeTax": "47023000", "interestExpense": "38361000", "operatingIncome": "80281000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8790000", "reportedCurrency": "USD", "netInterestIncome": "-38361000", "nonInterestIncome": "None", "operatingExpenses": "242532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62800000", "sellingGeneralAndAdministrative": "46702000", "netIncomeFromContinuingOperations": "38233000" }, "balance": { "goodwill": "367929000", "inventory": "135002000", "commonStock": "649000", "currentDebt": "None", "investments": "None", "totalAssets": "8298732000", "longTermDebt": "3044194000", "shortTermDebt": "110547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "892403000", "totalLiabilities": "5418758000", "otherCurrentAssets": "143628000", "totalCurrentAssets": "443896000", "currentLongTermDebt": "254951000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7854836000", "currentAccountsPayable": "93536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3151943000", "totalShareholderEquity": "2879974000", "capitalLeaseObligations": "2798000", "otherCurrentLiabilities": "480487000", "totalCurrentLiabilities": "684570000", "otherNonCurrentLiabilities": "287127000", "totalNonCurrentLiabilities": "4734188000", "cashAndShortTermInvestments": "6203000", "commonStockSharesOutstanding": "61395000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38233000", "profitLoss": "None", "dividendPayout": "40361000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6225000", "operatingCashflow": "126673000", "capitalExpenditures": "153555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69059000", "cashflowFromInvestment": "-191806000", "stockBasedCompensation": "1884000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40361000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62833000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 386952000, "cost_of_revenue": 64139000, "gross_profit": 322813000, "research_and_development": null, "selling_general_admin": 46702000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85384000, "depreciation_amortisation": 62800000, "ebitda": 148184000, "interest_expense": 38361000, "interest_income": null, "other_non_operating": null, "pretax_income": 47023000, "tax_provision": 8790000, "effective_tax_rate": null, "net_income": 38233000, "net_income_continuing_ops": 38233000, "net_income_to_common": 38233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6203000, "short_term_investments": null, "net_receivables": 159063000, "inventory": 135002000, "other_current_assets": null, "total_current_assets": 443896000, "net_ppe": null, "goodwill": 367929000, "intangible_assets": null, "goodwill_and_intangibles": 367929000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7854836000, "total_assets": 8298732000, "short_term_debt": 110547000, "accounts_payable": 93536000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 684570000, "long_term_debt": 3044194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4734188000, "total_liabilities": 5418758000, "total_debt": 3154741000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 892403000, "total_equity": 2879974000, "shares_outstanding": 61395000, "operating_cash_flow": 126673000, "stock_based_compensation": 1884000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153555000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -191806000, "dividends_paid": 40361000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69059000, "free_cash_flow": 280228000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85384000", "ebitda": "148184000", "netIncome": "38233000", "grossProfit": "322813000", "depreciation": "None", "totalRevenue": "386952000", "costOfRevenue": "64139000", "interestIncome": "None", "incomeBeforeTax": "47023000", "interestExpense": "38361000", "operatingIncome": "80281000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8790000", "reportedCurrency": "USD", "netInterestIncome": "-38361000", "nonInterestIncome": "None", "operatingExpenses": "242532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62800000", "sellingGeneralAndAdministrative": "46702000", "netIncomeFromContinuingOperations": "38233000" }, "balance": { "goodwill": "367929000", "inventory": "135002000", "commonStock": "649000", "currentDebt": "None", "investments": "None", "totalAssets": "8298732000", "longTermDebt": "3044194000", "shortTermDebt": "110547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "892403000", "totalLiabilities": "5418758000", "otherCurrentAssets": "143628000", "totalCurrentAssets": "443896000", "currentLongTermDebt": "254951000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7854836000", "currentAccountsPayable": "93536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3151943000", "totalShareholderEquity": "2879974000", "capitalLeaseObligations": "2798000", "otherCurrentLiabilities": "480487000", "totalCurrentLiabilities": "684570000", "otherNonCurrentLiabilities": "287127000", "totalNonCurrentLiabilities": "4734188000", "cashAndShortTermInvestments": "6203000", "commonStockSharesOutstanding": "61395000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38233000", "profitLoss": "None", "dividendPayout": "40361000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6225000", "operatingCashflow": "126673000", "capitalExpenditures": "153555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69059000", "cashflowFromInvestment": "-191806000", "stockBasedCompensation": "1884000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40361000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62833000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 342700000, "cost_of_revenue": 137700000, "gross_profit": 205000000, "ebit": 60800000, "ebitda": 123200000, "pretax_income": 24600000, "tax_provision": 3400000, "net_income": 21200000, "net_income_to_common": 21200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2936000, "total_current_assets": 403080000, "total_assets": 8135967000, "short_term_debt": 163695000, "long_term_debt": 3029611000, "total_debt": 3193306000, "total_liabilities": 5256291000, "total_equity": 2879676000, "shares_outstanding": 61400000, "goodwill_and_intangibles": 357586000 }, "cash_flow": { "operating_cash_flow": 58209000, "capital_expenditure": 128854000, "free_cash_flow": 187063000, "dividends_paid": 40347000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135268, "ticker_id": 7426, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60800000", "ebitda": "123200000", "netIncome": "21200000", "grossProfit": "205000000", "depreciation": "None", "totalRevenue": "342700000", "costOfRevenue": "137700000", "interestIncome": "None", "incomeBeforeTax": "24600000", "interestExpense": "36300000", "operatingIncome": "60700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-36254000", "nonInterestIncome": "None", "operatingExpenses": "144300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62400000", "sellingGeneralAndAdministrative": "33773000", "netIncomeFromContinuingOperations": "21228000" }, "balance": { "goodwill": "357586000", "inventory": "125398000", "commonStock": "649000", "currentDebt": "None", "investments": "None", "totalAssets": "8135967000", "longTermDebt": "3029611000", "shortTermDebt": "163695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "894531000", "totalLiabilities": "5256291000", "otherCurrentAssets": "119823000", "totalCurrentAssets": "403080000", "currentLongTermDebt": "159964000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154923000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7732887000", "currentAccountsPayable": "93744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3193306000", "totalShareholderEquity": "2879676000", "capitalLeaseObligations": "3731000", "otherCurrentLiabilities": "279993000", "totalCurrentLiabilities": "537432000", "otherNonCurrentLiabilities": "311912000", "totalNonCurrentLiabilities": "4718859000", "cashAndShortTermInvestments": "2936000", "commonStockSharesOutstanding": "61400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21228000", "profitLoss": "None", "dividendPayout": "40347000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5793000", "operatingCashflow": "58209000", "capitalExpenditures": "128854000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18321000", "cashflowFromInvestment": "-130048000", "stockBasedCompensation": "1884000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40347000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 342700000, "cost_of_revenue": 137700000, "gross_profit": 205000000, "research_and_development": null, "selling_general_admin": 33773000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60800000, "depreciation_amortisation": 62400000, "ebitda": 123200000, "interest_expense": 36300000, "interest_income": null, "other_non_operating": null, "pretax_income": 24600000, "tax_provision": 3400000, "effective_tax_rate": null, "net_income": 21200000, "net_income_continuing_ops": 21228000, "net_income_to_common": 21200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2936000, "short_term_investments": null, "net_receivables": 154923000, "inventory": 125398000, "other_current_assets": null, "total_current_assets": 403080000, "net_ppe": null, "goodwill": 357586000, "intangible_assets": null, "goodwill_and_intangibles": 357586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7732887000, "total_assets": 8135967000, "short_term_debt": 163695000, "accounts_payable": 93744000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 537432000, "long_term_debt": 3029611000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4718859000, "total_liabilities": 5256291000, "total_debt": 3193306000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 894531000, "total_equity": 2879676000, "shares_outstanding": 61400000, "operating_cash_flow": 58209000, "stock_based_compensation": 1884000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128854000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130048000, "dividends_paid": 40347000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18321000, "free_cash_flow": 187063000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60800000", "ebitda": "123200000", "netIncome": "21200000", "grossProfit": "205000000", "depreciation": "None", "totalRevenue": "342700000", "costOfRevenue": "137700000", "interestIncome": "None", "incomeBeforeTax": "24600000", "interestExpense": "36300000", "operatingIncome": "60700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-36254000", "nonInterestIncome": "None", "operatingExpenses": "144300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62400000", "sellingGeneralAndAdministrative": "33773000", "netIncomeFromContinuingOperations": "21228000" }, "balance": { "goodwill": "357586000", "inventory": "125398000", "commonStock": "649000", "currentDebt": "None", "investments": "None", "totalAssets": "8135967000", "longTermDebt": "3029611000", "shortTermDebt": "163695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "894531000", "totalLiabilities": "5256291000", "otherCurrentAssets": "119823000", "totalCurrentAssets": "403080000", "currentLongTermDebt": "159964000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154923000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7732887000", "currentAccountsPayable": "93744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3193306000", "totalShareholderEquity": "2879676000", "capitalLeaseObligations": "3731000", "otherCurrentLiabilities": "279993000", "totalCurrentLiabilities": "537432000", "otherNonCurrentLiabilities": "311912000", "totalNonCurrentLiabilities": "4718859000", "cashAndShortTermInvestments": "2936000", "commonStockSharesOutstanding": "61400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21228000", "profitLoss": "None", "dividendPayout": "40347000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5793000", "operatingCashflow": "58209000", "capitalExpenditures": "128854000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18321000", "cashflowFromInvestment": "-130048000", "stockBasedCompensation": "1884000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40347000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1353000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 466630000, "cost_of_revenue": 194906000, "gross_profit": 271724000, "ebit": 128600000, "ebitda": 191000000, "pretax_income": 92144000, "tax_provision": 15200000, "net_income": 76940000, "net_income_to_common": 76940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56025000, "total_current_assets": 472827000, "total_assets": 8101411000, "short_term_debt": null, "long_term_debt": 3130596000, "total_debt": 3130596000, "total_liabilities": 5205043000, "total_equity": 2896368000, "shares_outstanding": 61339000, "goodwill_and_intangibles": 357586000 }, "cash_flow": { "operating_cash_flow": 153392000, "capital_expenditure": 92124000, "free_cash_flow": 245516000, "dividends_paid": 40307000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135269, "ticker_id": 7426, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128600000", "ebitda": "191000000", "netIncome": "76940000", "grossProfit": "271724000", "depreciation": "None", "totalRevenue": "466630000", "costOfRevenue": "194906000", "interestIncome": "None", "incomeBeforeTax": "92144000", "interestExpense": "36511000", "operatingIncome": "124727000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15200000", "reportedCurrency": "USD", "netInterestIncome": "-36511000", "nonInterestIncome": "None", "operatingExpenses": "146997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62400000", "sellingGeneralAndAdministrative": "41357000", "netIncomeFromContinuingOperations": "76940000" }, "balance": { "goodwill": "357586000", "inventory": "119606000", "commonStock": "649000", "currentDebt": "None", "investments": "None", "totalAssets": "8101411000", "longTermDebt": "3130596000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "913650000", "totalLiabilities": "5205043000", "otherCurrentAssets": "109707000", "totalCurrentAssets": "472827000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "187489000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7628584000", "currentAccountsPayable": "88453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3135191000", "totalShareholderEquity": "2896368000", "capitalLeaseObligations": "4595000", "otherCurrentLiabilities": "309185000", "totalCurrentLiabilities": "397638000", "otherNonCurrentLiabilities": "317607000", "totalNonCurrentLiabilities": "4807405000", "cashAndShortTermInvestments": "56025000", "commonStockSharesOutstanding": "61339000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76940000", "profitLoss": "None", "dividendPayout": "40307000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "3335000", "operatingCashflow": "153392000", "capitalExpenditures": "92124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5635000", "cashflowFromInvestment": "-96708000", "stockBasedCompensation": "2284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40307000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 466630000, "cost_of_revenue": 194906000, "gross_profit": 271724000, "research_and_development": null, "selling_general_admin": 41357000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128600000, "depreciation_amortisation": 62400000, "ebitda": 191000000, "interest_expense": 36511000, "interest_income": null, "other_non_operating": null, "pretax_income": 92144000, "tax_provision": 15200000, "effective_tax_rate": null, "net_income": 76940000, "net_income_continuing_ops": 76940000, "net_income_to_common": 76940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56025000, "short_term_investments": null, "net_receivables": 187489000, "inventory": 119606000, "other_current_assets": null, "total_current_assets": 472827000, "net_ppe": null, "goodwill": 357586000, "intangible_assets": null, "goodwill_and_intangibles": 357586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7628584000, "total_assets": 8101411000, "short_term_debt": null, "accounts_payable": 88453000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 397638000, "long_term_debt": 3130596000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4807405000, "total_liabilities": 5205043000, "total_debt": 3130596000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 913650000, "total_equity": 2896368000, "shares_outstanding": 61339000, "operating_cash_flow": 153392000, "stock_based_compensation": 2284000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92124000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96708000, "dividends_paid": 40307000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5635000, "free_cash_flow": 245516000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128600000", "ebitda": "191000000", "netIncome": "76940000", "grossProfit": "271724000", "depreciation": "None", "totalRevenue": "466630000", "costOfRevenue": "194906000", "interestIncome": "None", "incomeBeforeTax": "92144000", "interestExpense": "36511000", "operatingIncome": "124727000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15200000", "reportedCurrency": "USD", "netInterestIncome": "-36511000", "nonInterestIncome": "None", "operatingExpenses": "146997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62400000", "sellingGeneralAndAdministrative": "41357000", "netIncomeFromContinuingOperations": "76940000" }, "balance": { "goodwill": "357586000", "inventory": "119606000", "commonStock": "649000", "currentDebt": "None", "investments": "None", "totalAssets": "8101411000", "longTermDebt": "3130596000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "913650000", "totalLiabilities": "5205043000", "otherCurrentAssets": "109707000", "totalCurrentAssets": "472827000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "187489000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7628584000", "currentAccountsPayable": "88453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3135191000", "totalShareholderEquity": "2896368000", "capitalLeaseObligations": "4595000", "otherCurrentLiabilities": "309185000", "totalCurrentLiabilities": "397638000", "otherNonCurrentLiabilities": "317607000", "totalNonCurrentLiabilities": "4807405000", "cashAndShortTermInvestments": "56025000", "commonStockSharesOutstanding": "61339000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76940000", "profitLoss": "None", "dividendPayout": "40307000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "3335000", "operatingCashflow": "153392000", "capitalExpenditures": "92124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5635000", "cashflowFromInvestment": "-96708000", "stockBasedCompensation": "2284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40307000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62400000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 373466000, "cost_of_revenue": 155148000, "gross_profit": 218318000, "ebit": 95125000, "ebitda": 152130000, "pretax_income": 59703000, "tax_provision": -20849000, "net_income": 80552000, "net_income_to_common": 80552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4283000, "total_current_assets": 418186000, "total_assets": 7997524000, "short_term_debt": 403546000, "long_term_debt": 2695343000, "total_debt": 3098889000, "total_liabilities": 5139824000, "total_equity": 2857700000, "shares_outstanding": 61293000, "goodwill_and_intangibles": 357586000 }, "cash_flow": { "operating_cash_flow": 62837000, "capital_expenditure": 148733000, "free_cash_flow": 211570000, "dividends_paid": 39664000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135270, "ticker_id": 7426, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95125000", "ebitda": "152130000", "netIncome": "80552000", "grossProfit": "218318000", "depreciation": "None", "totalRevenue": "373466000", "costOfRevenue": "155148000", "interestIncome": "None", "incomeBeforeTax": "59703000", "interestExpense": "35422000", "operatingIncome": "91696000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-20849000", "reportedCurrency": "USD", "netInterestIncome": "-35422000", "nonInterestIncome": "None", "operatingExpenses": "126622000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57005000", "sellingGeneralAndAdministrative": "30787000", "netIncomeFromContinuingOperations": "80552000" }, "balance": { "goodwill": "357586000", "inventory": "122940000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "7997524000", "longTermDebt": "2695343000", "shortTermDebt": "403546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "877017000", "totalLiabilities": "5139824000", "otherCurrentAssets": "103199000", "totalCurrentAssets": "418186000", "currentLongTermDebt": "399950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "187764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7579338000", "currentAccountsPayable": "111794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3100754000", "totalShareholderEquity": "2857700000", "capitalLeaseObligations": "5461000", "otherCurrentLiabilities": "188609000", "totalCurrentLiabilities": "802200000", "otherNonCurrentLiabilities": "78117000", "totalNonCurrentLiabilities": "4337624000", "cashAndShortTermInvestments": "4283000", "commonStockSharesOutstanding": "61293000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80552000", "profitLoss": "None", "dividendPayout": "39664000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1372000", "operatingCashflow": "62837000", "capitalExpenditures": "148733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "87641000", "cashflowFromInvestment": "-149353000", "stockBasedCompensation": "-570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39664000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 373466000, "cost_of_revenue": 155148000, "gross_profit": 218318000, "research_and_development": null, "selling_general_admin": 30787000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95125000, "depreciation_amortisation": 57005000, "ebitda": 152130000, "interest_expense": 35422000, "interest_income": null, "other_non_operating": null, "pretax_income": 59703000, "tax_provision": -20849000, "effective_tax_rate": null, "net_income": 80552000, "net_income_continuing_ops": 80552000, "net_income_to_common": 80552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4283000, "short_term_investments": null, "net_receivables": 187764000, "inventory": 122940000, "other_current_assets": null, "total_current_assets": 418186000, "net_ppe": null, "goodwill": 357586000, "intangible_assets": null, "goodwill_and_intangibles": 357586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7579338000, "total_assets": 7997524000, "short_term_debt": 403546000, "accounts_payable": 111794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 802200000, "long_term_debt": 2695343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4337624000, "total_liabilities": 5139824000, "total_debt": 3098889000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 877017000, "total_equity": 2857700000, "shares_outstanding": 61293000, "operating_cash_flow": 62837000, "stock_based_compensation": -570000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148733000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -149353000, "dividends_paid": 39664000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 87641000, "free_cash_flow": 211570000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95125000", "ebitda": "152130000", "netIncome": "80552000", "grossProfit": "218318000", "depreciation": "None", "totalRevenue": "373466000", "costOfRevenue": "155148000", "interestIncome": "None", "incomeBeforeTax": "59703000", "interestExpense": "35422000", "operatingIncome": "91696000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-20849000", "reportedCurrency": "USD", "netInterestIncome": "-35422000", "nonInterestIncome": "None", "operatingExpenses": "126622000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57005000", "sellingGeneralAndAdministrative": "30787000", "netIncomeFromContinuingOperations": "80552000" }, "balance": { "goodwill": "357586000", "inventory": "122940000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "7997524000", "longTermDebt": "2695343000", "shortTermDebt": "403546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "877017000", "totalLiabilities": "5139824000", "otherCurrentAssets": "103199000", "totalCurrentAssets": "418186000", "currentLongTermDebt": "399950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "187764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7579338000", "currentAccountsPayable": "111794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3100754000", "totalShareholderEquity": "2857700000", "capitalLeaseObligations": "5461000", "otherCurrentLiabilities": "188609000", "totalCurrentLiabilities": "802200000", "otherNonCurrentLiabilities": "78117000", "totalNonCurrentLiabilities": "4337624000", "cashAndShortTermInvestments": "4283000", "commonStockSharesOutstanding": "61293000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80552000", "profitLoss": "None", "dividendPayout": "39664000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1372000", "operatingCashflow": "62837000", "capitalExpenditures": "148733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "87641000", "cashflowFromInvestment": "-149353000", "stockBasedCompensation": "-570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39664000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57005000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 345161000, "cost_of_revenue": 143754000, "gross_profit": 201407000, "ebit": 77162000, "ebitda": 134116000, "pretax_income": 43652000, "tax_provision": -3167000, "net_income": 46819000, "net_income_to_common": 46819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2527000, "total_current_assets": 368420000, "total_assets": 7854074000, "short_term_debt": 403447000, "long_term_debt": 2567940000, "total_debt": 2971387000, "total_liabilities": 5037612000, "total_equity": 2816462000, "shares_outstanding": 61397000, "goodwill_and_intangibles": 357586000 }, "cash_flow": { "operating_cash_flow": 119961000, "capital_expenditure": 153150000, "free_cash_flow": 273111000, "dividends_paid": 39650000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135272, "ticker_id": 7426, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77162000", "ebitda": "134116000", "netIncome": "46819000", "grossProfit": "201407000", "depreciation": "None", "totalRevenue": "345161000", "costOfRevenue": "143754000", "interestIncome": "None", "incomeBeforeTax": "43652000", "interestExpense": "33397000", "operatingIncome": "67933000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3167000", "reportedCurrency": "USD", "netInterestIncome": "-33397000", "nonInterestIncome": "None", "operatingExpenses": "133474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56954000", "sellingGeneralAndAdministrative": "34924000", "netIncomeFromContinuingOperations": "46819000" }, "balance": { "goodwill": "357586000", "inventory": "121568000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "7854074000", "longTermDebt": "2567940000", "shortTermDebt": "403447000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "836129000", "totalLiabilities": "5037612000", "otherCurrentAssets": "100139000", "totalCurrentAssets": "368420000", "currentLongTermDebt": "399918000", "longTermInvestments": "None", "shortTermInvestments": "25365000", "currentNetReceivables": "144186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7485654000", "currentAccountsPayable": "93748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2974185000", "totalShareholderEquity": "2816462000", "capitalLeaseObligations": "6327000", "otherCurrentLiabilities": "316071000", "totalCurrentLiabilities": "813266000", "otherNonCurrentLiabilities": "348166000", "totalNonCurrentLiabilities": "4224346000", "cashAndShortTermInvestments": "2527000", "commonStockSharesOutstanding": "61397000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46819000", "profitLoss": "None", "dividendPayout": "39650000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6613000", "operatingCashflow": "119961000", "capitalExpenditures": "153150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33725000", "cashflowFromInvestment": "-156832000", "stockBasedCompensation": "1494000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39650000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-110186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 345161000, "cost_of_revenue": 143754000, "gross_profit": 201407000, "research_and_development": null, "selling_general_admin": 34924000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77162000, "depreciation_amortisation": 56954000, "ebitda": 134116000, "interest_expense": 33397000, "interest_income": null, "other_non_operating": null, "pretax_income": 43652000, "tax_provision": -3167000, "effective_tax_rate": null, "net_income": 46819000, "net_income_continuing_ops": 46819000, "net_income_to_common": 46819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2527000, "short_term_investments": 25365000, "net_receivables": 144186000, "inventory": 121568000, "other_current_assets": null, "total_current_assets": 368420000, "net_ppe": null, "goodwill": 357586000, "intangible_assets": null, "goodwill_and_intangibles": 357586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7485654000, "total_assets": 7854074000, "short_term_debt": 403447000, "accounts_payable": 93748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 813266000, "long_term_debt": 2567940000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4224346000, "total_liabilities": 5037612000, "total_debt": 2971387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 836129000, "total_equity": 2816462000, "shares_outstanding": 61397000, "operating_cash_flow": 119961000, "stock_based_compensation": 1494000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -156832000, "dividends_paid": 39650000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33725000, "free_cash_flow": 273111000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77162000", "ebitda": "134116000", "netIncome": "46819000", "grossProfit": "201407000", "depreciation": "None", "totalRevenue": "345161000", "costOfRevenue": "143754000", "interestIncome": "None", "incomeBeforeTax": "43652000", "interestExpense": "33397000", "operatingIncome": "67933000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3167000", "reportedCurrency": "USD", "netInterestIncome": "-33397000", "nonInterestIncome": "None", "operatingExpenses": "133474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56954000", "sellingGeneralAndAdministrative": "34924000", "netIncomeFromContinuingOperations": "46819000" }, "balance": { "goodwill": "357586000", "inventory": "121568000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "7854074000", "longTermDebt": "2567940000", "shortTermDebt": "403447000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "836129000", "totalLiabilities": "5037612000", "otherCurrentAssets": "100139000", "totalCurrentAssets": "368420000", "currentLongTermDebt": "399918000", "longTermInvestments": "None", "shortTermInvestments": "25365000", "currentNetReceivables": "144186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7485654000", "currentAccountsPayable": "93748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2974185000", "totalShareholderEquity": "2816462000", "capitalLeaseObligations": "6327000", "otherCurrentLiabilities": "316071000", "totalCurrentLiabilities": "813266000", "otherNonCurrentLiabilities": "348166000", "totalNonCurrentLiabilities": "4224346000", "cashAndShortTermInvestments": "2527000", "commonStockSharesOutstanding": "61397000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46819000", "profitLoss": "None", "dividendPayout": "39650000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6613000", "operatingCashflow": "119961000", "capitalExpenditures": "153150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33725000", "cashflowFromInvestment": "-156832000", "stockBasedCompensation": "1494000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39650000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-110186000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 319929000, "cost_of_revenue": 133413000, "gross_profit": 186516000, "ebit": 67772000, "ebitda": 124705000, "pretax_income": 35897000, "tax_provision": 4243000, "net_income": 31654000, "net_income_to_common": 31654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6398000, "total_current_assets": 364045000, "total_assets": 7713819000, "short_term_debt": 328388000, "long_term_debt": 2569553000, "total_debt": 2897941000, "total_liabilities": 4906562000, "total_equity": 2807257000, "shares_outstanding": 61357348, "goodwill_and_intangibles": 357586000 }, "cash_flow": { "operating_cash_flow": 62266000, "capital_expenditure": 138607000, "free_cash_flow": 200873000, "dividends_paid": 39645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135273, "ticker_id": 7426, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67772000", "ebitda": "124705000", "netIncome": "31654000", "grossProfit": "186516000", "depreciation": "None", "totalRevenue": "319929000", "costOfRevenue": "133413000", "interestIncome": "None", "incomeBeforeTax": "35897000", "interestExpense": "31875000", "operatingIncome": "61612000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4243000", "reportedCurrency": "USD", "netInterestIncome": "-31875000", "nonInterestIncome": "None", "operatingExpenses": "124904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56933000", "sellingGeneralAndAdministrative": "31281000", "netIncomeFromContinuingOperations": "31654000" }, "balance": { "goodwill": "357586000", "inventory": "114956000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "7713819000", "longTermDebt": "2569553000", "shortTermDebt": "328388000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "828960000", "totalLiabilities": "4906562000", "otherCurrentAssets": "93191000", "totalCurrentAssets": "364045000", "currentLongTermDebt": "324926000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7349774000", "currentAccountsPayable": "91258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2901671000", "totalShareholderEquity": "2807257000", "capitalLeaseObligations": "7192000", "otherCurrentLiabilities": "280164000", "totalCurrentLiabilities": "699810000", "otherNonCurrentLiabilities": "345301000", "totalNonCurrentLiabilities": "4206752000", "cashAndShortTermInvestments": "6398000", "commonStockSharesOutstanding": "61357348", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31654000", "profitLoss": "None", "dividendPayout": "39645000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-11112000", "operatingCashflow": "62266000", "capitalExpenditures": "138607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "87672000", "cashflowFromInvestment": "-139282000", "stockBasedCompensation": "1746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39645000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 319929000, "cost_of_revenue": 133413000, "gross_profit": 186516000, "research_and_development": null, "selling_general_admin": 31281000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67772000, "depreciation_amortisation": 56933000, "ebitda": 124705000, "interest_expense": 31875000, "interest_income": null, "other_non_operating": null, "pretax_income": 35897000, "tax_provision": 4243000, "effective_tax_rate": null, "net_income": 31654000, "net_income_continuing_ops": 31654000, "net_income_to_common": 31654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6398000, "short_term_investments": null, "net_receivables": 149500000, "inventory": 114956000, "other_current_assets": null, "total_current_assets": 364045000, "net_ppe": null, "goodwill": 357586000, "intangible_assets": null, "goodwill_and_intangibles": 357586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7349774000, "total_assets": 7713819000, "short_term_debt": 328388000, "accounts_payable": 91258000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 699810000, "long_term_debt": 2569553000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4206752000, "total_liabilities": 4906562000, "total_debt": 2897941000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 828960000, "total_equity": 2807257000, "shares_outstanding": 61357348, "operating_cash_flow": 62266000, "stock_based_compensation": 1746000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 138607000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139282000, "dividends_paid": 39645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 87672000, "free_cash_flow": 200873000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67772000", "ebitda": "124705000", "netIncome": "31654000", "grossProfit": "186516000", "depreciation": "None", "totalRevenue": "319929000", "costOfRevenue": "133413000", "interestIncome": "None", "incomeBeforeTax": "35897000", "interestExpense": "31875000", "operatingIncome": "61612000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4243000", "reportedCurrency": "USD", "netInterestIncome": "-31875000", "nonInterestIncome": "None", "operatingExpenses": "124904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56933000", "sellingGeneralAndAdministrative": "31281000", "netIncomeFromContinuingOperations": "31654000" }, "balance": { "goodwill": "357586000", "inventory": "114956000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "7713819000", "longTermDebt": "2569553000", "shortTermDebt": "328388000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "828960000", "totalLiabilities": "4906562000", "otherCurrentAssets": "93191000", "totalCurrentAssets": "364045000", "currentLongTermDebt": "324926000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7349774000", "currentAccountsPayable": "91258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2901671000", "totalShareholderEquity": "2807257000", "capitalLeaseObligations": "7192000", "otherCurrentLiabilities": "280164000", "totalCurrentLiabilities": "699810000", "otherNonCurrentLiabilities": "345301000", "totalNonCurrentLiabilities": "4206752000", "cashAndShortTermInvestments": "6398000", "commonStockSharesOutstanding": "61357348", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31654000", "profitLoss": "None", "dividendPayout": "39645000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-11112000", "operatingCashflow": "62266000", "capitalExpenditures": "138607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "87672000", "cashflowFromInvestment": "-139282000", "stockBasedCompensation": "1746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39645000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56933000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 475300000, "cost_of_revenue": 231400000, "gross_profit": 243900000, "ebit": 106399000, "ebitda": 163142000, "pretax_income": 75400000, "tax_provision": 10300000, "net_income": 65086000, "net_income_to_common": 65086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4150000, "total_current_assets": 396836000, "total_assets": 7633434000, "short_term_debt": 3400000, "long_term_debt": 2767107000, "total_debt": 2770507000, "total_liabilities": 4820416000, "total_equity": 2813018000, "shares_outstanding": 61300000, "goodwill_and_intangibles": 357586000 }, "cash_flow": { "operating_cash_flow": 161677000, "capital_expenditure": 108754000, "free_cash_flow": 270431000, "dividends_paid": 39630000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135274, "ticker_id": 7426, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106399000", "ebitda": "163142000", "netIncome": "65086000", "grossProfit": "243900000", "depreciation": "None", "totalRevenue": "475300000", "costOfRevenue": "231400000", "interestIncome": "None", "incomeBeforeTax": "75400000", "interestExpense": "30979000", "operatingIncome": "102100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10300000", "reportedCurrency": "USD", "netInterestIncome": "-30979000", "nonInterestIncome": "None", "operatingExpenses": "141800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56743000", "sellingGeneralAndAdministrative": "40445000", "netIncomeFromContinuingOperations": "65086000" }, "balance": { "goodwill": "357586000", "inventory": "103843000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "7633434000", "longTermDebt": "2767107000", "shortTermDebt": "3400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "836951000", "totalLiabilities": "4820416000", "otherCurrentAssets": "101916000", "totalCurrentAssets": "396836000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "186927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7236598000", "currentAccountsPayable": "96544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2775103000", "totalShareholderEquity": "2813018000", "capitalLeaseObligations": "7996000", "otherCurrentLiabilities": "344740000", "totalCurrentLiabilities": "444684000", "otherNonCurrentLiabilities": "332454000", "totalNonCurrentLiabilities": "4375732000", "cashAndShortTermInvestments": "4150000", "commonStockSharesOutstanding": "61300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65086000", "profitLoss": "None", "dividendPayout": "39630000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "10695000", "operatingCashflow": "161677000", "capitalExpenditures": "108754000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57486000", "cashflowFromInvestment": "-108996000", "stockBasedCompensation": "2051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39630000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56743000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 475300000, "cost_of_revenue": 231400000, "gross_profit": 243900000, "research_and_development": null, "selling_general_admin": 40445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106399000, "depreciation_amortisation": 56743000, "ebitda": 163142000, "interest_expense": 30979000, "interest_income": null, "other_non_operating": null, "pretax_income": 75400000, "tax_provision": 10300000, "effective_tax_rate": null, "net_income": 65086000, "net_income_continuing_ops": 65086000, "net_income_to_common": 65086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4150000, "short_term_investments": null, "net_receivables": 186927000, "inventory": 103843000, "other_current_assets": null, "total_current_assets": 396836000, "net_ppe": null, "goodwill": 357586000, "intangible_assets": null, "goodwill_and_intangibles": 357586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7236598000, "total_assets": 7633434000, "short_term_debt": 3400000, "accounts_payable": 96544000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 444684000, "long_term_debt": 2767107000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4375732000, "total_liabilities": 4820416000, "total_debt": 2770507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 836951000, "total_equity": 2813018000, "shares_outstanding": 61300000, "operating_cash_flow": 161677000, "stock_based_compensation": 2051000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108754000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108996000, "dividends_paid": 39630000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57486000, "free_cash_flow": 270431000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106399000", "ebitda": "163142000", "netIncome": "65086000", "grossProfit": "243900000", "depreciation": "None", "totalRevenue": "475300000", "costOfRevenue": "231400000", "interestIncome": "None", "incomeBeforeTax": "75400000", "interestExpense": "30979000", "operatingIncome": "102100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10300000", "reportedCurrency": "USD", "netInterestIncome": "-30979000", "nonInterestIncome": "None", "operatingExpenses": "141800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56743000", "sellingGeneralAndAdministrative": "40445000", "netIncomeFromContinuingOperations": "65086000" }, "balance": { "goodwill": "357586000", "inventory": "103843000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "7633434000", "longTermDebt": "2767107000", "shortTermDebt": "3400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "836951000", "totalLiabilities": "4820416000", "otherCurrentAssets": "101916000", "totalCurrentAssets": "396836000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "186927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7236598000", "currentAccountsPayable": "96544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2775103000", "totalShareholderEquity": "2813018000", "capitalLeaseObligations": "7996000", "otherCurrentLiabilities": "344740000", "totalCurrentLiabilities": "444684000", "otherNonCurrentLiabilities": "332454000", "totalNonCurrentLiabilities": "4375732000", "cashAndShortTermInvestments": "4150000", "commonStockSharesOutstanding": "61300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65086000", "profitLoss": "None", "dividendPayout": "39630000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "10695000", "operatingCashflow": "161677000", "capitalExpenditures": "108754000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57486000", "cashflowFromInvestment": "-108996000", "stockBasedCompensation": "2051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39630000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56743000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 356009000, "cost_of_revenue": 154832000, "gross_profit": 201177000, "ebit": 99162000, "ebitda": 151849000, "pretax_income": 76596000, "tax_provision": -6546000, "net_income": 83142000, "net_income_to_common": 83142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9164000, "total_current_assets": 407006000, "total_assets": 7600652000, "short_term_debt": 103288000, "long_term_debt": 2684635000, "total_debt": 2787923000, "total_liabilities": 4815338000, "total_equity": 2785314000, "shares_outstanding": 61248800, "goodwill_and_intangibles": 357586000 }, "cash_flow": { "operating_cash_flow": 62309000, "capital_expenditure": 159719000, "free_cash_flow": 222028000, "dividends_paid": 39002000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135275, "ticker_id": 7426, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99162000", "ebitda": "151849000", "netIncome": "83142000", "grossProfit": "201177000", "depreciation": "None", "totalRevenue": "356009000", "costOfRevenue": "154832000", "interestIncome": "None", "incomeBeforeTax": "76596000", "interestExpense": "29473000", "operatingIncome": "103163000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6546000", "reportedCurrency": "USD", "netInterestIncome": "-29473000", "nonInterestIncome": "None", "operatingExpenses": "98014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52687000", "sellingGeneralAndAdministrative": "23302000", "netIncomeFromContinuingOperations": "83142000" }, "balance": { "goodwill": "357586000", "inventory": "114539000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "7600652000", "longTermDebt": "2684635000", "shortTermDebt": "103288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "811495000", "totalLiabilities": "4815338000", "otherCurrentAssets": "71046000", "totalCurrentAssets": "407006000", "currentLongTermDebt": "99950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "212257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7193646000", "currentAccountsPayable": "124340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2793384000", "totalShareholderEquity": "2785314000", "capitalLeaseObligations": "8799000", "otherCurrentLiabilities": "200362000", "totalCurrentLiabilities": "534898000", "otherNonCurrentLiabilities": "89210000", "totalNonCurrentLiabilities": "4280440000", "cashAndShortTermInvestments": "9164000", "commonStockSharesOutstanding": "61248800", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83142000", "profitLoss": "None", "dividendPayout": "39002000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4541000", "operatingCashflow": "62309000", "capitalExpenditures": "159719000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101076000", "cashflowFromInvestment": "-159838000", "stockBasedCompensation": "57000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39002000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53030000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 356009000, "cost_of_revenue": 154832000, "gross_profit": 201177000, "research_and_development": null, "selling_general_admin": 23302000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99162000, "depreciation_amortisation": 52687000, "ebitda": 151849000, "interest_expense": 29473000, "interest_income": null, "other_non_operating": null, "pretax_income": 76596000, "tax_provision": -6546000, "effective_tax_rate": null, "net_income": 83142000, "net_income_continuing_ops": 83142000, "net_income_to_common": 83142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9164000, "short_term_investments": null, "net_receivables": 212257000, "inventory": 114539000, "other_current_assets": null, "total_current_assets": 407006000, "net_ppe": null, "goodwill": 357586000, "intangible_assets": null, "goodwill_and_intangibles": 357586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7193646000, "total_assets": 7600652000, "short_term_debt": 103288000, "accounts_payable": 124340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 534898000, "long_term_debt": 2684635000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4280440000, "total_liabilities": 4815338000, "total_debt": 2787923000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 811495000, "total_equity": 2785314000, "shares_outstanding": 61248800, "operating_cash_flow": 62309000, "stock_based_compensation": 57000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 159719000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159838000, "dividends_paid": 39002000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 101076000, "free_cash_flow": 222028000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99162000", "ebitda": "151849000", "netIncome": "83142000", "grossProfit": "201177000", "depreciation": "None", "totalRevenue": "356009000", "costOfRevenue": "154832000", "interestIncome": "None", "incomeBeforeTax": "76596000", "interestExpense": "29473000", "operatingIncome": "103163000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6546000", "reportedCurrency": "USD", "netInterestIncome": "-29473000", "nonInterestIncome": "None", "operatingExpenses": "98014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52687000", "sellingGeneralAndAdministrative": "23302000", "netIncomeFromContinuingOperations": "83142000" }, "balance": { "goodwill": "357586000", "inventory": "114539000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "7600652000", "longTermDebt": "2684635000", "shortTermDebt": "103288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "811495000", "totalLiabilities": "4815338000", "otherCurrentAssets": "71046000", "totalCurrentAssets": "407006000", "currentLongTermDebt": "99950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "212257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7193646000", "currentAccountsPayable": "124340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2793384000", "totalShareholderEquity": "2785314000", "capitalLeaseObligations": "8799000", "otherCurrentLiabilities": "200362000", "totalCurrentLiabilities": "534898000", "otherNonCurrentLiabilities": "89210000", "totalNonCurrentLiabilities": "4280440000", "cashAndShortTermInvestments": "9164000", "commonStockSharesOutstanding": "61248800", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83142000", "profitLoss": "None", "dividendPayout": "39002000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4541000", "operatingCashflow": "62309000", "capitalExpenditures": "159719000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101076000", "cashflowFromInvestment": "-159838000", "stockBasedCompensation": "57000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39002000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53030000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 321090000, "cost_of_revenue": 142183000, "gross_profit": 178907000, "ebit": 59757000, "ebitda": 111916000, "pretax_income": 31032000, "tax_provision": 1697000, "net_income": 29335000, "net_income_to_common": 29335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5091000, "total_current_assets": 358354000, "total_assets": 7429499000, "short_term_debt": 103175000, "long_term_debt": 2544522000, "total_debt": 2647697000, "total_liabilities": 4689085000, "total_equity": 2740414000, "shares_outstanding": 60477697, "goodwill_and_intangibles": 357586000 }, "cash_flow": { "operating_cash_flow": 132857000, "capital_expenditure": 143808000, "free_cash_flow": 276665000, "dividends_paid": 38963000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135277, "ticker_id": 7426, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59757000", "ebitda": "111916000", "netIncome": "29335000", "grossProfit": "178907000", "depreciation": "None", "totalRevenue": "321090000", "costOfRevenue": "142183000", "interestIncome": "None", "incomeBeforeTax": "31032000", "interestExpense": "28725000", "operatingIncome": "55630000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1697000", "reportedCurrency": "USD", "netInterestIncome": "-28725000", "nonInterestIncome": "None", "operatingExpenses": "123277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52159000", "sellingGeneralAndAdministrative": "29355000", "netIncomeFromContinuingOperations": "29335000" }, "balance": { "goodwill": "357586000", "inventory": "119080000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "7429499000", "longTermDebt": "2544522000", "shortTermDebt": "103175000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "767355000", "totalLiabilities": "4689085000", "otherCurrentAssets": "86140000", "totalCurrentAssets": "358354000", "currentLongTermDebt": "99900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7071145000", "currentAccountsPayable": "119315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2654024000", "totalShareholderEquity": "2740414000", "capitalLeaseObligations": "9602000", "otherCurrentLiabilities": "347024000", "totalCurrentLiabilities": "569514000", "otherNonCurrentLiabilities": "345670000", "totalNonCurrentLiabilities": "4119571000", "cashAndShortTermInvestments": "5091000", "commonStockSharesOutstanding": "60477697", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5091000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29335000", "profitLoss": "None", "dividendPayout": "38963000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-11503000", "operatingCashflow": "132857000", "capitalExpenditures": "143808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9949000", "cashflowFromInvestment": "-145186000", "stockBasedCompensation": "251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38963000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 321090000, "cost_of_revenue": 142183000, "gross_profit": 178907000, "research_and_development": null, "selling_general_admin": 29355000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59757000, "depreciation_amortisation": 52159000, "ebitda": 111916000, "interest_expense": 28725000, "interest_income": null, "other_non_operating": null, "pretax_income": 31032000, "tax_provision": 1697000, "effective_tax_rate": null, "net_income": 29335000, "net_income_continuing_ops": 29335000, "net_income_to_common": 29335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5091000, "short_term_investments": null, "net_receivables": 148043000, "inventory": 119080000, "other_current_assets": null, "total_current_assets": 358354000, "net_ppe": null, "goodwill": 357586000, "intangible_assets": null, "goodwill_and_intangibles": 357586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7071145000, "total_assets": 7429499000, "short_term_debt": 103175000, "accounts_payable": 119315000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 569514000, "long_term_debt": 2544522000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4119571000, "total_liabilities": 4689085000, "total_debt": 2647697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 767355000, "total_equity": 2740414000, "shares_outstanding": 60477697, "operating_cash_flow": 132857000, "stock_based_compensation": 251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143808000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145186000, "dividends_paid": 38963000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9949000, "free_cash_flow": 276665000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59757000", "ebitda": "111916000", "netIncome": "29335000", "grossProfit": "178907000", "depreciation": "None", "totalRevenue": "321090000", "costOfRevenue": "142183000", "interestIncome": "None", "incomeBeforeTax": "31032000", "interestExpense": "28725000", "operatingIncome": "55630000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1697000", "reportedCurrency": "USD", "netInterestIncome": "-28725000", "nonInterestIncome": "None", "operatingExpenses": "123277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52159000", "sellingGeneralAndAdministrative": "29355000", "netIncomeFromContinuingOperations": "29335000" }, "balance": { "goodwill": "357586000", "inventory": "119080000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "7429499000", "longTermDebt": "2544522000", "shortTermDebt": "103175000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "767355000", "totalLiabilities": "4689085000", "otherCurrentAssets": "86140000", "totalCurrentAssets": "358354000", "currentLongTermDebt": "99900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7071145000", "currentAccountsPayable": "119315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2654024000", "totalShareholderEquity": "2740414000", "capitalLeaseObligations": "9602000", "otherCurrentLiabilities": "347024000", "totalCurrentLiabilities": "569514000", "otherNonCurrentLiabilities": "345670000", "totalNonCurrentLiabilities": "4119571000", "cashAndShortTermInvestments": "5091000", "commonStockSharesOutstanding": "60477697", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5091000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29335000", "profitLoss": "None", "dividendPayout": "38963000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-11503000", "operatingCashflow": "132857000", "capitalExpenditures": "143808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9949000", "cashflowFromInvestment": "-145186000", "stockBasedCompensation": "251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38963000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52152000", "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": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "income_statement": { "revenue": 290502000, "cost_of_revenue": 122418000, "gross_profit": 168084000, "ebit": 45890000, "ebitda": 98270000, "pretax_income": 21271000, "tax_provision": 2147000, "net_income": 19124000, "net_income_to_common": 19124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7757000, "total_current_assets": 357206000, "total_assets": 7294242000, "short_term_debt": 103063000, "long_term_debt": 2558192000, "total_debt": 2661255000, "total_liabilities": 4607518000, "total_equity": 2686724000, "shares_outstanding": 59849674, "goodwill_and_intangibles": 357586000 }, "cash_flow": { "operating_cash_flow": 80366000, "capital_expenditure": 126758000, "free_cash_flow": 207124000, "dividends_paid": 38044000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135278, "ticker_id": 7426, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:25:56.712176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45890000", "ebitda": "98270000", "netIncome": "19124000", "grossProfit": "168084000", "depreciation": "None", "totalRevenue": "290502000", "costOfRevenue": "122418000", "interestIncome": "None", "incomeBeforeTax": "21271000", "interestExpense": "28411000", "operatingIncome": "45620000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2147000", "reportedCurrency": "USD", "netInterestIncome": "-28411000", "nonInterestIncome": "None", "operatingExpenses": "122464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4062000", "costofGoodsAndServicesSold": "122418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52380000", "sellingGeneralAndAdministrative": "29955000", "netIncomeFromContinuingOperations": "19124000" }, "balance": { "goodwill": "357586000", "inventory": "107577000", "commonStock": "635000", "currentDebt": "None", "investments": "None", "totalAssets": "7294242000", "longTermDebt": "2558192000", "shortTermDebt": "103063000", "treasuryStock": "-98302000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "776983000", "totalLiabilities": "4607518000", "otherCurrentAssets": "94699000", "totalCurrentAssets": "357206000", "currentLongTermDebt": "99850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6937036000", "currentAccountsPayable": "94552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5802526000", "shortLongTermDebtTotal": "2668447000", "totalShareholderEquity": "2686724000", "capitalLeaseObligations": "10405000", "otherCurrentLiabilities": "275731000", "totalCurrentLiabilities": "473346000", "otherNonCurrentLiabilities": "1029914000", "totalNonCurrentLiabilities": "4134172000", "cashAndShortTermInvestments": "7757000", "commonStockSharesOutstanding": "59849674", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19124000", "profitLoss": "None", "dividendPayout": "38044000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-15032000", "operatingCashflow": "80366000", "capitalExpenditures": "126758000", "changeInReceivables": "71571000", "changeInExchangeRate": "None", "cashflowFromFinancing": "45736000", "cashflowFromInvestment": "-129184000", "stockBasedCompensation": "1560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38044000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3082000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 290502000, "cost_of_revenue": 122418000, "gross_profit": 168084000, "research_and_development": null, "selling_general_admin": 29955000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45890000, "depreciation_amortisation": 52380000, "ebitda": 98270000, "interest_expense": 28411000, "interest_income": null, "other_non_operating": null, "pretax_income": 21271000, "tax_provision": 2147000, "effective_tax_rate": null, "net_income": 19124000, "net_income_continuing_ops": 19124000, "net_income_to_common": 19124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7757000, "short_term_investments": null, "net_receivables": 147173000, "inventory": 107577000, "other_current_assets": null, "total_current_assets": 357206000, "net_ppe": null, "goodwill": 357586000, "intangible_assets": null, "goodwill_and_intangibles": 357586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6937036000, "total_assets": 7294242000, "short_term_debt": 103063000, "accounts_payable": 94552000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 473346000, "long_term_debt": 2558192000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4134172000, "total_liabilities": 4607518000, "total_debt": 2661255000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 776983000, "total_equity": 2686724000, "shares_outstanding": 59849674, "operating_cash_flow": 80366000, "stock_based_compensation": 1560000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126758000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129184000, "dividends_paid": 38044000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45736000, "free_cash_flow": 207124000, "net_change_in_cash": -3082000 }, "raw_data": { "income": { "ebit": "45890000", "ebitda": "98270000", "netIncome": "19124000", "grossProfit": "168084000", "depreciation": "None", "totalRevenue": "290502000", "costOfRevenue": "122418000", "interestIncome": "None", "incomeBeforeTax": "21271000", "interestExpense": "28411000", "operatingIncome": "45620000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2147000", "reportedCurrency": "USD", "netInterestIncome": "-28411000", "nonInterestIncome": "None", "operatingExpenses": "122464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4062000", "costofGoodsAndServicesSold": "122418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52380000", "sellingGeneralAndAdministrative": "29955000", "netIncomeFromContinuingOperations": "19124000" }, "balance": { "goodwill": "357586000", "inventory": "107577000", "commonStock": "635000", "currentDebt": "None", "investments": "None", "totalAssets": "7294242000", "longTermDebt": "2558192000", "shortTermDebt": "103063000", "treasuryStock": "-98302000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "776983000", "totalLiabilities": "4607518000", "otherCurrentAssets": "94699000", "totalCurrentAssets": "357206000", "currentLongTermDebt": "99850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6937036000", "currentAccountsPayable": "94552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5802526000", "shortLongTermDebtTotal": "2668447000", "totalShareholderEquity": "2686724000", "capitalLeaseObligations": "10405000", "otherCurrentLiabilities": "275731000", "totalCurrentLiabilities": "473346000", "otherNonCurrentLiabilities": "1029914000", "totalNonCurrentLiabilities": "4134172000", "cashAndShortTermInvestments": "7757000", "commonStockSharesOutstanding": "59849674", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19124000", "profitLoss": "None", "dividendPayout": "38044000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-15032000", "operatingCashflow": "80366000", "capitalExpenditures": "126758000", "changeInReceivables": "71571000", "changeInExchangeRate": "None", "cashflowFromFinancing": "45736000", "cashflowFromInvestment": "-129184000", "stockBasedCompensation": "1560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38044000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3082000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }